Profit & Loss |
Date of Accounts |
2014-02-28 | 2018-02-28 | 2019-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | | | | | |
Net Worth | 1 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 234 | 4 848 | 1 964 | 442 | 2 709 425 | 679 962 |
Current Assets | | 514 563 | 289 624 | 287 069 | 164 419 | 3 003 851 | 1 997 505 |
Debtors | 1 | 514 329 | 284 776 | 285 105 | 163 977 | 294 426 | 1 317 543 |
Net Assets Liabilities | | -976 190 | -1 153 648 | -1 177 456 | -336 378 | 3 394 056 | 3 034 890 |
Other Debtors | | 62 964 | 62 964 | 62 964 | 584 | 630 | 569 284 |
Total Inventories | | | | | 1 370 948 | 1 612 529 | |
Tangible Fixed Assets | 50 000 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | | | | | | |
Shareholder Funds | 1 | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | 9 026 | 3 601 | 3 502 | 157 238 | 244 851 | 4 500 |
Accumulated Amortisation Impairment Intangible Assets | | 222 600 | 222 600 | | 222 600 | 222 600 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 539 463 | 553 618 | 573 847 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 14 565 | 17 252 |
Administrative Expenses | | | | | 4 572 807 | 4 958 487 | 4 844 012 |
Amounts Owed To Group Undertakings | | | 8 867 | 1 341 454 | 1 158 289 | 1 123 276 | 508 128 |
Average Number Employees During Period | | 136 | 189 | 137 | 4 | 4 | 5 |
Bank Borrowings | | 323 851 | 285 889 | 246 565 | 226 154 | 1 407 080 | 661 769 |
Bank Borrowings Overdrafts | | 286 000 | 246 988 | 206 223 | 306 200 | 375 044 | 355 102 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 29 763 | 443 526 | 433 551 |
Cash Cash Equivalents | | | | 593 735 | 453 837 | 3 030 206 | 1 237 290 |
Corporation Tax Recoverable | | 10 571 | 10 571 | 10 571 | 10 571 | 10 571 | 62 317 |
Cost Sales | | | | | 8 442 075 | 8 250 925 | 10 719 710 |
Creditors | | 286 000 | 246 988 | 206 223 | 2 441 144 | 1 130 952 | 519 408 |
Current Tax For Period | | 394 | | 49 087 | -78 106 | -62 317 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 48 266 | 138 295 | 55 815 |
Dividend Income From Group Undertakings | | | | | 1 066 345 | | |
Dividends Paid Classified As Financing Activities | | | | | | -96 189 | -144 388 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | | -96 189 | -144 388 |
Dividends Received Classified As Investing Activities | | | | | -1 066 345 | | |
Finance Lease Liabilities Present Value Total | | | | | 224 753 | 215 219 | 297 505 |
Finance Lease Payments Owing Minimum Gross | | | | | 205 352 | 200 092 | 334 576 |
Finished Goods Goods For Resale | | | | | 949 445 | 1 129 656 | 1 246 948 |
Fixed Assets | | 926 311 | 925 347 | 2 125 248 | 2 125 248 | 1 521 157 | 1 521 157 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | -3 675 | 138 296 | 103 394 |
Gain Loss On Disposals Property Plant Equipment | | -72 426 | -62 996 | -112 126 | -15 778 | -99 560 | |
Government Grant Income | | | | | 504 683 | 137 330 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | 57 337 | | 90 009 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 27 956 | 20 229 |
Intangible Assets Gross Cost | | 222 600 | 222 600 | | 222 600 | 222 600 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 29 556 | 17 478 | 26 366 | 26 022 | 8 150 | |
Interest Paid Classified As Operating Activities | | | | | -64 163 | -64 303 | -88 086 |
Interest Payable Similar Charges Finance Costs | | 63 120 | 49 913 | 46 430 | 64 163 | 64 303 | 88 086 |
Interest Received Classified As Investing Activities | | | | | -735 | -337 | -10 |
Investment Property | | 920 405 | 920 405 | 920 405 | 920 405 | 320 405 | 320 405 |
Investments Fixed Assets | | 5 906 | 4 942 | 1 204 843 | 1 204 843 | 1 200 752 | 1 200 752 |
Investments In Subsidiaries | | | | 1 204 843 | 1 204 843 | 1 200 752 | 1 200 752 |
Issue Bonus Shares Decrease Increase In Equity | | | | | | | -6 |
Net Assets Liabilities Subsidiaries | | 941 267 | 903 908 | -1 | 1 | | |
Net Cash Generated From Operations | | | | | 171 144 | 585 498 | 70 708 |
Net Current Assets Liabilities | -49 999 | -1 616 501 | -1 832 007 | -3 096 481 | -2 276 725 | | |
Net Finance Income Costs | | | | | 1 067 080 | 337 | 10 |
Other Creditors | | 2 333 | | 1 994 943 | 1 231 964 | 41 702 | 21 115 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 13 801 | 81 813 |
Other Disposals Property Plant Equipment | | | | | | 14 730 | 265 885 |
Other Interest Receivable Similar Income Finance Income | | | | | 1 067 080 | 337 | 10 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 114 888 | 136 844 | 137 560 | 134 357 | 149 075 | 127 288 |
Percentage Class Share Held In Subsidiary | | | 100 | 100 | 100 | 100 | |
Prepayments Accrued Income | | 1 889 | 2 126 | 2 260 | 412 409 | 246 280 | 1 124 782 |
Profit Loss | | -492 719 | 111 127 | -23 808 | 841 078 | 3 826 623 | 214 778 |
Profit Loss Subsidiaries | | -160 496 | 37 359 | 10 004 | 35 525 | | |
Property Plant Equipment Gross Cost | | | | | 653 227 | 653 062 | 670 314 |
Raw Materials Consumables | | | | | 374 611 | 400 783 | |
Social Security Costs | | 355 254 | 351 357 | 327 389 | 295 501 | 319 168 | |
Staff Costs Employee Benefits Expense | | 4 377 243 | 4 790 425 | 3 993 747 | 3 465 906 | 3 721 965 | 3 581 873 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 261 300 | 399 595 | -35 636 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | -4 750 | | | 269 426 | 792 266 | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | -30 552 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | -43 243 | -62 317 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 16 623 | 1 178 | -14 858 | -89 233 | -109 952 | -67 178 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 381 574 | 17 886 | 10 801 | 30 536 | 11 623 | 11 114 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | -6 750 | | 26 344 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | -109 670 | 6 844 | 87 354 | -29 840 | 75 978 | 55 815 |
Total Assets Less Current Liabilities | 1 | -690 190 | -906 660 | -971 233 | -151 477 | | |
Total Borrowings | | 323 851 | 285 889 | 246 565 | 306 200 | 375 044 | 355 102 |
Trade Creditors Trade Payables | | | 1 890 | 3 309 | 6 137 | 2 224 598 | 2 058 759 |
Trade Debtors Trade Receivables | | | | | 2 969 582 | 3 472 354 | 3 351 884 |
Turnover Revenue | | 15 532 414 | 16 841 521 | 16 220 231 | 12 778 739 | 13 494 589 | |
Wages Salaries | | 3 907 101 | 4 302 224 | 3 528 798 | 3 036 048 | 3 253 722 | 3 159 240 |
Audit Fees Expenses | | 25 638 | 22 631 | 23 500 | | | |
Company Contributions To Money Purchase Plans Directors | | 29 663 | 36 994 | 55 417 | | | |
Director Remuneration | | 213 261 | 445 545 | 352 827 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 2 | 4 | 4 | | | |
Amortisation Expense Intangible Assets | | 200 | | | | | |
Amounts Owed By Associates | | 171 975 | 171 975 | 171 975 | | | |
Amounts Owed By Group Undertakings | | 262 226 | 36 945 | 36 945 | | | |
Applicable Tax Rate | | 19 | 19 | 19 | | | |
Comprehensive Income Expense | | -849 930 | -177 458 | -23 808 | | | |
Creditors Due Within One Year | 50 000 | | | | | | |
Depreciation Expense Property Plant Equipment | | 460 945 | 425 270 | 449 073 | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | 2 927 | | | | | |
Further Item Interest Expense Component Total Interest Expense | | 8 650 | | | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -5 054 | 604 | 55 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -255 149 | 22 360 | | | | |
Interest Expense On Bank Loans Similar Borrowings | | 24 914 | 24 800 | 20 064 | | | |
Interest Expense On Bank Overdrafts | | | 7 635 | | | | |
Investment Property Fair Value Model | | 920 405 | 920 405 | | | | |
Investments In Group Undertakings | | 5 906 | 4 942 | 1 204 843 | | | |
Number Shares Allotted | 1 | | | | | | |
Number Shares Issued But Not Fully Paid | | | 4 842 | 4 842 | | | |
Other Deferred Tax Expense Credit | | -11 692 | 6 844 | 38 267 | | | |
Other Taxation Social Security Payable | | 3 724 | | | | | |
Par Value Share | 1 | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | -602 389 | 117 971 | 564 830 | | | |
Recoverable Value-added Tax | | 4 704 | 195 | 390 | | | |
Restructuring Costs | | 1 089 635 | -51 548 | -15 970 | | | |
Tangible Fixed Assets Additions | 50 000 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 50 000 | | | | | | |
Tax Decrease From Utilisation Tax Losses | | 87 183 | | 17 613 | | | |
Tax Expense Credit Applicable Tax Rate | | -114 454 | 22 414 | 107 318 | | | |
Total Current Tax Expense Credit | | -97 978 | | | | | |
Total Operating Lease Payments | | 372 585 | 520 520 | 439 454 | | | |
Value Shares Allotted | 1 | | | | | | |