Profit & Loss |
Date of Accounts |
2016-02-29 | 2017-02-28 | 2018-02-28 | 2019-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 5 007 | 1 292 334 | 1 344 214 | 5 680 | 5 758 | 980 398 | 991 035 | 144 073 |
Current Assets | 10 535 268 | 11 160 237 | 12 847 136 | 13 726 579 | 15 461 168 | 16 105 593 | 14 699 249 | 18 276 827 |
Debtors | 2 101 877 | 1 800 039 | 2 240 113 | 2 598 686 | 2 916 736 | 2 872 040 | 3 190 504 | 7 540 080 |
Net Assets Liabilities | 6 337 577 | 6 880 717 | 7 947 751 | 8 532 224 | 9 272 732 | 10 784 459 | 12 444 819 | 14 956 069 |
Property Plant Equipment | 2 499 436 | 2 815 064 | 3 157 623 | 3 018 227 | 3 410 646 | 3 484 728 | 3 858 036 | 4 717 416 |
Total Inventories | 8 428 384 | 8 067 864 | 9 262 809 | 11 122 213 | 12 538 674 | 12 253 155 | 10 517 710 | 10 592 674 |
|
Other Financial Data |
Audit Fees Expenses | 7 500 | 7 500 | 7 500 | 7 500 | 9 500 | 10 000 | 13 500 | 16 000 |
Company Contributions To Money Purchase Plans Directors | | 60 000 | 60 000 | 30 789 | 1 250 | 191 279 | 81 278 | 81 278 |
Director Remuneration | 55 080 | 55 080 | 55 080 | 55 080 | 55 080 | 55 080 | 55 080 | 55 080 |
Dividend Recommended By Directors | | | 10 000 | 10 000 | 4 000 | 4 000 | 4 000 | 4 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Accrued Liabilities Deferred Income | 3 129 911 | 3 545 052 | 4 871 872 | 5 048 513 | 4 869 796 | 5 504 923 | 3 082 102 | 5 075 434 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 387 541 | 1 442 901 | 1 315 310 | 1 566 531 | 1 859 780 | 2 003 692 | 2 257 754 | 2 210 987 |
Administrative Expenses | 995 736 | 1 190 191 | 961 256 | 1 356 999 | 1 211 963 | 1 419 961 | 1 470 783 | |
Amounts Owed To Directors | 201 596 | 226 942 | 140 879 | 175 917 | 18 876 | 69 311 | 103 964 | 128 157 |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 56 | 55 | 62 | 68 | 72 | 73 | 77 | 79 |
Bank Borrowings | 1 406 896 | 1 349 208 | 1 289 592 | 1 232 228 | 1 172 328 | 169 767 | 171 323 | 173 200 |
Bank Borrowings Overdrafts | 1 330 345 | 1 287 469 | 1 223 392 | 1 174 858 | 1 113 323 | 652 451 | 481 807 | 311 349 |
Bank Overdrafts | 650 637 | | | 10 307 | 65 968 | | | |
Cash Cash Equivalents Cash Flow Value | -645 630 | 1 292 334 | | -4 627 | -60 210 | 980 398 | | |
Comprehensive Income Expense | 314 892 | 543 140 | 1 077 034 | 594 473 | 744 508 | 1 515 727 | 1 664 360 | 2 515 250 |
Corporation Tax Payable | 88 296 | 98 969 | 206 445 | 131 366 | 110 880 | 344 478 | 301 961 | 307 849 |
Cost Sales | 15 441 393 | 17 482 746 | 21 921 564 | 22 277 282 | 21 981 569 | 25 265 762 | 28 252 001 | |
Creditors | 1 456 653 | 1 347 431 | 1 223 392 | 1 263 290 | 1 196 404 | 682 729 | 517 680 | 338 465 |
Current Tax For Period | 88 086 | 98 969 | 206 445 | 131 366 | 110 880 | 344 478 | 301 961 | 307 849 |
Depreciation Amortisation Expense | 213 134 | 234 140 | 240 401 | 337 683 | 367 569 | 355 488 | 452 064 | |
Depreciation Expense Property Plant Equipment | 96 632 | 136 938 | 187 660 | 300 308 | 238 872 | 299 079 | 399 697 | 377 154 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 178 780 | 367 992 | 86 462 | 74 320 | 211 576 | 198 002 | 475 098 |
Disposals Property Plant Equipment | | 213 667 | 762 095 | 423 609 | 176 521 | 743 552 | 430 935 | 965 515 |
Dividend Per Share Interim | | | 5 000 | 5 000 | 2 000 | 2 000 | 2 000 | 2 000 |
Dividends Paid | | | 10 000 | 10 000 | 4 000 | 4 000 | 4 000 | 4 000 |
Dividends Paid Classified As Financing Activities | | | -10 000 | -10 000 | -4 000 | -4 000 | -4 000 | |
Dividends Paid On Shares Interim | | | 10 000 | 10 000 | 4 000 | 4 000 | 4 000 | 4 000 |
Finance Lease Liabilities Present Value Total | 126 308 | 59 962 | 59 945 | 88 432 | 83 081 | 146 945 | 91 162 | 185 344 |
Fixed Assets | 2 594 436 | 2 920 064 | 3 262 623 | 3 123 227 | 3 608 670 | 3 682 752 | 4 056 060 | 4 915 440 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | 86 063 | | 152 874 | | | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | -35 038 | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | -224 | -13 963 | 34 347 | 15 861 | | | | 996 |
Further Operating Expense Item Component Total Operating Expenses | 83 098 | 75 692 | 81 438 | 84 092 | 80 642 | 88 537 | 84 370 | 69 375 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 82 075 | 84 639 | 70 190 | 85 620 | 85 620 | 89 135 | 89 135 | 89 135 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -463 664 | 959 529 | 1 284 407 | 32 371 | 1 464 119 | -506 615 | -2 582 549 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 15 539 | 301 838 | -440 074 | -358 573 | -318 050 | 44 696 | -318 464 | |
Gain Loss On Disposal Assets Income Statement Subtotal | 34 480 | 99 520 | 226 115 | 97 596 | 32 144 | 97 141 | 45 832 | |
Gain Loss On Disposals Property Plant Equipment | 34 480 | 99 520 | 226 115 | 97 596 | 32 144 | 97 141 | 45 832 | 374 637 |
Gross Profit Loss | 1 416 907 | 1 922 794 | 2 353 205 | 2 191 173 | 2 277 421 | 3 333 942 | 3 601 096 | |
Income Taxes Paid Refund Classified As Operating Activities | -65 790 | -88 302 | -98 969 | -206 445 | -131 366 | -110 880 | -344 478 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -621 106 | 1 937 964 | 51 880 | -1 348 841 | -55 583 | 1 040 608 | 10 637 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 6 | | | | | | |
Increase Decrease In Property Plant Equipment | | 55 000 | | 285 875 | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 761 680 | -360 520 | 1 194 945 | 1 859 404 | 1 416 461 | -285 519 | -1 735 445 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 234 140 | 240 401 | 337 683 | 367 569 | 355 488 | 452 064 | 428 331 |
Interest Expense On Bank Loans Similar Borrowings | 13 303 | 24 868 | 27 532 | 32 029 | 32 441 | 18 528 | 16 460 | 22 801 |
Interest Expense On Bank Overdrafts | 44 958 | 49 255 | 61 874 | 83 552 | 84 684 | 71 428 | 58 950 | 76 689 |
Interest Paid Classified As Operating Activities | -58 261 | -74 123 | -89 406 | -115 581 | -117 125 | -89 956 | -75 410 | |
Interest Payable Similar Charges Finance Costs | 58 261 | 74 123 | 89 406 | 115 581 | 117 125 | 89 956 | 75 410 | 99 490 |
Investments Fixed Assets | 95 000 | 105 000 | 105 000 | 105 000 | 198 024 | 198 024 | 198 024 | 198 024 |
Key Management Personnel Compensation Total | | | 120 428 | | | | | |
Merchandise | 8 388 570 | 8 025 724 | 9 203 338 | 11 084 286 | 12 521 637 | 12 227 800 | 10 486 810 | 10 556 514 |
Net Cash Flows From Used In Financing Activities | -1 578 927 | -59 801 | 473 806 | -162 114 | 130 682 | 471 096 | 312 174 | |
Net Cash Flows From Used In Investing Activities | 1 485 660 | 460 240 | 355 132 | 98 522 | 820 591 | 332 354 | 655 810 | |
Net Cash Flows From Used In Operating Activities | 714 373 | -2 338 403 | -880 818 | 1 412 433 | -895 690 | -1 844 058 | -978 621 | |
Net Cash Generated From Operations | 590 322 | -2 500 828 | -1 069 193 | 1 090 407 | -1 144 181 | -2 044 894 | -1 398 509 | |
Net Current Assets Liabilities | 5 326 770 | 5 463 151 | 6 097 934 | 6 877 562 | 7 172 653 | 8 109 484 | 9 347 780 | 10 942 797 |
Net Interest Received Paid Classified As Investing Activities | -36 | -8 | -1 713 | -2 169 | -277 | -75 | -179 | |
Number Shares Issued Fully Paid | | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Operating Profit Loss | 440 829 | 744 321 | 1 405 519 | 855 112 | 1 079 148 | 1 962 947 | 2 157 845 | 3 041 524 |
Other Deferred Tax Expense Credit | -20 374 | 28 091 | 34 347 | 15 861 | 106 912 | 12 861 | 116 293 | 122 362 |
Other Increase Decrease In Net Deferred Tax Liability | | 28 091 | 42 962 | 15 861 | | | | |
Other Interest Receivable Similar Income Finance Income | 36 | 8 | 1 713 | 2 169 | 277 | 75 | 179 | 3 427 |
Other Investments Other Than Loans | 95 000 | 10 000 | 105 000 | 105 000 | 198 024 | 198 024 | 198 024 | 198 024 |
Other Operating Income Format1 | 19 658 | 11 718 | 13 570 | 20 938 | 13 690 | 48 966 | 27 532 | 919 282 |
Other Remaining Borrowings | | 181 683 | | | | | | |
Other Taxation Social Security Payable | 29 613 | 30 378 | 51 571 | 42 176 | 47 508 | 55 306 | 59 806 | 54 038 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 178 893 | 77 340 | | 194 440 | 90 259 | -167 421 | -173 739 | |
Payments To Related Parties | | 17 500 | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 5 383 | 68 109 | 69 404 | 50 820 | 31 775 | 222 740 | 115 116 | 118 167 |
Prepayments Accrued Income | 248 834 | 268 626 | 329 694 | 224 382 | 329 082 | 187 232 | 381 610 | 162 537 |
Proceeds From Borrowings Classified As Financing Activities | -1 430 000 | -198 875 | | | | | | |
Proceeds From Sales Property Plant Equipment | -56 650 | -134 407 | -620 218 | -434 743 | -134 345 | -629 117 | -278 765 | |
Profit Loss | 314 892 | 543 140 | 1 077 034 | 594 473 | 744 508 | 1 515 727 | 1 664 360 | 2 515 250 |
Profit Loss On Ordinary Activities Before Tax | 382 604 | 670 206 | 1 317 826 | 741 700 | 962 300 | 1 873 066 | 2 082 614 | 2 945 461 |
Property Plant Equipment Gross Cost | 3 886 977 | 4 257 965 | 4 472 933 | 4 584 758 | 5 270 426 | 5 488 420 | 6 115 790 | 6 928 403 |
Provisions | 126 976 | 155 067 | 189 414 | 205 275 | 312 187 | 325 048 | 441 341 | 563 703 |
Provisions For Liabilities Balance Sheet Subtotal | 126 976 | 155 067 | 189 414 | 205 275 | 312 187 | 325 048 | 441 341 | 563 703 |
Purchase Property Plant Equipment | -1 542 346 | -584 655 | -977 063 | -535 434 | -862 189 | -961 546 | -934 754 | |
Repayments Borrowings Classified As Financing Activities | -194 381 | -241 760 | -377 743 | -57 364 | -59 900 | -350 110 | -169 088 | |
Social Security Costs | 126 046 | 115 735 | 136 979 | 144 340 | 136 137 | 142 572 | 167 897 | 178 193 |
Staff Costs Employee Benefits Expense | 1 408 257 | 1 466 512 | 1 712 677 | 1 838 728 | 1 805 930 | 2 018 217 | 2 168 501 | 2 267 046 |
Tax Expense Credit Applicable Tax Rate | 76 521 | 134 041 | 250 387 | 140 923 | 182 837 | 355 883 | 395 697 | 559 638 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 11 278 | -21 679 | -48 209 | -17 758 | -73 695 | -16 211 | -21 272 | -125 029 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 251 | 570 | 277 | 71 | 232 | 578 | 1 355 | 834 |
Tax Increase Decrease From Effect Indexation Allowance On Capital Gains | | | 3 083 | 8 130 | | | | |
Tax Increase Decrease From Other Short-term Timing Differences | 372 | | 919 | | | | 116 293 | 122 362 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | -20 374 | -13 963 | -12 | 8 130 | 1 506 | 4 228 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 67 712 | 127 066 | 240 792 | 147 227 | 217 792 | 357 339 | 418 254 | 430 211 |
Total Additions Including From Business Combinations Property Plant Equipment | | 584 655 | 977 063 | 535 434 | 862 189 | 961 546 | 1 058 305 | 1 778 128 |
Total Assets Less Current Liabilities | 7 921 206 | 8 383 215 | 9 360 557 | 10 000 789 | 10 781 323 | 11 792 236 | 13 403 840 | 15 858 237 |
Total Borrowings | 2 343 460 | 1 545 597 | 1 349 537 | 1 496 920 | 1 582 940 | 999 441 | 780 165 | 697 009 |
Total Current Tax Expense Credit | 88 086 | 98 975 | 206 445 | | | | | |
Trade Creditors Trade Payables | 847 506 | 1 320 927 | 1 257 313 | 1 192 130 | 2 817 368 | 1 563 364 | 1 440 112 | 1 215 738 |
Trade Debtors Trade Receivables | 1 853 043 | 1 531 413 | 1 910 419 | 2 374 304 | 2 587 654 | 2 684 808 | 2 328 595 | 3 229 562 |
Turnover Revenue | 16 858 300 | 19 405 540 | 24 274 769 | 24 468 455 | 24 258 990 | 28 599 704 | 31 853 097 | 25 139 755 |
Value-added Tax Payable | 24 769 | 94 969 | 94 977 | 25 285 | 37 551 | 142 015 | 101 039 | 194 270 |
Wages Salaries | 1 276 828 | 1 282 668 | 1 506 294 | 1 643 568 | 1 638 018 | 1 652 905 | 1 885 488 | 1 970 686 |
Work In Progress | 39 814 | 42 140 | 59 471 | 37 927 | 17 037 | 25 355 | 30 900 | 36 160 |
Amounts Owed By Group Undertakings | | | | | | | 480 299 | 4 147 981 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 15 861 | 106 912 | 12 861 | | |
Loans Advances Granted To Related Parties Classified As Financing Activities | | | | | -4 167 | 50 435 | | |
Other Cash Inflow Outflow Classified As Investing Activities | | | | | 93 024 | | | |
Tax Decrease From Utilisation Tax Losses | | | | | | | 73 819 | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | -128 590 |