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 | 114 707 | 499 634 | 161 045 | 182 893 | 551 411 | 443 421 | 312 590 | 550 817 |
Current Assets | 6 834 645 | 8 252 125 | 7 997 848 | 7 894 290 | 7 854 872 | 6 772 282 | 7 092 148 | 6 506 998 |
Debtors | 5 772 425 | 6 938 411 | 6 805 045 | 6 752 274 | 6 402 590 | 5 379 416 | 5 649 902 | 4 709 233 |
Net Assets Liabilities | 3 704 671 | 4 583 635 | 4 902 361 | 5 059 106 | 5 131 551 | 5 356 321 | 5 441 222 | 5 401 342 |
Other Debtors | 6 986 | 29 456 | 310 816 | 310 068 | 299 177 | 40 118 | 1 581 | 34 442 |
Property Plant Equipment | 2 948 351 | 2 697 014 | 2 833 243 | 2 983 108 | 2 674 405 | 2 874 631 | 3 187 961 | 3 396 191 |
Total Inventories | 947 513 | 814 080 | 1 031 756 | 959 123 | 900 871 | 949 445 | 1 129 656 | |
|
Other Financial Data |
Audit Fees Expenses | 25 500 | 15 525 | 8 800 | 12 950 | 14 750 | 15 150 | 16 095 | 16 662 |
Accrued Liabilities Deferred Income | 207 990 | 271 446 | 224 655 | 134 698 | 106 063 | 92 463 | 161 637 | 120 665 |
Accumulated Amortisation Impairment Intangible Assets | | | | 20 833 | 70 833 | 120 833 | 170 834 | 220 833 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 935 181 | 3 438 154 | 3 483 390 | 3 824 787 | 4 060 957 | 3 739 192 | 3 972 535 | 4 293 092 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 829 816 | 1 032 219 | 796 881 |
Administrative Expenses | 4 521 415 | 4 277 949 | 4 485 637 | 4 485 333 | 4 621 666 | 3 870 061 | 4 455 922 | 4 530 791 |
Amortisation Expense Intangible Assets | | | | 20 833 | 50 000 | 50 000 | 50 001 | |
Amounts Owed By Group Undertakings | 2 669 651 | 3 317 995 | 3 163 325 | 2 898 167 | 2 778 628 | 2 073 559 | 1 976 827 | 1 293 687 |
Amounts Owed To Associates Joint Ventures Participating Interests | | | | | 523 758 | | | |
Amounts Owed To Group Undertakings | 1 299 240 | 720 009 | 15 703 | | | | 500 122 | 739 123 |
Average Number Employees During Period | 83 | 86 | 89 | 96 | 94 | 78 | 78 | 78 |
Bank Borrowings | 718 541 | 630 204 | 538 439 | 445 206 | 275 839 | 1 684 368 | 1 407 080 | 661 769 |
Bank Borrowings Overdrafts | 636 578 | 538 170 | 449 279 | 356 046 | 186 307 | 1 419 421 | 1 032 036 | 306 667 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 228 042 | 460 740 | 443 526 | 433 551 |
Corporation Tax Recoverable | 45 882 | 90 593 | 90 593 | 90 593 | 90 593 | 78 106 | 140 423 | 62 317 |
Cost Sales | 8 165 431 | 8 055 707 | 7 978 239 | 8 682 511 | 8 693 539 | 7 216 969 | 8 751 248 | 9 522 934 |
Creditors | 921 431 | 611 089 | 685 997 | 691 816 | 278 396 | 1 629 926 | 1 244 405 | 604 172 |
Current Tax For Period | | 98 372 | | | | -78 106 | -142 317 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 35 352 | 46 631 | 138 564 | 89 107 |
Depreciation Expense Property Plant Equipment | 395 616 | 382 953 | 360 929 | 410 741 | 441 825 | 345 944 | 402 253 | |
Finance Lease Liabilities Present Value Total | 224 853 | 72 919 | 236 718 | 335 770 | 92 089 | 210 505 | 212 369 | 297 505 |
Finance Lease Payments Owing Minimum Gross | | | | | 391 882 | 404 459 | 401 063 | 629 232 |
Finished Goods Goods For Resale | | | | | 900 871 | 949 445 | 1 129 656 | 1 246 948 |
Fixed Assets | 3 173 351 | 2 922 014 | 3 133 243 | 3 512 275 | 2 853 572 | 3 003 798 | 3 267 127 | 3 425 358 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | -12 062 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 3 569 | 46 631 | 138 565 | 105 123 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 278 865 | 250 010 | 306 333 | 300 004 | 276 500 | 657 930 | 477 654 | 1 724 956 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | -23 511 | -8 618 | 4 586 | 1 847 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | -5 000 | | | |
Gain Loss On Disposals Property Plant Equipment | 48 203 | -12 192 | -53 674 | -62 996 | -112 008 | -16 195 | -99 977 | |
Government Grant Income | | | | | | 402 030 | 129 654 | |
Gross Profit Loss | 5 259 766 | 5 279 748 | 5 067 151 | 4 814 488 | 4 776 980 | 3 690 835 | 4 289 869 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 20 833 | 50 000 | 50 000 | 50 001 | 49 999 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 493 046 | 467 971 | 495 261 | 493 623 | 444 482 | 506 200 | 451 819 |
Intangible Assets | | | | 229 167 | 179 167 | 129 167 | 79 166 | 29 167 |
Intangible Assets Gross Cost | | | | 250 000 | 250 000 | 250 000 | 250 000 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 18 622 | 22 179 | 26 963 | 17 478 | 26 366 | 25 300 | 7 155 | |
Interest Payable Similar Charges Finance Costs | 38 147 | 45 334 | 47 810 | 30 348 | 35 777 | 30 202 | 57 790 | 74 631 |
Net Current Assets Liabilities | 1 621 751 | 2 430 388 | 2 623 038 | 2 410 408 | 2 763 488 | 4 236 193 | 3 810 808 | 3 061 571 |
Operating Profit Loss | 751 501 | 1 001 799 | 656 514 | 329 155 | 155 314 | 222 804 | 138 601 | |
Other Creditors | 60 000 | 259 366 | 220 496 | 214 953 | 152 597 | 26 393 | 30 410 | 13 283 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 766 247 | 272 857 | 131 262 |
Other Disposals Property Plant Equipment | | | | | | 951 355 | 559 765 | 321 442 |
Other Interest Expense | | | | | 9 411 | 4 902 | 50 635 | 71 580 |
Other Interest Receivable Similar Income Finance Income | 1 | 9 549 | 8 829 | 22 | 322 | 693 | 337 | 10 |
Other Operating Income Format1 | 13 150 | | | | | 402 030 | 304 654 | 625 000 |
Other Remaining Borrowings | 1 679 893 | 1 853 874 | 2 156 253 | 2 228 941 | 2 091 460 | | | |
Other Taxation Social Security Payable | 258 161 | 293 843 | 183 644 | 271 653 | 346 673 | 583 978 | 298 491 | 257 331 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 47 687 | 47 074 | 59 568 | 56 284 | 53 435 | 117 929 | 131 305 | 108 771 |
Prepayments Accrued Income | 132 817 | 185 973 | 283 076 | 216 173 | 194 996 | 378 626 | 498 715 | 349 732 |
Profit Loss | 661 217 | 878 964 | 318 726 | 156 745 | 72 445 | 224 770 | 84 901 | 39 880 |
Profit Loss On Ordinary Activities Before Tax | 713 355 | 966 014 | 230 599 | 160 583 | 107 797 | 193 295 | 81 148 | 49 227 |
Property Plant Equipment Gross Cost | 5 883 532 | 6 135 168 | 6 316 633 | 6 807 895 | 6 735 362 | 6 613 823 | 7 160 496 | 7 689 283 |
Social Security Costs | 189 203 | 209 089 | 233 962 | 232 565 | 261 669 | 237 628 | 259 425 | |
Staff Costs Employee Benefits Expense | 2 325 044 | 2 424 053 | 2 869 301 | 3 001 334 | 3 151 144 | 2 705 836 | 2 921 492 | 2 837 382 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 207 113 | 253 744 | 392 308 | 481 415 |
Tax Expense Credit Applicable Tax Rate | 149 805 | 193 203 | 43 814 | 30 511 | 20 481 | 36 726 | 15 418 | 9 353 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | -3 597 | 14 257 | 53 376 | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | -51 081 | -78 106 | -62 317 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -55 339 | 10 962 | 7 313 | 581 | 3 569 | -90 757 | -100 090 | -66 162 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 25 574 | 15 813 | 19 371 | 17 447 | 10 801 | 639 | 11 654 | 11 114 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | 53 392 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 52 138 | 87 050 | -88 127 | 3 838 | 35 352 | -31 475 | -3 753 | 89 107 |
Total Assets Less Current Liabilities | 4 795 102 | 5 352 402 | 5 756 281 | 5 922 683 | 5 617 060 | 7 239 991 | 7 077 935 | 6 486 929 |
Total Borrowings | 2 847 449 | 2 752 894 | 3 152 976 | 3 350 522 | 2 759 181 | 1 684 368 | 1 032 036 | 306 667 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | 74 219 | 53 348 |
Total Operating Lease Payments | 448 910 | 382 718 | 360 080 | 441 610 | 435 901 | 429 086 | 441 714 | |
Trade Creditors Trade Payables | 1 331 408 | 1 437 886 | 1 739 575 | 1 680 114 | 1 481 508 | 1 374 354 | 1 726 942 | 1 628 196 |
Trade Debtors Trade Receivables | 2 733 560 | 2 993 295 | 2 933 470 | 3 237 273 | 3 039 196 | 2 809 007 | 3 032 356 | 2 969 055 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | 1 764 | -1 764 | -1 764 | -1 763 |
Turnover Revenue | 13 425 197 | 13 335 455 | 13 045 390 | 13 496 999 | 13 470 519 | 10 907 804 | 13 041 117 | |
Wages Salaries | 2 088 154 | 2 167 890 | 2 575 771 | 2 712 485 | 2 836 040 | 2 350 279 | 2 530 762 | 2 493 492 |
Company Contributions To Defined Benefit Plans Directors | | | | | 67 117 | 68 512 | 78 500 | 52 167 |
Director Remuneration | 252 | 264 | 79 713 | 436 716 | 482 827 | 467 355 | 463 176 | 368 250 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 549 944 | 535 867 | 541 676 | 420 417 |
Amount Specific Advance Or Credit Directors | 164 029 | 298 598 | 8 767 | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | 116 712 | 134 569 | 1 266 | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | 8 767 | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 6 | 6 | | | |
Additional Provisions Increase From New Provisions Recognised | | | | 3 838 | | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -11 322 | 10 245 | | 35 352 | | | |
Applicable Tax Rate | 21 | 20 | 19 | 19 | 19 | | | |
Bank Overdrafts | 349 | | | | | | | |
Comprehensive Income Expense | 661 217 | 878 964 | 318 726 | 156 745 | 72 445 | | | |
Corporation Tax Payable | 30 303 | 173 624 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 157 173 | 422 735 | 153 864 | 257 453 | | | |
Disposals Property Plant Equipment | | 185 718 | 586 813 | 309 096 | 475 156 | | | |
Finished Goods | 947 513 | 814 080 | 1 031 756 | 959 123 | 900 871 | | | |
Further Item Bank Borrowings Overdrafts Component Total Bank Borrowings Overdrafts | 1 679 893 | 1 853 874 | 2 156 253 | 2 228 941 | 2 091 460 | | | |
Further Item Interest Expense Component Total Interest Expense | | 7 420 | 8 650 | | | | | |
Further Operating Expense Item Component Total Operating Expenses | 1 150 | 415 | 25 | 22 116 | 23 511 | | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | 167 100 | | | | | | |
Increase Decrease In Property Plant Equipment | | 28 997 | 189 043 | 87 467 | 51 329 | | | |
Interest Expense On Bank Loans Similar Borrowings | 19 525 | 15 458 | 12 197 | 12 870 | 9 411 | | | |
Interest Expense On Bank Overdrafts | | 277 | | | | | | |
Investment Property | 225 000 | 225 000 | 300 000 | 300 000 | | | | |
Investment Property Fair Value Model | 225 000 | 225 000 | 300 000 | 300 000 | | | | |
Loans Owed To Related Parties | | -578 892 | -523 758 | -523 758 | -523 758 | | | |
Number Shares Issued Fully Paid | | 750 | 750 | 750 | 750 | | | |
Other Deferred Tax Expense Credit | 52 138 | -11 322 | 10 245 | 3 838 | 35 352 | | | |
Par Value Share | | 1 | 1 | 1 | 1 | | | |
Provisions | 169 000 | 157 678 | 167 923 | 171 761 | 207 113 | | | |
Provisions For Liabilities Balance Sheet Subtotal | 169 000 | 157 678 | 167 923 | 171 761 | 207 113 | | | |
Restructuring Costs | | | 386 934 | 138 246 | 12 062 | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 14 250 | | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | 250 000 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 270 254 | 768 278 | 800 358 | 402 623 | | | |
Total Current Tax Expense Credit | | 98 372 | -98 372 | | | | | |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | 167 100 | | | | | | |
Disposals Investment Property Fair Value Model | | | | | 300 000 | | | |