Profit & Loss |
Date of Accounts |
2012-10-01 | 2013-09-30 | 2014-09-30 | 2015-09-30 | 2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 673 962 | 1 684 922 | 1 835 808 | 1 869 114 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 472 587 | 675 334 | 1 088 650 | 732 002 | 772 470 | 903 733 | 1 041 921 | 777 466 | 1 286 522 |
Current Assets | 2 915 600 | 2 773 849 | 2 893 160 | 3 039 414 | 3 305 429 | 3 688 746 | 3 521 119 | 3 468 195 | 3 266 640 | 3 351 851 | 3 673 419 | 3 862 686 |
Debtors | 1 899 952 | 1 692 048 | 1 746 158 | 1 788 824 | 1 780 239 | 1 752 523 | 1 807 378 | 1 607 945 | 1 433 888 | 1 324 720 | 1 585 128 | 1 427 098 |
Net Assets Liabilities | | | | 1 869 114 | 2 166 373 | 2 255 880 | 2 345 427 | 2 518 977 | 2 428 956 | 2 581 553 | 2 934 632 | 3 193 787 |
Other Debtors | | | | | 77 219 | 101 769 | 92 555 | 121 384 | 70 010 | 61 085 | 107 545 | 112 102 |
Property Plant Equipment | | | | 310 582 | 266 932 | 327 437 | 340 247 | 273 123 | 217 705 | 191 702 | 229 397 | 259 550 |
Total Inventories | | | | 778 003 | 849 856 | 847 573 | 981 739 | 1 087 780 | 929 019 | 985 210 | 1 310 825 | 1 149 066 |
Cash Bank In Hand | 368 541 | 520 788 | 522 122 | 472 587 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 673 962 | 1 684 922 | 1 835 808 | 1 869 114 | | | | | | | | |
Stocks Inventory | 647 107 | 561 013 | 624 880 | 778 003 | | | | | | | | |
Tangible Fixed Assets | 136 169 | 136 492 | 114 488 | 310 582 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 20 000 | 20 000 | 20 000 | 20 000 | | | | | | | | |
Profit Loss Account Reserve | 1 653 962 | 1 664 922 | 1 815 808 | 1 849 114 | | | | | | | | |
Shareholder Funds | 1 673 962 | 1 684 922 | 1 835 808 | 1 869 114 | | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | | | 33 603 | 34 934 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 405 928 | 469 866 | 489 949 | 526 431 | 540 987 | 528 659 | 577 217 | 511 330 | 515 918 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | 29 500 | 145 905 | 137 865 |
Amounts Owed By Related Parties | | | | | | | | | 268 130 | 219 755 | | |
Amounts Owed To Group Undertakings | | | | 830 | 178 130 | 330 630 | 340 085 | 193 495 | | | | 30 150 |
Average Number Employees During Period | | | | 30 | 31 | 30 | 30 | 28 | 29 | 23 | 22 | 21 |
Creditors | | | | 95 002 | 65 173 | 44 063 | 36 295 | 13 389 | 1 679 | 916 523 | 910 935 | 863 969 |
Dividends Paid | | | | 248 000 | 177 000 | | | | 200 000 | | | |
Finance Lease Liabilities Present Value Total | | | | 95 002 | 65 173 | 44 063 | 36 295 | 13 389 | 1 679 | 1 054 | | |
Fixed Assets | 136 269 | 136 592 | 114 588 | 310 682 | 267 032 | 327 537 | 340 347 | 273 223 | 217 805 | 191 802 | 229 497 | 259 650 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 73 790 | 91 751 | 80 468 | 80 810 | 66 515 | 55 130 | 53 827 | 57 036 |
Investments Fixed Assets | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Net Current Assets Liabilities | 1 573 199 | 1 576 193 | 1 736 643 | 1 711 493 | 2 017 900 | 2 034 619 | 2 106 022 | 2 311 036 | 2 254 194 | 2 435 328 | 2 762 484 | 2 998 717 |
Other Creditors | | | | | 42 212 | 32 320 | 34 523 | 39 633 | 33 603 | 35 988 | 44 073 | 31 211 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 6 572 | 119 714 | 52 448 |
Other Disposals Property Plant Equipment | | | | | | | | | | 6 945 | 174 097 | 103 124 |
Other Investments Other Than Loans | | | | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Other Taxation Social Security Payable | | | | 16 234 | 16 790 | 245 167 | 318 417 | 244 020 | 370 304 | 243 307 | 354 455 | 317 561 |
Profit Loss | | | | 281 306 | 474 259 | | | | 109 979 | 152 597 | | |
Property Plant Equipment Gross Cost | | | | 716 510 | 736 798 | 817 386 | 866 678 | 814 110 | 746 364 | 768 919 | 740 727 | 775 468 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 58 059 | 53 386 | 62 213 | 64 647 | 51 893 | 41 364 | 45 577 | 57 349 | 64 580 |
Total Assets Less Current Liabilities | 1 709 468 | 1 712 785 | 1 851 231 | 2 022 175 | 2 284 932 | 2 362 156 | 2 446 369 | 2 584 259 | 2 471 999 | 2 627 130 | 2 991 981 | 3 258 367 |
Trade Creditors Trade Payables | | | | 1 100 197 | 694 925 | 1 000 105 | 690 461 | 657 369 | 596 959 | 637 228 | 512 407 | 485 047 |
Trade Debtors Trade Receivables | | | | 1 752 601 | 1 668 963 | 1 650 754 | 1 714 823 | 1 486 561 | 1 095 748 | 1 043 880 | 1 477 583 | 1 314 996 |
Audit Fees Expenses | | | | | 7 500 | | | | | | | |
Director Remuneration | | | | 32 051 | 22 407 | | | | | | | |
Dividend Recommended By Directors | | | | | 177 000 | | | | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 2 | 2 | | | | | | | |
Accrued Liabilities | | | | 18 841 | 32 541 | | | | | | | |
Additional Provisions Increase From New Provisions Recognised | | | | | -4 673 | | | | | | | |
Administrative Expenses | | | | 1 097 748 | 999 863 | | | | | | | |
Applicable Tax Rate | | | | 20 | 20 | | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | | 472 587 | 675 334 | | | | | | | |
Comprehensive Income Expense | | | | 281 306 | 474 259 | | | | | | | |
Corporation Tax Payable | | | | 27 878 | 123 353 | | | | | | | |
Cost Sales | | | | 5 588 570 | 5 423 237 | | | | | | | |
Creditors Due After One Year | 20 613 | 10 846 | | 95 002 | | | | | | | | |
Creditors Due Within One Year | 1 342 401 | 1 197 656 | 1 156 517 | 1 327 921 | | | | | | | | |
Current Tax For Period | | | | 27 878 | 123 353 | | | | | | | |
Depreciation Amortisation Expense | | | | 102 723 | 73 790 | | | | | | | |
Depreciation Expense Property Plant Equipment | | | | 34 984 | 29 941 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 9 852 | 71 668 | 43 986 | 66 254 | 78 843 | | | |
Disposals Property Plant Equipment | | | | | 50 759 | 82 100 | 54 044 | 93 699 | 82 660 | | | |
Distribution Costs | | | | 481 904 | 513 877 | | | | | | | |
Dividend Per Share Interim | | | | | 9 | | | | | | | |
Dividends Paid Classified As Financing Activities | | | | -248 000 | -177 000 | | | | | | | |
Dividends Paid On Shares Interim | | | | 248 000 | 177 000 | | | | | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | -177 300 | | | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 20 346 | 18 284 | 11 555 | | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 114 177 | -322 732 | | | | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -42 666 | 8 585 | | | | | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | -2 198 | -6 807 | | | | | | | |
Gain Loss On Disposals Property Plant Equipment | | | | -2 198 | -6 807 | | | | | | | |
Gross Profit Loss | | | | 1 933 033 | 2 111 123 | | | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -27 878 | | | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -49 535 | 202 747 | | | | | | | |
Increase Decrease In Property Plant Equipment | | | | | | 52 475 | 47 472 | | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | 153 123 | 71 853 | | | | | | | |
Interest Expense On Bank Loans Similar Borrowings | | | | 1 561 | 4 444 | | | | | | | |
Interest Paid Classified As Operating Activities | | | | -1 561 | -4 444 | | | | | | | |
Interest Payable Similar Charges Finance Costs | | | | 1 561 | 4 444 | | | | | | | |
Merchandise | | | | 778 003 | 849 856 | | | | | | | |
Net Cash Flows From Used In Financing Activities | | | | 380 623 | 19 964 | | | | | | | |
Net Cash Flows From Used In Investing Activities | | | | 44 041 | 36 947 | | | | | | | |
Net Cash Flows From Used In Operating Activities | | | | -375 129 | -259 658 | | | | | | | |
Net Cash Generated From Operations | | | | -376 690 | -291 980 | | | | | | | |
Net Cash Inflow Outflow From Change In Borrowings Classified As Financing Activities | | | | 1 561 | 4 444 | | | | | | | |
Number Shares Allotted | | 20 000 | 20 000 | 20 000 | | | | | | | | |
Number Shares Issued Fully Paid | | | | | 20 000 | | | | | | | |
Operating Profit Loss | | | | 353 381 | 597 383 | | | | | | | |
Other Deferred Tax Expense Credit | | | | 42 636 | -4 673 | | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -132 623 | -20 264 | | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 6 244 | 7 157 | | | | | | | |
Prepayments | | | | 36 223 | 34 057 | | | | | | | |
Proceeds From Sales Property Plant Equipment | | | | -13 000 | -34 100 | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | | | 351 820 | 592 939 | | | | | | | |
Provisions | | | | 58 059 | 53 386 | | | | | | | |
Provisions For Liabilities Charges | 14 893 | 17 017 | 15 423 | 58 059 | | | | | | | | |
Purchase Property Plant Equipment | | | | -57 041 | -71 047 | | | | | | | |
Secured Debts | 30 043 | 20 804 | 10 906 | 135 257 | | | | | | | | |
Share Capital Allotted Called Up Paid | 20 000 | 20 000 | 20 000 | 20 000 | | | | | | | | |
Social Security Costs | | | | 67 625 | 68 177 | | | | | | | |
Staff Costs Employee Benefits Expense | | | | 748 358 | 790 935 | | | | | | | |
Tangible Fixed Assets Additions | | 64 485 | 18 526 | 314 015 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 515 571 | 483 659 | 463 795 | 716 510 | | | | | | | | |
Tangible Fixed Assets Depreciation | 379 402 | 347 167 | 349 307 | 405 928 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 38 575 | 34 527 | 102 723 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 70 810 | 32 387 | 46 102 | | | | | | | | |
Tangible Fixed Assets Disposals | | 96 397 | 38 390 | 61 300 | | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | 70 364 | 118 588 | | | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 135 | | | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 15 | 92 | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 70 514 | 118 680 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 71 047 | 162 688 | 103 336 | 41 131 | 14 914 | | | |
Total Operating Lease Payments | | | | 60 000 | 60 000 | | | | | | | |
Turnover Revenue | | | | 7 521 603 | 7 534 360 | | | | | | | |
Value-added Tax Payable | | | | 123 686 | 182 299 | | | | | | | |
Wages Salaries | | | | 674 489 | 715 601 | | | | | | | |
Amounts Owed By Group Undertakings | | | | | | | | | 268 130 | | | |