Profit & Loss |
Date of Accounts |
2011-01-31 | 2012-01-31 | 2013-01-31 | 2014-01-31 | 2015-01-31 | 2016-01-31 | 2017-01-31 | 2018-07-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | -21 659 | -15 120 | 37 208 | 163 454 | 358 421 | 359 755 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 2 015 | 12 159 | 55 973 | 206 166 | 404 703 | 583 466 | | | | | | |
Cash Bank On Hand | | | | | | 583 466 | 555 746 | 29 840 | 175 544 | 715 364 | 767 455 | 61 863 |
Current Assets | 57 695 | 121 874 | 380 657 | 738 133 | 1 365 289 | 2 265 062 | 2 618 362 | 3 399 921 | 3 375 286 | 5 674 413 | 5 016 927 | 4 237 411 |
Debtors | 6 330 | 25 715 | 142 728 | 329 073 | 393 317 | 835 139 | 777 738 | 696 758 | 1 427 803 | 1 766 529 | 1 642 136 | 1 803 634 |
Net Assets Liabilities | | | | | | 359 755 | 944 705 | 3 611 | 292 026 | 2 340 529 | 2 817 088 | 2 000 408 |
Net Assets Liabilities Including Pension Asset Liability | -21 659 | -15 120 | 37 208 | 163 454 | 358 421 | 359 755 | | | | | | |
Other Debtors | | | | | | 20 078 | | | | | | |
Property Plant Equipment | | | | | | 148 276 | 421 436 | 671 702 | 594 941 | 473 363 | 314 380 | 166 962 |
Stocks Inventory | 49 350 | 84 000 | 181 956 | 202 894 | 567 269 | 846 457 | | | | | | |
Tangible Fixed Assets | 14 442 | 16 670 | 39 675 | 41 486 | 32 687 | 148 276 | | | | | | |
Total Inventories | | | | | | 846 457 | 1 284 878 | 2 673 323 | 1 771 939 | 3 192 520 | 2 844 057 | 2 371 914 |
|
Capital & Reserves |
Called Up Share Capital | 2 | 20 | 20 | 90 | 90 | 90 | | | | | | |
Profit Loss Account Reserve | -21 661 | -15 140 | 37 188 | 163 364 | 358 331 | 359 665 | | | | | | |
Shareholder Funds | -21 659 | -15 120 | 37 208 | 163 454 | 358 421 | 359 755 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 18 000 | 15 000 | 13 000 | 15 700 |
Director Remuneration | | | | | | | | 8 004 | 8 564 | 8 424 | 8 564 | 8 929 |
Dividend Recommended By Directors | | | | | | | | | 154 000 | 630 000 | 100 000 | 115 000 |
Accrued Liabilities Deferred Income | | | | | | 135 010 | 107 918 | 18 881 | 106 451 | 60 366 | 181 373 | 182 030 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 67 484 | 89 727 | 207 152 | 384 044 | 449 483 | 511 906 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 115 843 | 164 016 | 413 625 | 590 269 | 818 351 | 1 015 512 | 1 104 971 |
Amounts Owed By Group Undertakings | | | | | | 265 900 | 67 111 | 1 059 | 412 130 | 602 020 | 265 922 | 34 521 |
Amounts Owed To Group Undertakings | | | | | | 99 099 | | 307 888 | 98 547 | 201 591 | 188 868 | 292 767 |
Average Number Employees During Period | | | | | | | 20 | 104 | 95 | 98 | 109 | 81 |
Bank Borrowings Overdrafts | | | | | | 181 530 | 94 681 | 185 980 | 273 971 | 108 557 | 109 038 | 72 575 |
Corporation Tax Payable | | | | | | 96 804 | 89 390 | 845 | | 399 512 | | |
Creditors | | | | | | 285 512 | 94 549 | 1 931 119 | 1 918 649 | 1 810 833 | 876 042 | 375 602 |
Creditors Due After One Year | | 833 | 87 581 | 76 831 | | 285 512 | | | | | | |
Creditors Due Within One Year | | 152 831 | 295 543 | 539 334 | 1 039 555 | 1 738 770 | | | | | | |
Disposals Property Plant Equipment | | | | | | | | 75 236 | | | | 64 592 |
Dividends Paid | | | | | | | 74 000 | 99 000 | 154 000 | 630 000 | 100 000 | 115 000 |
Finance Lease Liabilities Present Value Total | | | | | | | | 113 827 | 21 513 | 21 513 | | |
Finished Goods | | | | | | | 610 405 | 1 482 345 | 968 156 | 1 533 100 | 1 376 487 | 1 627 515 |
Fixed Assets | 14 442 | 16 670 | 39 675 | 41 486 | | | 421 436 | 892 870 | 930 031 | 726 025 | 515 338 | 307 888 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 22 243 | 117 425 | 176 892 | 65 439 | 62 423 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 115 657 | 249 610 | 176 644 | 228 082 | 197 161 | 147 497 |
Intangible Assets | | | | | | | 9 062 | 221 168 | 335 090 | 252 662 | 200 958 | 140 926 |
Intangible Assets Gross Cost | | | | | | | 76 546 | 310 895 | 542 242 | 636 706 | 650 441 | 652 832 |
Merchandise | | | | | | 347 794 | 610 405 | | | | | |
Net Current Assets Liabilities | -31 768 | -30 957 | 85 114 | 198 799 | 325 734 | 526 292 | 676 831 | 1 123 239 | 1 280 644 | 3 494 269 | 3 455 577 | 2 084 046 |
Number Shares Allotted | | | 20 | 20 | | 20 | | | | | | |
Number Shares Issued Fully Paid | | | | | | | 20 | 20 | 20 | 20 | 20 | 20 |
Other Creditors | | | | | | 1 415 | 894 | 4 955 | 6 575 | 6 051 | 9 328 | 7 934 |
Other Taxation Social Security Payable | | | | | | 40 467 | 22 091 | 46 286 | 36 517 | 33 398 | 54 411 | 50 340 |
Par Value Share | | | 1 | 1 | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Prepayments | | | | | | | 53 316 | 142 983 | 247 171 | 279 171 | 145 785 | 131 482 |
Profit Loss | | | | | | | 658 950 | -842 094 | 442 415 | 2 678 503 | 813 281 | -701 680 |
Property Plant Equipment Gross Cost | | | | | | 264 119 | 652 936 | 1 085 327 | 1 185 210 | 1 291 714 | 1 329 892 | 1 271 933 |
Provisions | | | | | | 29 301 | 29 301 | 81 379 | -147 702 | 68 932 | 41 063 | 15 924 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 29 301 | 58 881 | 81 379 | | 68 932 | 41 063 | 15 924 |
Provisions For Liabilities Charges | | | | | | 29 301 | | | | | | |
Raw Materials | | | | | | 498 663 | 674 473 | 1 190 978 | 803 783 | 1 659 420 | 1 230 849 | 744 399 |
Secured Debts | | | | | | 464 960 | | | | | | |
Share Capital Allotted Called Up Paid | | 20 | 20 | 20 | 20 | 20 | | | | | | |
Tangible Fixed Assets Additions | | 15 024 | 27 172 | 13 900 | | 150 390 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 55 633 | 70 657 | 97 829 | 111 729 | 113 729 | 264 119 | | | | | | |
Tangible Fixed Assets Depreciation | 41 191 | 53 987 | 58 154 | 70 243 | 81 042 | 115 843 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 4 167 | 12 089 | | 34 801 | | | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | 234 349 | 231 347 | 94 464 | 13 735 | 2 391 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 388 817 | 584 173 | 99 883 | 106 504 | 38 178 | 6 633 |
Total Assets Less Current Liabilities | -17 326 | -14 287 | 124 789 | 240 285 | 358 421 | 674 568 | 1 098 135 | 2 016 109 | 2 210 675 | 4 220 294 | 3 734 193 | 2 391 934 |
Total Borrowings | | | | | | 464 960 | 285 380 | 283 797 | 344 160 | 375 768 | 109 038 | 72 575 |
Trade Creditors Trade Payables | | | | | | 428 594 | 698 247 | 1 161 358 | 1 054 112 | 968 960 | 723 858 | 1 163 257 |
Trade Debtors Trade Receivables | | | | | | 194 063 | 334 548 | 263 662 | 305 422 | 369 790 | 266 702 | 187 930 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | -229 081 | 216 634 | -27 869 | -25 139 |
Administrative Expenses | | | | | | | | 2 612 694 | 2 629 591 | 2 329 427 | 3 629 581 | 3 405 012 |
Amortisation Expense Intangible Assets | | | | | | | | 22 243 | 117 425 | 176 892 | 65 439 | 62 423 |
Applicable Tax Rate | | | | | | | | | 19 | 19 | 19 | 19 |
Bank Borrowings | | | | | | | | 63 814 | 158 188 | 274 826 | 109 038 | |
Bank Overdrafts | | | | | | | | 219 983 | 185 972 | 79 429 | | 72 575 |
Capital Commitments | | | | | | | | | 92 174 | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | -190 143 | -10 428 | 635 935 | 767 455 | -10 712 |
Cash Receipts From Government Grants | | | | | | | | -25 000 | | -10 927 | -18 728 | -18 730 |
Comprehensive Income Expense | | | | | | | | -842 094 | 442 415 | 2 678 503 | 801 525 | -701 680 |
Corporation Tax Recoverable | | | | | | | | | | | 34 838 | 236 456 |
Cost Sales | | | | | | | | 19 431 325 | 14 605 538 | 17 985 381 | 18 251 228 | 13 972 626 |
Current Tax For Period | | | | | | | | 845 | | 399 512 | 145 162 | |
Deferred Tax Asset Debtors | | | | | | | | | 147 702 | | | |
Depreciation Amortisation Expense | | | | | | | | 271 852 | 294 068 | 404 974 | 262 600 | 209 920 |
Depreciation Expense Property Plant Equipment | | | | | | | | 207 453 | 123 964 | 175 402 | 144 481 | 102 249 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | 58 038 |
Dividends Paid Classified As Financing Activities | | | | | | | | -99 000 | -154 000 | -630 000 | -100 000 | |
Dividends Paid On Shares Interim | | | | | | | | 99 000 | 154 000 | 630 000 | 100 000 | 115 000 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | | 9 970 | 6 950 | 21 820 | -18 730 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 107 000 | 114 129 | 113 831 | 9 630 | 122 922 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | -98 750 | -79 556 | 10 199 | -29 821 | 15 041 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | 1 898 810 | -257 153 | -54 708 | -631 895 | -89 954 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | 80 980 | -579 759 | -486 428 | 159 231 | -74 880 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | | | -6 554 |
Gain Loss On Disposals Intangible Assets | | | | | | | | -305 998 | | | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | | -6 554 |
Government Grants Payable | | | | | | | | | | 63 991 | 45 262 | 26 532 |
Gross Profit Loss | | | | | | | | 2 163 903 | 2 571 166 | 5 214 123 | 4 325 097 | 2 511 467 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -89 390 | -4 487 | | -528 293 | -52 069 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | -84 363 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | -745 889 | 179 715 | 646 363 | 131 520 | -778 167 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | -230 365 | | -51 219 | -11 212 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | 1 388 445 | -901 384 | 1 420 581 | -360 217 | -235 422 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | 25 136 | 17 417 | 17 783 | 9 266 | 1 553 |
Interest Expense On Bank Overdrafts | | | | | | | | 573 | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 6 229 | 7 182 | 2 999 | | |
Interest Paid Classified As Operating Activities | | | | | | | | -25 709 | -17 417 | -17 783 | -9 266 | -1 553 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 31 938 | 24 599 | 20 782 | 9 266 | 1 553 |
Net Cash Flows From Used In Financing Activities | | | | | | | | -67 690 | 60 084 | 879 648 | 287 300 | 109 038 |
Net Cash Flows From Used In Investing Activities | | | | | | | | 743 286 | 331 230 | 200 968 | 51 913 | 9 024 |
Net Cash Flows From Used In Operating Activities | | | | | | | | 70 293 | -571 029 | -1 726 979 | -470 733 | 660 105 |
Net Cash Generated From Operations | | | | | | | | -51 035 | -600 115 | -1 747 761 | -1 008 292 | 606 483 |
Operating Profit Loss | | | | | | | | -423 791 | 241 575 | 3 315 431 | 876 865 | -874 815 |
Other Deferred Tax Expense Credit | | | | | | | | 22 149 | -229 081 | 216 634 | -27 869 | -25 139 |
Other Operating Income Format1 | | | | | | | | 25 000 | 300 000 | 430 735 | 193 103 | 18 730 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | -56 665 | -88 448 | -92 315 | -21 513 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 22 955 | 31 165 | 31 091 | 37 932 | 41 959 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | -300 000 | -300 000 | | | |
Proceeds From Sales Property Plant Equipment | | | | | | | | -75 236 | | | | |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | -819 100 | 216 976 | 3 294 649 | 867 599 | -876 368 |
Purchase Intangible Assets | | | | | | | | -234 349 | -231 347 | -94 464 | -13 735 | -2 391 |
Purchase Property Plant Equipment | | | | | | | | -584 173 | -99 883 | -106 504 | -38 178 | -6 633 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -335 586 | -117 636 | -157 333 | -165 787 | -109 038 |
Restructuring Costs | | | | | | | | 57 373 | | | | |
Social Security Costs | | | | | | | | 273 807 | 195 293 | 139 394 | 199 734 | 212 275 |
Staff Costs Employee Benefits Expense | | | | | | | | 3 877 125 | 2 360 248 | 1 966 063 | 2 971 997 | 2 809 029 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | -258 150 | 272 001 | 17 495 | -43 810 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | 2 177 | 3 558 | 3 559 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 41 225 | 625 983 | 164 844 | -166 510 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | -17 850 | 47 707 | 33 368 | 33 218 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 586 | | 11 813 | -319 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 22 994 | -225 439 | 616 146 | 66 074 | -174 688 |
Total Current Tax Expense Credit | | | | | | | | 845 | 3 642 | 399 512 | 93 943 | -149 549 |
Total Operating Lease Payments | | | | | | | | 274 087 | 175 380 | 182 186 | 282 563 | 304 242 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | | | -15 467 | | | |
Turnover Revenue | | | | | | | | 21 595 228 | 17 176 704 | 23 199 504 | 22 564 571 | 16 484 093 |
Wages Salaries | | | | | | | | 3 580 363 | 2 133 790 | 1 795 578 | 2 734 331 | 2 554 795 |
Creditors Due After One Year Total Noncurrent Liabilities | 4 333 | 833 | | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 89 463 | 151 633 | | | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 12 796 | | | | | | | | | | |