Profit & Loss |
Date of Accounts |
2018-01-27 | 2019-01-26 | 2020-02-01 | 2021-01-30 | 2022-01-29 | 2023-01-28 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 593 808 | 511 274 | 537 112 | 278 510 | 833 398 | 363 713 |
Current Assets | 1 771 261 | 1 580 153 | 1 704 180 | 1 347 836 | 1 901 942 | 1 528 884 |
Debtors | 108 718 | 108 843 | 147 907 | 141 539 | 110 902 | 102 253 |
Net Assets Liabilities | 5 807 538 | 5 956 765 | 5 900 953 | 5 716 418 | 5 624 062 | 5 618 647 |
Other Debtors | | 900 | 58 406 | 108 883 | 81 630 | 57 422 |
Property Plant Equipment | 7 226 344 | 7 055 529 | 6 925 952 | 6 767 976 | 6 612 154 | 6 521 769 |
Total Inventories | 1 068 735 | 960 036 | 1 019 161 | 927 787 | 957 642 | 1 062 918 |
|
Other Financial Data |
Audit Fees Expenses | 21 033 | 19 690 | 31 608 | | | |
Company Contributions To Money Purchase Plans Directors | 21 307 | 23 531 | 27 989 | | | |
Director Remuneration | 125 760 | 127 218 | 114 696 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 2 | | | |
Accrued Liabilities | 19 606 | 16 048 | 27 342 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 2 588 871 | 2 765 003 | 2 904 395 | 3 074 617 | 3 180 431 | 3 316 442 |
Administrative Expenses | 2 668 123 | 2 589 601 | 2 678 068 | | | |
Applicable Tax Rate | 19 | 19 | 19 | | | |
Average Number Employees During Period | 55 | 51 | 49 | 45 | 45 | 42 |
Bank Borrowings | 808 694 | 1 160 841 | 1 071 652 | 1 027 863 | 941 710 | 853 137 |
Bank Borrowings Overdrafts | 1 328 172 | 1 081 588 | 1 027 918 | 933 599 | 841 481 | 763 393 |
Cash Cash Equivalents Cash Flow Value | 593 808 | 511 274 | | | | |
Cost Sales | 3 833 727 | 3 699 020 | 3 651 087 | | | |
Creditors | 1 339 668 | 1 088 773 | 1 055 588 | 950 130 | 1 032 966 | 950 696 |
Deferred Tax Liabilities | 84 500 | 78 000 | 84 500 | | | |
Depreciation Amortisation Expense | 197 117 | 189 197 | 176 945 | | | |
Depreciation Expense Property Plant Equipment | 194 003 | 186 553 | 173 918 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 13 066 | 37 554 | 6 256 | 59 587 | 29 614 |
Disposals Property Plant Equipment | | 13 066 | 38 419 | 11 800 | 70 949 | 31 106 |
Finance Lease Liabilities Present Value Total | 11 496 | 7 185 | 27 670 | 16 531 | 8 265 | 8 265 |
Finance Lease Payments Owing Minimum Gross | 17 926 | 8 148 | 31 771 | | | |
Further Item Interest Expense Component Total Interest Expense | 17 500 | 17 500 | 32 500 | | | |
Future Finance Charges On Finance Leases | 2 119 | 963 | 1 816 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -124 455 | -71 278 | 101 754 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 28 792 | -126 | -39 063 | | | |
Gain Loss In Cash Flows From Change In Inventories | -182 557 | -92 140 | | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | -611 | | -365 | | | |
Gain Loss On Disposals Property Plant Equipment | -611 | | -365 | | | |
Gross Profit Loss | 2 619 040 | 2 454 834 | 2 674 688 | | | |
Income Taxes Paid Refund Classified As Operating Activities | 5 748 | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -87 066 | -82 534 | 25 838 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -48 | | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -24 784 | -108 699 | 59 125 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 189 198 | 176 946 | 176 478 | 165 401 | 165 625 |
Interest Expense | 13 603 | 10 684 | 10 219 | | | |
Interest Expense On Bank Loans Similar Borrowings | 32 978 | 32 019 | 28 472 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 578 | 578 | 578 | | | |
Interest Paid Classified As Financing Activities | -64 659 | -60 781 | | | | |
Interest Paid Classified As Operating Activities | -63 965 | -60 113 | -73 706 | | | |
Interest Payable Similar Charges Finance Costs | 64 659 | 60 781 | 71 769 | | | |
Interest Received Classified As Financing Activities | -254 | -565 | | | | |
Key Management Personnel Compensation Total | 270 101 | 277 573 | 271 249 | | | |
Loans Advances Granted To Other Related Parties Classified As Financing Activities | -53 156 | -141 067 | | | | |
Loans From Related Parties | 458 040 | 345 823 | | | | |
Loans Owed To Related Parties | -174 229 | -173 345 | -201 725 | | | |
Merchandise | 1 068 735 | 960 036 | 1 019 161 | | | |
Net Cash Flows From Used In Financing Activities | 78 955 | 133 460 | 66 577 | | | |
Net Cash Flows From Used In Investing Activities | 60 994 | 17 818 | 47 021 | | | |
Net Cash Flows From Used In Operating Activities | -52 883 | -68 744 | -139 436 | | | |
Net Cash Generated From Operations | -111 678 | -129 435 | -213 720 | | | |
Net Current Assets Liabilities | 5 362 | 68 009 | 115 089 | -21 428 | 121 874 | 131 074 |
Net Interest Received Paid Classified As Investing Activities | -254 | -565 | -713 | | | |
Nominal Value Shares Issued Specific Share Issue | | 1 | | | | |
Number Shares Issued Fully Paid | | 650 000 | 650 000 | | | |
Number Shares Issued Specific Share Issue | | 300 000 | | | | |
Operating Profit Loss | -15 171 | -97 057 | 32 844 | | | |
Other Creditors | 30 301 | 33 253 | 395 259 | 381 019 | 183 220 | 187 303 |
Other Deferred Tax Expense Credit | 2 000 | -6 500 | 6 500 | | | |
Other Interest Receivable Similar Income Finance Income | 254 | 565 | 713 | | | |
Other Operating Income Format1 | 33 912 | 37 710 | 36 224 | | | |
Other Taxation Social Security Payable | 37 823 | 37 755 | 33 912 | 116 283 | 171 777 | 159 210 |
Par Value Share | | 1 | 1 | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | -4 311 | -3 904 | 28 344 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 46 332 | 51 873 | 61 280 | | | |
Prepayments | 73 465 | 67 958 | 61 218 | | | |
Proceeds From Issuing Shares | | -300 000 | | | | |
Proceeds From Loans Advances To Other Related Parties Classified As Financing Activities | -128 356 | -28 850 | | | | |
Proceeds From Sales Property Plant Equipment | -2 000 | | -500 | | | |
Profit Loss | -81 528 | -150 773 | -55 812 | | | |
Profit Loss On Ordinary Activities Before Tax | -79 576 | -157 273 | -38 212 | | | |
Property Plant Equipment Gross Cost | 9 815 215 | 9 820 532 | 9 830 347 | 9 842 593 | 9 792 585 | 9 838 211 |
Provisions | 84 500 | 78 000 | 84 500 | | | |
Provisions For Liabilities Balance Sheet Subtotal | 84 500 | 78 000 | 84 500 | 80 000 | 77 000 | 83 500 |
Purchase Property Plant Equipment | -63 248 | -18 383 | -48 234 | | | |
Repayments Borrowings Classified As Financing Activities | -149 844 | -317 339 | -89 189 | | | |
Social Security Costs | 128 275 | 121 861 | 125 131 | | | |
Staff Costs Employee Benefits Expense | 1 566 134 | 1 492 744 | 1 554 950 | | | |
Tax Expense Credit Applicable Tax Rate | -15 119 | -29 882 | -7 260 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 12 934 | 22 015 | 15 913 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 089 | 4 387 | 6 024 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 1 952 | -6 500 | 17 600 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 18 383 | 48 234 | 24 046 | 20 941 | 76 732 |
Total Assets Less Current Liabilities | 7 231 706 | 7 123 538 | 7 041 041 | 6 746 548 | 6 734 028 | 6 652 843 |
Total Borrowings | 1 493 987 | 1 172 744 | 1 111 899 | 1 055 533 | 958 240 | 861 402 |
Trade Creditors Trade Payables | 913 890 | 848 627 | 987 747 | 766 559 | 1 300 069 | 928 419 |
Trade Debtors Trade Receivables | 35 253 | 39 985 | 28 283 | 32 656 | 29 272 | 44 831 |
Turnover Revenue | 6 452 767 | 6 153 854 | 6 325 775 | | | |
Wages Salaries | 1 391 527 | 1 319 010 | 1 368 539 | | | |
Corporation Tax Payable | | | 11 100 | | | |
Current Tax For Period | | | 11 100 | | | |
Increase Decrease In Property Plant Equipment | | | 37 385 | | | |
Tax Decrease From Utilisation Tax Losses | | | 3 577 | | | |