Profit & Loss |
Date of Accounts |
2013-01-31 | 2014-01-31 | 2015-01-31 | 2016-01-31 | 2017-01-31 | 2018-01-30 | 2022-01-31 | 2023-01-31 |
Currency |
| | | | | | | |
Net Worth | 322 851 | 669 241 | 770 432 | 1 181 999 | | | | |
|
Balance Sheet |
Cash Bank In Hand | 139 266 | 81 307 | 24 831 | 361 013 | | | | |
Cash Bank On Hand | | | | 361 013 | 338 414 | 637 197 | 2 949 109 | 2 841 913 |
Current Assets | 650 670 | 967 111 | 1 087 647 | 2 008 914 | 3 309 856 | 3 476 622 | 6 962 954 | 7 193 040 |
Debtors | 476 404 | 815 804 | 980 816 | 1 598 301 | 2 753 109 | 2 502 317 | 3 342 494 | 3 863 298 |
Net Assets Liabilities | | | | 1 181 999 | 1 763 076 | 2 441 341 | 4 220 624 | 4 675 070 |
Net Assets Liabilities Including Pension Asset Liability | 322 851 | 669 241 | 770 432 | 1 181 999 | | | | |
Other Debtors | | | | 167 967 | 252 195 | 459 948 | 256 174 | 155 582 |
Property Plant Equipment | | | | 135 959 | 190 593 | 217 586 | 540 324 | 594 395 |
Stocks Inventory | 35 000 | 70 000 | 82 000 | 49 600 | | | | |
Tangible Fixed Assets | 78 448 | 97 944 | 123 491 | 135 959 | | | | |
Total Inventories | | | | 49 600 | 218 333 | 337 108 | 671 351 | 487 829 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | |
Profit Loss Account Reserve | 322 751 | 669 141 | 770 332 | 1 181 899 | | | | |
Shareholder Funds | 322 851 | 669 241 | 770 432 | 1 181 999 | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | 2 251 | 241 | 30 676 | 106 524 | 137 151 | 134 995 |
Amount Specific Advance Or Credit Made In Period Directors | | | | 14 393 | 542 201 | 77 348 | 9 105 | 5 518 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | 12 383 | 511 284 | 1 500 | 89 | 7 674 |
Audit Fees Expenses | | | | | | | 14 000 | 16 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 148 763 | 164 161 | 224 488 | 444 937 | 558 588 |
Average Number Employees During Period | | | | | 37 | 55 | 79 | 88 |
Creditors | | | | 938 853 | 1 737 373 | 1 213 119 | 723 585 | 489 355 |
Creditors Due Within One Year | 397 852 | 385 506 | 423 248 | 938 853 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 43 277 | 6 001 | | 19 387 |
Disposals Property Plant Equipment | | | | | 61 592 | 13 717 | | 22 915 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 58 675 | 66 328 | | 133 038 |
Net Current Assets Liabilities | 252 818 | 581 605 | 664 399 | 1 070 061 | 1 572 483 | 2 263 503 | 4 405 202 | 4 560 853 |
Number Shares Allotted | | 100 | 100 | 100 | | | | |
Number Shares Issued Fully Paid | | | | | 100 | 100 | | 15 |
Other Creditors | | | | 449 718 | 928 646 | 12 568 | 173 912 | 156 624 |
Other Taxation Social Security Payable | | | | 191 471 | 386 512 | 303 402 | | 38 058 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | 1 |
Property Plant Equipment Gross Cost | | | | 284 722 | 354 754 | 442 074 | 985 261 | 1 152 983 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 24 021 | | 39 748 | 150 853 | 124 628 |
Provisions For Liabilities Charges | 8 415 | 10 308 | 17 458 | 24 021 | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | | | | |
Tangible Fixed Assets Additions | | 48 011 | 64 785 | 92 254 | | | | |
Tangible Fixed Assets Cost Or Valuation | 120 805 | 168 816 | 233 601 | 284 722 | | | | |
Tangible Fixed Assets Depreciation | 42 357 | 70 872 | 110 110 | 148 763 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 28 515 | 39 238 | 43 653 | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 5 000 | | | | |
Tangible Fixed Assets Disposals | | | | 41 133 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 131 624 | 101 037 | | 190 637 |
Total Assets Less Current Liabilities | 331 266 | 679 549 | 787 890 | 1 206 020 | 1 763 076 | 2 481 089 | 5 095 062 | 5 289 053 |
Trade Creditors Trade Payables | | | | 297 664 | 422 215 | 897 149 | 1 196 387 | 1 239 420 |
Trade Debtors Trade Receivables | | | | 1 430 334 | 2 500 914 | 2 042 369 | 163 403 | 65 377 |
Accrued Liabilities | | | | | | | 174 200 | 165 545 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 53 629 | 93 257 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | -26 225 |
Administrative Expenses | | | | | | | 1 652 502 | 2 452 286 |
Advances Credits Directors | 13 638 | 139 370 | 2 251 | 241 | | | | |
Advances Credits Made In Period Directors | 196 769 | 192 527 | 134 204 | | | | | |
Advances Credits Repaid In Period Directors | 210 283 | 39 519 | 275 825 | | | | | |
Amortisation Expense Intangible Assets | | | | | | | 53 629 | 39 628 |
Amounts Owed By Group Undertakings | | | | | | | 149 752 | |
Applicable Tax Rate | | | | | | | 19 | 19 |
Bank Borrowings | | | | | | | 177 451 | 178 880 |
Bank Borrowings Overdrafts | | | | | | | 515 447 | 336 455 |
Cash Cash Equivalents Cash Flow Value | | | | | | | 2 949 109 | |
Cash Receipts From Government Grants | | | | | | | | -4 245 |
Corporation Tax Payable | | | | | | | 717 943 | 721 224 |
Corporation Tax Recoverable | | | | | | | 43 589 | 43 589 |
Cost Sales | | | | | | | 12 009 088 | 14 660 836 |
Current Tax For Period | | | | | | | 708 906 | 721 224 |
Depreciation Amortisation Expense | | | | | | | 152 362 | 172 860 |
Depreciation Expense Property Plant Equipment | | | | | | | 85 785 | 87 116 |
Dividends Paid | | | | | | | 3 004 000 | 2 765 336 |
Dividends Paid Classified As Financing Activities | | | | | | | -3 004 000 | -2 765 336 |
Dividends Paid On Shares | | | | | | | 3 004 000 | 2 765 336 |
Dividends Paid On Shares Interim | | | | | | | 230 000 | 170 000 |
Finance Lease Liabilities Present Value Total | | | | | | | 117 859 | 132 436 |
Finished Goods | | | | | | | 671 351 | 487 829 |
Fixed Assets | | | | | | | 689 860 | 728 200 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | 223 226 | 291 709 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 215 993 | 296 256 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | 104 546 | 50 903 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -68 654 | -516 459 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | 7 188 | -29 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 7 188 | -29 |
Government Grants Payable | | | | | | | 19 014 | 14 769 |
Gross Profit Loss | | | | | | | 5 725 280 | 6 371 724 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -602 112 | -702 542 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | 271 070 | -107 196 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | 7 586 | -15 401 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | 153 431 | -183 522 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 39 628 |
Intangible Assets | | | | | | | 149 536 | 133 805 |
Intangible Assets Gross Cost | | | | | | | 203 165 | 227 062 |
Interest Expense | | | | | | | 6 107 | |
Interest Expense On Loan Capital | | | | | | | 8 954 | 18 703 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 1 620 | 6 159 |
Interest Paid Classified As Operating Activities | | | | | | | -15 061 | -18 703 |
Interest Payable Similar Charges Finance Costs | | | | | | | 16 681 | 24 862 |
Net Cash Flows From Used In Financing Activities | | | | | | | 3 251 357 | 2 979 609 |
Net Cash Flows From Used In Investing Activities | | | | | | | 33 279 | 210 976 |
Net Cash Flows From Used In Operating Activities | | | | | | | -3 555 706 | -3 083 389 |
Net Cash Generated From Operations | | | | | | | -4 174 499 | -3 810 793 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -59 |
Operating Profit Loss | | | | | | | 4 146 864 | 3 924 183 |
Other Deferred Tax Expense Credit | | | | | | | 99 381 | -26 225 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 59 |
Other Operating Income Format1 | | | | | | | 74 086 | 4 745 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -113 998 | -36 416 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 38 849 | 43 182 |
Prepayments | | | | | | | 113 028 | 158 114 |
Proceeds From Sales Property Plant Equipment | | | | | | | -31 057 | -3 499 |
Profit Loss | | | | | | | 3 314 310 | 3 219 782 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 4 130 183 | 3 899 380 |
Provisions | | | | | | | 150 853 | 124 628 |
Purchase Intangible Assets | | | | | | | | -23 897 |
Purchase Property Plant Equipment | | | | | | | -64 336 | -190 637 |
Recoverable Value-added Tax | | | | | | | 74 015 | 34 722 |
Repayments Borrowings Classified As Financing Activities | | | | | | | -124 343 | -180 013 |
Social Security Costs | | | | | | | 205 323 | 248 781 |
Staff Costs Employee Benefits Expense | | | | | | | 2 439 095 | 2 853 573 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 784 735 | 740 882 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | 15 557 | -132 973 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 7 995 | 87 090 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 815 873 | 679 598 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | 23 897 |
Total Current Tax Expense Credit | | | | | | | 716 492 | 705 823 |
Total Operating Lease Payments | | | | | | | 73 027 | 41 393 |
Turnover Revenue | | | | | | | 17 734 368 | 21 032 560 |
Wages Salaries | | | | | | | 2 194 923 | 2 561 610 |