Profit & Loss |
Date of Accounts |
2012-01-31 | 2013-01-31 | 2014-01-31 | 2015-01-31 | 2018-01-31 | 2019-01-31 | 2020-01-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 5 885 | 33 132 | 94 776 | 134 259 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 1 653 | 8 802 | 8 132 | 50 428 | 1 916 | 3 741 |
Current Assets | 230 927 | 231 584 | 279 765 | 269 596 | 279 635 | 321 821 | 250 825 | 333 180 | 297 785 | 311 180 |
Debtors | 35 882 | 22 664 | 17 368 | 19 822 | 58 271 | 52 677 | 42 563 | 28 191 | 41 438 | 59 876 |
Net Assets Liabilities | | | | | 95 012 | 34 711 | -26 960 | 26 679 | 47 592 | -10 718 |
Other Debtors | 33 536 | 22 664 | | | 31 466 | 34 526 | 31 047 | 23 679 | 10 394 | 38 675 |
Property Plant Equipment | | | | | 153 534 | 107 494 | 65 253 | 34 392 | 3 529 | 622 |
Total Inventories | | | | | 219 711 | 260 342 | 200 130 | 254 561 | 254 432 | 247 563 |
Cash Bank In Hand | 4 562 | 9 393 | 37 046 | 22 018 | | | | | | |
Intangible Fixed Assets | 34 512 | 18 888 | 9 967 | 5 000 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 5 885 | 33 132 | 94 776 | 134 259 | | | | | | |
Stocks Inventory | 190 483 | 199 527 | 225 351 | 227 756 | | | | | | |
Tangible Fixed Assets | 70 401 | 43 802 | 25 316 | 83 320 | | | | | | |
Trade Debtors | 2 346 | | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 5 785 | 33 032 | 94 676 | 134 159 | | | | | | |
Shareholder Funds | 5 885 | 33 132 | 94 776 | 134 259 | | | | | | |
|
Other Financial Data |
Accrued Liabilities | | | | | 66 586 | 27 256 | 28 229 | 48 397 | 20 498 | |
Accrued Liabilities Deferred Income | | | | | | | | | 20 499 | 18 245 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 58 400 | 58 400 | 58 400 | 58 400 | 58 400 | 58 400 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 192 807 | 240 495 | 281 087 | 311 949 | 344 460 | 348 167 |
Average Number Employees During Period | | | | | 29 | 27 | 28 | 27 | 30 | 30 |
Bank Borrowings | | | | | | | | 43 333 | 37 419 | |
Bank Borrowings Overdrafts | 65 702 | 12 500 | | | | | | | 82 127 | 65 845 |
Bank Overdrafts | | | | | 29 734 | 47 834 | 43 503 | | | |
Creditors | | | | | 103 827 | 104 291 | 56 492 | 66 734 | 171 596 | 274 999 |
Dividend Per Share Interim | | | | | 10 000 | 1 | | | 2 000 | |
Dividends Paid On Shares Interim | | | | | 20 000 | 4 000 | | 53 000 | 25 000 | |
Financial Commitments Other Than Capital Commitments | | | | | 926 833 | 627 333 | 627 333 | 477 583 | 368 333 | |
Finished Goods Goods For Resale | | | | | | | | | 254 432 | 247 563 |
Fixed Assets | 104 913 | 62 690 | 35 283 | 88 320 | | | | | 3 529 | 622 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 47 688 | 43 889 | 32 510 | 32 511 | 3 707 |
Intangible Assets Gross Cost | | | | | 58 400 | 58 400 | 58 400 | 58 400 | 58 400 | 58 400 |
Net Current Assets Liabilities | -76 072 | -23 758 | 62 129 | 135 257 | 65 620 | 31 508 | -35 721 | 59 021 | 126 190 | 36 181 |
Nominal Value Allotted Share Capital | | | | | 100 | 100 | 100 | 100 | 100 | |
Number Shares Issued Fully Paid | | | | | 100 | 100 | 100 | 100 | 100 | |
Other Creditors | | | | | -14 619 | 11 749 | 8 126 | 844 | 1 146 | 13 461 |
Other Inventories | | | | | 219 711 | 260 342 | 200 130 | 254 561 | 254 432 | |
Other Remaining Borrowings | | | | | 103 827 | 104 291 | 56 492 | 23 401 | 33 925 | |
Par Value Share | 1 | 1 | 1 | 1 | | 1 | 1 | 1 | 1 | |
Prepayments | | | | | 26 805 | 13 609 | 10 916 | 4 512 | 7 822 | |
Prepayments Accrued Income | | | | | | | | | 7 822 | 3 694 |
Property Plant Equipment Gross Cost | | | | | 347 989 | 301 949 | 301 949 | 347 989 | 347 989 | 348 789 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 20 315 | | | | | |
Taxation Social Security Payable | | | | | 8 835 | 13 571 | 29 077 | 29 920 | 35 527 | 29 801 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | | 800 |
Total Assets Less Current Liabilities | 28 841 | 38 932 | 97 412 | 223 577 | 219 154 | 139 002 | 29 532 | 93 413 | 129 719 | 36 803 |
Total Borrowings | | | | | 103 827 | 104 291 | 56 492 | 66 734 | 37 419 | |
Trade Creditors Trade Payables | | | | | 45 169 | 119 338 | 129 833 | 138 677 | 114 424 | 147 647 |
Trade Debtors Trade Receivables | | | | | | 4 542 | 600 | | 23 222 | 17 507 |
Useful Life Property Plant Equipment Years | | | | | | | | | | 5 |
Advances Credits Directors | | | | | | | | | | 23 222 |
Advances Credits Made In Period Directors | | | | | | | | | | 125 318 |
Advances Credits Repaid In Period Directors | | | | | | | | | | 101 913 |
Amount Specific Advance Or Credit Directors | | | | | 31 127 | 26 057 | 23 432 | 9 284 | -182 | 23 222 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | 49 792 | 98 476 | 125 318 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | -3 305 | -5 070 | -2 625 | -63 939 | -107 943 | 101 913 |
Company Contributions To Money Purchase Plans Directors | | | | | 200 | 367 | 373 | 303 | 305 | |
Director Remuneration | | | | | 52 149 | 52 254 | 51 394 | 47 211 | 47 068 | |
Creditors Due After One Year | 12 500 | | | 74 889 | | | | | | |
Creditors Due Within One Year | 306 999 | 255 342 | 217 636 | 134 339 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 43 569 | 59 191 | 68 112 | 53 400 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 15 624 | 8 921 | 3 000 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 78 081 | 78 081 | 78 079 | | | | | | | |
Number Shares Allotted | 100 | 100 | 100 | 100 | | | | | | |
Provisions For Liabilities Charges | | 5 800 | 2 636 | 14 429 | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | | | | | | |
Tangible Fixed Assets Additions | | 290 | | 75 887 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 135 320 | 135 611 | 135 611 | 193 677 | | | | | | |
Tangible Fixed Assets Depreciation | 64 919 | 91 808 | 110 295 | 110 357 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 26 889 | 18 486 | 19 850 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 37 500 | | | | | | |
Tangible Fixed Assets Disposals | | | | 37 500 | | | | | | |
Accruals Deferred Income Within One Year | 22 720 | 5 060 | 4 157 | | | | | | | |
Administrative Expenses | | 535 960 | 545 304 | | | | | | | |
Amortisation Intangible Assets Expense | | 11 680 | 7 000 | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | | -4 656 | -3 164 | | | | | | | |
Commitments Under Non-cancellable Operating Leases Total | 138 650 | 138 650 | 138 650 | | | | | | | |
Cost Sales | | 763 859 | 788 400 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | | 26 889 | 18 486 | | | | | | | |
Expenses Not Deductible For Tax Purposes | | 789 | 384 | | | | | | | |
Gross Profit Loss | | 616 915 | 623 860 | | | | | | | |
Interest Payable Similar Charges | | 1 702 | 1 021 | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | | 66 150 | 27 300 | | | | | | | |
Operating Lease Expenditure | | 138 650 | 138 650 | | | | | | | |
Operating Leases Expiring After Five Years | | 72 500 | 72 500 | | | | | | | |
Operating Profit Loss | | 86 746 | 78 556 | | | | | | | |
Other Creditors Due Within One Year | 107 092 | 99 246 | 56 408 | | | | | | | |
Other Operating Income | | 5 791 | | | | | | | | |
Other Operating Leases Expiring Within One Year | | | 38 850 | | | | | | | |
Prepayments Accrued Income Current Asset | | 22 664 | 17 368 | | | | | | | |
Profit Loss For Period | | 67 247 | 61 644 | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | 85 044 | 77 535 | | | | | | | |
Provisions Utilised During Period | | | 3 164 | | | | | | | |
Taxation Social Security Due Within One Year | 19 775 | 48 065 | 35 805 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | | 17 008 | 15 507 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | 17 797 | 15 891 | | | | | | | |
Total Dividend Payment | | 40 000 | | | | | | | | |
Total U K Foreign Deferred Tax | | -4 656 | -3 164 | | | | | | | |
Trade Creditors Within One Year | 91 710 | 90 471 | 121 266 | | | | | | | |
Turnover Gross Operating Revenue | | 1 380 774 | 1 412 260 | | | | | | | |
U K Current Corporation Tax | | 22 453 | 19 055 | | | | | | | |
U K Current Corporation Tax On Income For Period | | 22 453 | 19 055 | | | | | | | |