Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 2013-03-31 | 2013-11-30 | 2014-11-30 | 2015-11-30 | 2016-11-30 | 2017-11-30 | 2018-11-30 | 2019-11-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 358 602 | 420 867 | 450 615 | 409 897 | 905 153 | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 100 588 | 951 | 2 519 | 49 734 | 110 865 | | | | | |
Cash Bank On Hand | | | | | | 314 725 | 421 306 | 788 232 | 492 902 | 868 533 |
Current Assets | 1 904 686 | 1 875 050 | 1 715 260 | 2 090 865 | 2 200 255 | 2 919 916 | 3 688 202 | 4 024 586 | 4 721 024 | 5 032 862 |
Debtors | 1 602 068 | 1 656 422 | 1 436 536 | 1 689 341 | 1 666 722 | 2 191 287 | 2 828 148 | 2 792 960 | 3 547 074 | 3 502 711 |
Intangible Fixed Assets | 835 114 | 785 748 | 736 382 | 703 471 | 1 419 383 | | | | | |
Net Assets Liabilities | | | | | | 1 434 409 | 2 027 295 | 2 421 148 | 3 125 379 | 3 407 853 |
Net Assets Liabilities Including Pension Asset Liability | 358 602 | 420 867 | 450 615 | 409 897 | 905 153 | | | | | |
Other Debtors | | | | | | | | 296 754 | 631 709 | 375 849 |
Property Plant Equipment | | | | | | 220 487 | 224 599 | 285 921 | 425 641 | 418 941 |
Stocks Inventory | 202 030 | 217 677 | 276 205 | 351 790 | 422 668 | | | | | |
Tangible Fixed Assets | 154 766 | 155 409 | 123 140 | 196 651 | 237 762 | | | | | |
Total Inventories | | | | | | 413 904 | 438 748 | 443 394 | 681 048 | 661 618 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | |
Profit Loss Account Reserve | 358 502 | 420 767 | 450 515 | 409 797 | 905 053 | | | | | |
Shareholder Funds | 358 602 | 420 867 | 450 615 | 409 897 | 905 153 | | | | | |
|
Other Financial Data |
Secured Debts | 30 082 | 208 911 | 73 987 | 36 726 | 70 576 | | | | | |
Audit Fees Expenses | | | | | | | | 10 000 | 12 000 | 12 000 |
Fees For Non-audit Services | | | | | | | | 31 652 | 43 360 | 40 212 |
Amount Specific Advance Or Credit Directors | | | | | | | | | 15 000 | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | 15 000 | |
Company Contributions To Money Purchase Plans Directors | | | | | | | | 1 352 | 3 728 | 6 716 |
Director Remuneration | | | | | | | | 154 943 | 234 286 | 287 470 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | 2 | 3 | 3 |
Accrued Liabilities Deferred Income | | | | | | | | 205 108 | 191 499 | 202 483 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 448 561 | 537 511 | 626 461 | 715 411 | 804 361 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 167 967 | 219 343 | 274 493 | 380 396 | 468 864 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | 3 410 | | 6 929 | 4 629 |
Administrative Expenses | | | | | | | | 2 231 668 | 2 601 109 | 2 920 581 |
Amortisation Expense Intangible Assets | | | | | | | | 88 950 | 88 950 | 88 950 |
Amounts Owed By Directors | | | | | | | | | 15 000 | |
Applicable Tax Rate | | | | | | | | 19 | 19 | 19 |
Average Number Employees During Period | | | | | | | 52 | 54 | 59 | 65 |
Comprehensive Income Expense | | | | | | | | 1 273 453 | 1 451 114 | 1 144 099 |
Corporation Tax Payable | | | | | | | | 141 544 | 260 057 | 297 012 |
Corporation Tax Recoverable | | | | | | | | | | 4 875 |
Cost Sales | | | | | | | | 9 289 118 | 10 376 347 | 10 686 302 |
Creditors | | | | | | 31 339 | 48 096 | 37 886 | 69 529 | 90 797 |
Creditors Due After One Year | | 25 141 | 5 016 | 18 680 | 48 349 | | | | | |
Creditors Due Within One Year | | 2 359 658 | 2 110 957 | 2 539 313 | 2 889 505 | | | | | |
Current Tax For Period | | | | | | | | 281 445 | 363 724 | 297 012 |
Depreciation Amortisation Expense | | | | | | | | 161 511 | 194 853 | 197 995 |
Depreciation Expense Property Plant Equipment | | | | | | | | 54 270 | 73 971 | 73 369 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 4 202 | | | 20 577 |
Disposals Property Plant Equipment | | | | | | | 9 604 | | | 31 163 |
Distribution Costs | | | | | | | | 104 132 | 113 300 | 118 302 |
Dividends Paid | | | | | | | 405 406 | 879 600 | 746 883 | 861 625 |
Dividends Paid Classified As Financing Activities | | | | | | | | -879 600 | -746 883 | -861 625 |
Dividends Paid On Shares | | | | | | | | 879 600 | 746 883 | 861 625 |
Dividends Paid On Shares Interim | | | | | | | | 142 800 | 115 703 | 151 643 |
Finance Lease Liabilities Present Value Total | | | | | | | | 37 886 | 69 529 | 90 797 |
Fixed Assets | 989 880 | 941 157 | 859 522 | 900 122 | 1 657 145 | 1 550 920 | 1 466 082 | 1 438 454 | 1 489 224 | 1 393 574 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | 168 |
Further Item Interest Income Component Total Interest Income | | | | | | | | | | 674 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 791 275 | 492 170 | 344 519 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | -11 976 | -12 744 | -13 256 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | 91 338 | -128 068 | -169 533 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | 35 188 | -739 114 | 29 363 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | -4 879 | | -3 836 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | -4 879 | | -3 836 |
Gross Profit Loss | | | | | | | | 3 902 463 | 4 534 616 | 4 438 216 |
Income From Related Parties | | | | | | | | 719 312 | 718 639 | 651 083 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -320 000 | -245 211 | -260 057 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 366 926 | -295 330 | 375 631 |
Increase Decrease In Property Plant Equipment | | | | | | | | | 36 997 | 84 387 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | 4 646 | 237 654 | -19 430 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 88 950 | | 88 950 | 88 950 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 55 578 | | 105 903 | 109 045 |
Intangible Assets | | | | | | 1 330 433 | 1 241 483 | 1 152 533 | 1 063 583 | 974 633 |
Intangible Assets Gross Cost | | | | | | 1 778 994 | | 1 778 994 | 1 778 994 | |
Intangible Fixed Assets Additions | | | | | 791 667 | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 152 213 | 201 579 | 250 945 | 283 856 | 359 611 | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 49 366 | 49 366 | 32 911 | 75 755 | | | | | |
Intangible Fixed Assets Cost Or Valuation | 987 327 | 987 327 | 987 327 | 987 327 | 1 778 994 | | | | | |
Interest Expense On Bank Overdrafts | | | | | | | | 714 | 422 | 8 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 8 605 | 7 488 | 12 009 |
Interest Income On Bank Deposits | | | | | | | | | | 1 351 |
Interest Paid Classified As Operating Activities | | | | | | | | -714 | -422 | -176 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 9 319 | 7 910 | 12 185 |
Loans From Directors | | | | | | | | 97 294 | 97 738 | 125 670 |
Loans Owed By Related Parties | | | | | | | | 258 207 | 582 476 | 776 815 |
Loans Owed To Related Parties | | | | | | | | -192 705 | -157 500 | -231 119 |
Merchandise | | | | | | | | 443 394 | 681 048 | 661 618 |
Net Cash Flows From Used In Financing Activities | | | | | | | | 1 051 201 | 793 527 | 869 349 |
Net Cash Flows From Used In Investing Activities | | | | | | | | 116 782 | 168 376 | 19 769 |
Net Cash Flows From Used In Operating Activities | | | | | | | | -1 534 909 | -666 573 | -1 264 749 |
Net Cash Generated From Operations | | | | | | | | -1 864 228 | -919 694 | -1 536 991 |
Net Current Assets Liabilities | -597 472 | -484 608 | -395 697 | -448 448 | -689 250 | -70 087 | 627 804 | 1 050 816 | 1 742 849 | 2 146 870 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | -2 025 |
Number Shares Allotted | | | 5 | 5 | 5 | | | | | |
Number Shares Issued Fully Paid | | | | | | | 5 | | 5 | 5 |
Operating Profit Loss | | | | | | | | 1 575 958 | 1 829 677 | 1 455 900 |
Other Creditors | | | | | | | | 376 835 | 217 570 | 225 497 |
Other Deferred Tax Expense Credit | | | | | | | | 11 741 | 6 929 | 4 629 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 2 025 |
Other Operating Income Format1 | | | | | | | | 9 295 | 9 470 | 56 567 |
Other Remaining Borrowings | | | | | | 9 588 | | | | |
Other Taxation Social Security Payable | | | | | | | | 169 326 | 145 329 | 174 349 |
Par Value Share | | | 1 | 1 | 1 | | 1 | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | -37 816 | -32 088 | -50 656 |
Payments To Related Parties | | | | | | | | 751 628 | 672 320 | 519 634 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 13 210 | 31 558 | 47 230 |
Prepayments Accrued Income | | | | | | | | 106 173 | 133 085 | 109 804 |
Proceeds From Sales Property Plant Equipment | | | | | | | | -10 867 | | -6 750 |
Profit Loss | | | | | | | 998 292 | 1 273 453 | 1 451 114 | 1 144 099 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 1 566 639 | 1 821 767 | 1 445 740 |
Property Plant Equipment Gross Cost | | | | | | 388 454 | 443 942 | 560 414 | 806 037 | 887 805 |
Provisions | | | | | | 15 085 | 18 495 | 30 236 | 37 165 | 41 794 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 15 085 | 18 495 | 30 236 | 37 165 | 41 794 |
Provisions For Liabilities Charges | 15 371 | 10 541 | 8 194 | 23 097 | 14 393 | | | | | |
Purchase Property Plant Equipment | | | | | | | | -127 649 | -168 376 | -28 544 |
Rental Leasing Income | | | | | | | | 9 295 | 9 470 | 56 567 |
Share Capital Allotted Called Up Paid | | 5 | 5 | 5 | 5 | | | | | |
Social Security Costs | | | | | | | | 157 232 | 169 180 | 201 828 |
Staff Costs Employee Benefits Expense | | | | | | | | 1 681 885 | 1 915 367 | 2 148 574 |
Tangible Fixed Assets Additions | | 38 740 | 4 801 | 107 352 | 109 978 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 228 850 | 259 090 | 240 291 | 331 393 | 419 996 | | | | | |
Tangible Fixed Assets Depreciation | 74 084 | 103 681 | 117 151 | 134 742 | 182 234 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 23 795 | 24 701 | 56 493 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 10 325 | 7 110 | 9 001 | | | | | |
Tangible Fixed Assets Disposals | | -8 500 | 23 600 | 16 250 | 21 375 | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 297 661 | 346 136 | 274 691 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | -34 856 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | 5 197 | 10 894 | 13 129 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 8 617 | 6 694 | 9 192 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | | | 11 741 | 6 929 | 4 629 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 293 186 | 370 653 | 301 641 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 65 092 | | 245 623 | 112 931 |
Total Assets Less Current Liabilities | 392 408 | 456 549 | 463 825 | 451 674 | 967 895 | 1 480 833 | 2 093 886 | 2 489 270 | 3 232 073 | 3 540 444 |
Total Operating Lease Payments | | | | | | | | 169 052 | 200 690 | 243 031 |
Trade Creditors Trade Payables | | | | | | | | 1 961 295 | 1 976 774 | 1 812 634 |
Trade Debtors Trade Receivables | | | | | | | | 2 390 033 | 3 102 700 | 3 012 183 |
Turnover Revenue | | | | | | | | 13 191 581 | 14 910 963 | 15 124 518 |
Wages Salaries | | | | | | | | 1 511 443 | 1 714 629 | 1 899 516 |
Advances Credits Directors | | | | 3 500 | | | | | | |
Advances Credits Made In Period Directors | | | | 6 000 | | | | | | |
Advances Credits Repaid In Period Directors | | | | 2 500 | | | | | | |
Creditors Due After One Year Total Noncurrent Liabilities | 18 435 | 25 141 | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 2 502 158 | 2 359 658 | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 33 714 | | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | -4 117 | | | | | | | | |