Profit & Loss |
Date of Accounts |
2012-01-31 | 2013-01-31 | 2014-01-31 | 2015-01-31 | 2016-01-31 | 2017-01-31 | 2018-01-31 | 2019-01-31 | 2020-01-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
| | | | | | | | | | | |
Net Worth | 437 421 | 620 947 | 794 990 | 941 206 | 1 045 262 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 6 420 | 12 551 | 19 287 | 276 524 | 290 895 | | | | | | | |
Cash Bank On Hand | | | | | 290 895 | 146 896 | 164 760 | 30 374 | 302 179 | 438 046 | 840 747 | 724 264 |
Current Assets | 1 169 185 | 1 584 457 | 1 763 397 | 1 961 587 | 1 952 857 | 1 876 335 | 2 059 248 | 2 078 279 | 2 142 036 | 1 011 220 | 2 507 726 | 3 137 919 |
Debtors | 808 082 | 1 123 327 | 1 148 404 | 930 524 | 940 868 | 905 398 | 1 070 861 | 1 183 307 | 1 105 502 | 259 924 | 872 554 | 1 384 440 |
Intangible Fixed Assets | 157 506 | 146 256 | 135 006 | 123 756 | 112 506 | | | | | | | |
Net Assets Liabilities | | | | | 1 045 262 | 1 031 417 | 1 041 051 | 858 784 | 883 330 | 417 997 | 635 554 | 813 105 |
Net Assets Liabilities Including Pension Asset Liability | 437 421 | 620 947 | 794 990 | 941 206 | 1 045 262 | | | | | | | |
Other Debtors | | | | | 59 866 | 59 585 | 56 883 | | 1 500 | 1 500 | 63 766 | 56 774 |
Property Plant Equipment | | | | | 400 135 | 356 770 | 294 223 | 308 992 | 294 267 | 315 624 | 279 505 | 309 360 |
Stocks Inventory | 354 683 | 448 579 | 595 706 | 754 539 | 721 094 | | | | | | | |
Tangible Fixed Assets | 135 834 | 126 508 | 280 998 | 284 359 | 400 135 | | | | | | | |
Total Inventories | | | | | 721 094 | 824 041 | 823 627 | 864 598 | 734 355 | 313 250 | 794 425 | 1 029 215 |
|
Capital & Reserves |
Called Up Share Capital | 200 | 200 | 200 | 200 | 200 | | | | | | | |
Profit Loss Account Reserve | 437 221 | 620 747 | 794 790 | 941 006 | 1 045 062 | | | | | | | |
Shareholder Funds | 437 421 | 620 947 | 794 990 | 941 206 | 1 045 262 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 3 500 | 3 500 | 3 500 | 3 745 |
Director Remuneration | | | | | | | | | 22 489 | 17 448 | 17 668 | 18 115 |
Dividend Recommended By Directors | | | | | | | | | | 198 490 | 211 680 | 728 230 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 112 494 | 123 744 | 134 994 | 146 244 | 157 494 | 168 744 | 179 994 | 191 244 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 311 098 | 378 079 | 444 720 | 448 423 | 501 393 | 525 394 | 573 534 | 642 468 |
Average Number Employees During Period | | | | | | 47 | 49 | 51 | 56 | 53 | 84 | 89 |
Bank Overdrafts | | | | | | | | 131 283 | | | | |
Creditors | | | | | 67 437 | 40 079 | 13 346 | 1 638 | 1 581 319 | 483 333 | 400 000 | 291 925 |
Creditors Due After One Year | 66 287 | 45 614 | 45 307 | 53 220 | 67 437 | | | | | | | |
Creditors Due Within One Year | 958 292 | 1 191 189 | 1 301 068 | 1 330 579 | 1 277 768 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 19 486 | 10 912 | 78 517 | | 73 138 | 30 021 | 19 611 |
Disposals Property Plant Equipment | | | | | | 29 257 | 23 665 | 87 685 | | 89 745 | 31 862 | 22 230 |
Finance Lease Liabilities Present Value Total | | | | | 67 437 | 40 079 | 13 346 | | 1 638 | | | |
Fixed Assets | 314 770 | 294 194 | 416 004 | 408 115 | 516 341 | 466 006 | 394 689 | 398 208 | 372 233 | 382 340 | 334 971 | 353 576 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 11 250 | 11 250 | 11 250 | | 11 250 | 11 250 | 11 250 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 86 467 | 77 553 | 82 220 | | 97 139 | 78 161 | 88 545 |
Intangible Assets | | | | | 112 506 | 101 256 | 90 006 | 78 756 | 67 506 | 56 256 | 45 006 | 33 756 |
Intangible Assets Gross Cost | | | | | 225 000 | 225 000 | 225 000 | | 225 000 | 225 000 | 225 000 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 67 494 | 78 744 | 89 994 | 101 244 | 112 494 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 11 250 | 11 250 | 11 250 | 11 250 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 225 000 | 225 000 | 225 000 | 225 000 | | | | | | | | |
Investments Fixed Assets | 21 430 | 21 430 | | | 3 700 | 7 980 | 10 460 | 10 460 | 10 460 | 10 460 | 10 460 | 10 460 |
Net Current Assets Liabilities | 210 893 | 393 268 | 462 329 | 631 008 | 675 089 | 666 776 | 710 330 | 513 877 | 560 717 | 570 744 | 747 122 | 820 383 |
Number Shares Allotted | | 10 | 10 | 10 | 10 | | | | | | | |
Other Creditors | | | | | 41 322 | 55 554 | 53 516 | | | | 66 891 | 51 878 |
Other Investments Other Than Loans | | | | | 3 700 | 7 980 | 10 460 | | 10 460 | 10 460 | 10 460 | 10 460 |
Other Taxation Social Security Payable | | | | | 141 365 | 156 580 | 201 440 | | 34 106 | 19 221 | 48 828 | 55 258 |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | 1 | 1 | 1 |
Property Plant Equipment Gross Cost | | | | | 711 233 | 734 849 | 738 943 | 757 415 | 795 660 | 841 018 | 853 039 | 951 828 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 78 731 | 61 286 | 50 622 | 51 663 | 49 620 | 51 754 | 46 539 | 68 929 |
Provisions For Liabilities Charges | 21 955 | 20 901 | 38 036 | 44 697 | 78 731 | | | | | | | |
Secured Debts | 260 939 | 250 720 | 112 575 | 86 644 | 94 170 | | | | | | | |
Share Capital Allotted Called Up Paid | 10 | 10 | 10 | 10 | 10 | | | | | | | |
Tangible Fixed Assets Additions | | 36 482 | 208 475 | 75 297 | 191 570 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 240 899 | 264 131 | 460 356 | 519 663 | 711 233 | | | | | | | |
Tangible Fixed Assets Depreciation | 105 065 | 137 623 | 179 358 | 235 304 | 311 098 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 40 452 | 50 001 | 64 066 | 75 794 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 7 894 | 8 266 | 8 120 | | | | | | | | |
Tangible Fixed Assets Disposals | | 13 250 | 12 250 | 15 990 | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 52 873 | 27 759 | 106 157 | | 135 103 | 43 883 | 121 019 |
Total Assets Less Current Liabilities | 525 663 | 687 462 | 878 333 | 1 039 123 | 1 191 430 | 1 132 782 | 1 105 019 | 912 085 | 932 950 | 953 084 | 1 082 093 | 1 173 959 |
Total Borrowings | | | | | | | 40 079 | 145 880 | | | | |
Trade Creditors Trade Payables | | | | | 1 068 348 | 970 692 | 1 067 229 | | 1 266 148 | 353 944 | 1 328 214 | 1 259 823 |
Trade Debtors Trade Receivables | | | | | 881 002 | 845 813 | 1 013 978 | | 1 042 800 | 71 121 | 737 112 | 1 091 145 |
Accrued Liabilities | | | | | | | | | 38 719 | 25 113 | | |
Accrued Liabilities Deferred Income | | | | | | | | | | 25 113 | 20 260 | 36 004 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | 2 134 | -5 215 | 5 847 |
Administrative Expenses | | | | | | | | | 2 598 271 | 2 094 685 | 2 340 056 | 3 356 725 |
Amortisation Expense Intangible Assets | | | | | | | | | 11 250 | 11 250 | 11 250 | 11 250 |
Amounts Owed To Group Undertakings | | | | | | | | | | | | 429 465 |
Applicable Tax Rate | | | | | | | | | 19 | 19 | 19 | 19 |
Bank Borrowings | | | | | | | | | | 16 667 | 91 925 | 100 000 |
Bank Borrowings Overdrafts | | | | | | | | | | 483 333 | 400 000 | 291 925 |
Capital Commitments | | | | | | | | | | | | 155 000 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 302 179 | 438 046 | 840 747 | |
Cash Receipts From Government Grants | | | | | | | | | | -629 335 | -334 147 | |
Comprehensive Income Expense | | | | | | | | | | -266 843 | 429 237 | 905 781 |
Corporation Tax Payable | | | | | | | | | 75 291 | | 116 540 | 216 326 |
Corporation Tax Recoverable | | | | | | | | | | 60 598 | | |
Cost Sales | | | | | | | | | 14 143 590 | 5 391 609 | 11 584 786 | 17 267 828 |
Current Tax For Period | | | | | | | | | 75 291 | -60 598 | 116 540 | 216 325 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | | | | 16 543 |
Depreciation Amortisation Expense | | | | | | | | | 97 210 | 108 389 | 89 411 | 99 795 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 78 047 | 93 719 | 78 161 | 88 545 |
Distribution Costs | | | | | | | | | | 4 944 | 14 406 | 25 962 |
Dividend Per Share Interim | | | | | | | | | | 1 799 | | |
Dividends Paid | | | | | | | | | 273 300 | 198 490 | 211 680 | 728 230 |
Dividends Paid Classified As Financing Activities | | | | | | | | | -273 300 | -198 490 | -211 680 | -728 230 |
Dividends Paid On Shares | | | | | | | | | 273 300 | 198 490 | 211 680 | 728 230 |
Dividends Paid On Shares Interim | | | | | | | | | 90 276 | 90 138 | 90 000 | 64 550 |
Dividends Received Classified As Investing Activities | | | | | | | | | -802 | -732 | -931 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | -629 336 | 8 075 | 100 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 139 619 | 139 619 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | 107 336 | -1 080 581 | 1 137 136 | 19 606 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | 77 805 | 906 176 | -660 760 | -524 355 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | -2 670 | -3 608 | -1 841 | -2 219 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | -2 670 | -3 608 | -1 841 | -2 219 |
Gross Profit Loss | | | | | | | | | 2 894 008 | 1 098 338 | 2 561 649 | 4 542 018 |
Income From Other Fixed Asset Investments | | | | | | | | | 802 | 732 | 931 | |
Income From Related Parties | | | | | | | | | | | | 6 883 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | -23 107 | -75 291 | 60 598 | -116 539 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | 403 088 | 135 867 | 402 701 | -116 483 |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | | | | | | | | | | | -5 215 | 5 847 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | -130 243 | -421 105 | 481 175 | 234 790 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | | | 1 741 | 19 655 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | 1 333 | 160 | | |
Interest Paid Classified As Operating Activities | | | | | | | | | | | -1 741 | -19 655 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 1 333 | 160 | 1 741 | 19 655 |
Loans Owed By Related Parties | | | | | | | | | | | 1 327 | 2 974 |
Loans Owed To Related Parties | | | | | | | | | | | | -11 |
Merchandise | | | | | | | | | 734 355 | 313 250 | 794 425 | 1 029 215 |
Net Assets Liabilities Associates | | | | | | | | | | | -6 266 586 | -6 266 586 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | 286 258 | -929 208 | -93 118 | 386 296 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | 73 103 | 121 371 | 42 915 | 115 799 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | -762 449 | 671 970 | -352 498 | -385 612 |
Net Cash Generated From Operations | | | | | | | | | -786 889 | 596 519 | -293 641 | -521 806 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | -1 | -37 | -4 820 |
Number Shares Issued Fully Paid | | | | | | | | | | 1 | 1 | 10 |
Operating Profit Loss | | | | | | | | | 371 625 | -325 880 | 541 335 | 1 159 331 |
Other Deferred Tax Expense Credit | | | | | | | | | -2 043 | 2 134 | -5 215 | 22 390 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 1 | 37 | 4 820 |
Other Operating Income Format1 | | | | | | | | | 75 888 | 675 410 | 334 147 | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | -12 959 | -1 638 | | |
Payments To Related Parties | | | | | | | | | | | | 17 189 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 29 809 | 26 171 | 65 127 | 89 662 |
Percentage Class Share Held In Associate | | | | | | | | | | | | 0 |
Prepayments | | | | | | | | | 61 202 | 126 705 | | |
Prepayments Accrued Income | | | | | | | | | | 126 705 | 59 207 | 236 521 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | -500 000 | | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | -1 000 | -12 999 | | -400 |
Profit Loss | | | | | | | | | 297 846 | -266 843 | 429 237 | 905 781 |
Profit Loss From Continuing Operations Associates | | | | | | | | | | | 231 144 | 231 144 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 371 094 | -325 307 | 540 562 | 1 144 496 |
Provisions | | | | | | | | | 49 620 | 51 754 | 46 539 | 68 929 |
Purchase Property Plant Equipment | | | | | | | | | -74 905 | -135 103 | -43 883 | -121 019 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | 629 336 | 334 147 | |
Staff Costs Employee Benefits Expense | | | | | | | | | 1 481 989 | 1 336 829 | 1 507 663 | 2 053 228 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | | 142 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 70 508 | -61 808 | 102 707 | 217 454 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | 4 935 | 759 | 8 422 | -5 241 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 591 | 5 588 | 4 112 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | | | | | | -35 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 73 248 | -58 464 | 111 325 | 238 715 |
Total Operating Lease Payments | | | | | | | | | | 140 119 | 133 555 | 147 337 |
Turnover Revenue | | | | | | | | | 17 037 598 | 6 489 947 | 14 146 436 | 21 809 846 |
Wages Salaries | | | | | | | | | 1 452 180 | 1 310 658 | 1 442 536 | 1 963 566 |