Profit & Loss |
Date of Accounts |
2011-02-28 | 2012-02-28 | 2013-02-28 | 2014-02-28 | 2015-02-28 | 2016-02-28 | 2017-02-28 | 2018-02-28 | 2019-08-31 | 2020-08-31 | 2021-08-30 | 2022-08-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 64 940 | 116 137 | 197 948 | 197 913 | 339 129 | 210 302 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 87 192 | 179 229 | 308 942 | 620 406 | 1 307 927 | 808 298 | 446 921 |
Current Assets | 342 948 | 609 921 | 574 765 | 917 934 | 1 561 153 | 2 232 390 | 3 230 777 | 3 283 690 | 4 543 460 | 5 259 462 | 5 161 835 | 6 142 597 |
Debtors | 321 007 | 517 010 | 409 296 | 879 645 | 1 332 239 | 2 027 198 | 3 011 298 | 2 892 498 | 3 895 365 | 3 928 631 | 4 200 984 | 5 429 453 |
Net Assets Liabilities | | | | | | 210 302 | 438 058 | 525 918 | 1 128 936 | 1 413 839 | 1 296 925 | 1 726 047 |
Other Debtors | | | | | | 11 919 | 14 414 | 84 919 | 458 424 | 321 157 | 134 905 | 120 885 |
Property Plant Equipment | | | | | | 15 161 | 9 484 | 8 288 | 36 793 | 150 510 | 118 688 | 117 601 |
Total Inventories | | | | | | 118 000 | 40 250 | 82 250 | 27 689 | 22 904 | 152 553 | 266 223 |
Cash Bank In Hand | 10 090 | 80 856 | 153 516 | 24 830 | 175 516 | 87 192 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 64 940 | 116 137 | 197 948 | 197 913 | 339 129 | 210 302 | | | | | | |
Stocks Inventory | 11 851 | 12 055 | 11 953 | 13 459 | 53 398 | 118 000 | | | | | | |
Tangible Fixed Assets | 5 813 | 15 421 | 122 862 | 119 158 | 118 544 | 15 161 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 64 840 | 116 037 | 197 848 | 197 813 | 339 029 | 210 202 | | | | | | |
Shareholder Funds | 64 940 | 116 137 | 197 948 | 197 913 | 339 129 | 210 302 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 10 000 | 10 000 |
Accrued Liabilities | | | | | | | 4 500 | 4 500 | 4 500 | 66 255 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 23 977 | 13 447 | 16 209 | 36 591 | 86 760 | 124 672 | 145 918 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | -11 956 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 1 566 | 48 887 | 163 886 | 12 690 | 43 800 |
Administration Support Average Number Employees | | | | | | | | | | 12 | 17 | 17 |
Administrative Expenses | | | | | | | | | | 1 444 000 | 1 427 999 | 1 390 051 |
Amount Specific Bank Loan | | | | | | | | | | 250 000 | 40 000 | 38 333 |
Applicable Tax Rate | | | | | | | | | | | 19 | 19 |
Average Number Employees During Period | | | | | | | 30 | 25 | 28 | 39 | 41 | 39 |
Balances With Banks | | | | | | | | | | 206 165 | 308 298 | 296 440 |
Bank Borrowings | | | | | | | | | | 48 611 | 63 528 | 39 779 |
Cash Cash Equivalents | | | | | | | | | | 1 307 927 | 808 298 | 446 921 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 620 406 | 1 307 927 | 808 298 | |
Comprehensive Income Expense | | | | | | | | | | 555 522 | 213 104 | 741 599 |
Cost Sales | | | | | | | | | | 13 804 711 | 12 962 973 | 13 954 196 |
Creditors | | | | | | 2 034 772 | 2 800 816 | 2 764 868 | 22 588 | 135 755 | 123 461 | 646 705 |
Current Tax For Period | | | | | | | | | | 119 557 | 47 240 | 171 827 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | | 22 266 | -11 956 | 8 541 |
Depreciation Amortisation Expense | | | | | | | | | | 50 170 | 39 563 | 31 590 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 50 170 | 39 563 | 31 590 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 13 691 | | | | -1 650 | -10 343 |
Disposals Property Plant Equipment | | | | | | | 18 435 | | | | -6 600 | -23 641 |
Dividend Per Share Final | | | | | | | 2 600 | 1 038 | 3 657 | 2 706 | | |
Dividend Per Share Interim | | | | | | | | | | 2 706 | 3 300 | 3 125 |
Dividends Paid | | | | | | | | | | -270 619 | -330 018 | -312 477 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -270 619 | -330 018 | -312 477 |
Dividends Paid On Shares Final | | | | | | | 260 000 | 103 844 | | | | |
Dividends Paid On Shares Interim | | | | | | | | | | 270 619 | 330 018 | 312 477 |
Finance Lease Liabilities Present Value Total | | | | | | | | | 12 283 | 87 144 | 59 933 | 51 880 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | 50 000 | 35 459 | -21 931 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | | 54 662 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | -266 771 | -206 918 | -103 162 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | 33 266 | 272 353 | 1 228 469 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | -4 785 | 129 650 | 113 670 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | -4 950 | 6 373 |
Government Grant Income | | | | | | | | | | 262 766 | 230 260 | |
Gross Amount Due From Customers For Construction Contract Work As Asset | | | | | | | | | | 141 006 | 315 727 | 375 247 |
Gross Profit Loss | | | | | | | | | | 1 900 440 | 1 483 750 | 2 383 906 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -5 305 | 261 553 | 134 721 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 687 521 | -499 629 | -361 377 |
Increase Decrease In Existing Provisions | | | | | | | | | | | | 8 542 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 3 161 | 2 763 | 20 382 | 50 169 | 39 562 | 31 589 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | | 1 730 | 6 752 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | | | | | | 32 333 | 31 671 | 60 331 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 4 896 | 5 272 | 5 251 |
Interest Income On Bank Deposits | | | | | | | | | | 15 368 | 1 050 | 446 |
Interest Paid Classified As Financing Activities | | | | | | | | | | -37 229 | -38 673 | -72 334 |
Interest Paid Classified As Operating Activities | | | | | | | | | | 37 229 | 38 673 | 72 334 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 37 229 | 38 673 | 72 334 |
Interest Received Classified As Investing Activities | | | | | | | | | | 15 368 | 1 050 | 446 |
Interest Received Classified As Operating Activities | | | | | | | | | | 15 368 | 1 050 | 446 |
Minimum Operating Lease Payments Recognised As Expense | | | | | | | | | | | -29 689 | 2 166 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | -176 932 | -361 875 | 16 932 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | -148 518 | -11 640 | -23 683 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | 1 012 971 | -126 114 | -354 626 |
Net Cash Generated From Operations | | | | | | | | | | 1 007 666 | 135 439 | -219 905 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | | | | | 769 376 | 330 524 | 1 019 072 |
Net Current Assets Liabilities | 60 755 | 103 971 | 79 331 | 81 400 | 223 443 | 197 618 | 429 961 | 518 822 | 1 118 684 | 1 425 304 | 1 315 962 | 2 277 957 |
Number Shares Issued Fully Paid | | | | | | | 100 | 100 | 100 | 100 | 100 | 100 |
Other Creditors | | | | | | 144 716 | 153 747 | 74 612 | 80 094 | 304 092 | 89 000 | 131 833 |
Other Employee Expense | | | | | | | | | | 8 646 | 9 898 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 15 368 | 1 050 | 446 |
Other Inventories | | | | | | | 40 250 | 82 250 | 27 689 | 22 904 | 152 553 | 266 223 |
Other Operating Income Format1 | | | | | | | | | | 262 766 | 230 260 | |
Other Payables Accrued Expenses | | | | | | | | | | 66 255 | 15 000 | 135 750 |
Other Post-employment Benefit Costs | | | | | | | | | | 18 512 | 22 687 | 22 734 |
Other Remaining Borrowings | | | | | | | 27 709 | | 250 000 | 250 000 | 250 000 | 555 046 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | 80 916 | -28 643 | -6 326 |
Prepayments | | | | | | | | 9 995 | 708 | 2 166 | 1 714 | 2 228 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | | 19 671 |
Production Average Number Employees | | | | | | | | | | 27 | 24 | 22 |
Profit Loss | | | | | | | | | | 555 522 | 213 104 | 741 599 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 697 345 | 248 388 | 921 967 |
Property Plant Equipment Gross Cost | | | | | | 39 138 | 22 931 | 24 497 | 73 384 | 237 270 | 243 360 | 263 519 |
Provisions | | | | | | | | | | 26 220 | 14 264 | 22 806 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 2 477 | 1 387 | 1 192 | 3 953 | 26 220 | 14 264 | 22 806 |
Purchase Property Plant Equipment | | | | | | | | | | -163 886 | -12 690 | -43 800 |
Revenue From Sale Goods | | | | | | | | | | 15 705 151 | 14 469 925 | 16 338 102 |
Short-term Deposits Classified As Cash Equivalents | | | | | | | | | | 1 101 762 | 500 000 | 150 481 |
Social Security Costs | | | | | | | | | | 105 130 | 126 720 | 108 102 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 1 293 567 | 1 580 506 | 1 512 451 |
Taxation Social Security Payable | | | | | | | 37 984 | 169 909 | 323 691 | 383 303 | 76 476 | 62 149 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | | | -1 212 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 47 194 | 175 174 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | 4 022 | -4 316 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 1 512 | 2 180 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | | | | | -11 956 | 8 542 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | | | | | | -5 488 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 141 823 | 35 284 | 180 368 |
Total Assets Less Current Liabilities | 66 568 | 119 392 | 202 193 | 200 558 | 341 987 | 212 779 | 439 445 | 527 110 | 1 155 477 | 1 575 814 | 1 434 650 | 2 395 558 |
Total Borrowings | | | | | | | 27 709 | | 22 588 | 135 755 | 123 461 | 646 705 |
Total Operating Lease Payments | | | | | | | | | | 55 851 | -29 689 | 2 166 |
Trade Creditors Trade Payables | | | | | | 1 504 969 | 2 481 500 | 2 515 848 | 2 754 208 | 2 800 476 | 3 217 215 | 3 175 083 |
Trade Debtors Trade Receivables | | | | | | 1 506 495 | 1 595 384 | 2 797 584 | 3 436 233 | 3 605 308 | 3 748 638 | 4 931 093 |
Turnover Revenue | | | | | | | | | | 15 705 151 | 14 469 925 | 16 338 102 |
Unpaid Contributions To Pension Schemes | | | | | | | | | | 6 092 | 13 869 | 9 907 |
Wages Salaries | | | | | | | | | | 1 161 279 | 1 421 201 | 1 381 615 |
Director Remuneration | | | | | | | 31 800 | 35 475 | 51 867 | 16 667 | 37 587 | 37 710 |
Amount Specific Advance Or Credit Directors | | | | | 15 462 | 13 736 | 14 158 | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 1 902 | 3 746 | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 176 | 4 168 | | | | | |
Amounts Recoverable On Contracts | | | | | | 508 784 | 1 401 500 | | | | | |
Creditors Due Within One Year | 282 193 | 505 950 | 495 434 | 836 534 | 1 337 710 | 2 034 772 | | | | | | |
Number Shares Allotted | | 100 | 100 | 100 | 100 | 100 | | | | | | |
Other Taxation Social Security Payable | | | | | | 385 087 | 165 569 | | | | | |
Provisions For Liabilities Charges | 1 628 | 3 255 | 4 245 | 2 645 | 2 858 | 2 477 | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | |
Tangible Fixed Assets Additions | | 17 749 | 114 690 | 8 303 | 6 890 | 3 965 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 7 854 | 21 603 | 133 093 | 134 796 | 141 686 | 39 138 | | | | | | |
Tangible Fixed Assets Depreciation | 2 041 | 6 182 | 10 231 | 15 638 | 23 142 | 23 977 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 5 141 | 5 449 | 7 057 | 7 504 | 5 053 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 1 000 | 1 400 | 1 650 | | 4 218 | | | | | | |
Tangible Fixed Assets Disposals | | 4 000 | 3 200 | 6 600 | | 106 513 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 2 228 | | | | | |
Advances Credits Directors | 8 430 | 7 986 | 8 948 | 12 428 | 15 462 | 13 736 | | | | | | |
Advances Credits Made In Period Directors | 8 793 | | 3 836 | 4 345 | 4 032 | | | | | | | |
Advances Credits Repaid In Period Directors | | 16 416 | 1 478 | 7 825 | 7 066 | | | | | | | |