Profit & Loss |
Date of Accounts |
2014-04-30 | 2015-04-30 | 2016-04-30 | 2017-04-30 | 2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-04-30 | 2022-04-30 | 2023-04-30 |
Currency |
| | | | | | | | | |
Net Worth | 727 235 | 755 594 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 107 843 | 163 841 | 189 863 | 183 640 | 190 523 | 253 029 | 101 506 | 39 255 |
Current Assets | 1 558 402 | 1 645 321 | 1 610 875 | 1 700 897 | 1 747 229 | 1 573 679 | 1 652 629 | 1 833 152 | 1 607 083 | 1 648 878 |
Debtors | 887 896 | 932 235 | 924 036 | 877 356 | 963 487 | 772 557 | 763 717 | 925 496 | 809 924 | 783 920 |
Net Assets Liabilities | | | 756 924 | 775 012 | 831 451 | 861 260 | 905 249 | 1 029 058 | 1 100 878 | 1 081 764 |
Other Debtors | | | | 1 | | | | 818 | 1 530 | 6 |
Property Plant Equipment | | | 111 243 | 115 542 | 92 623 | 101 199 | 89 021 | 93 945 | 960 806 | 937 029 |
Total Inventories | | | 578 996 | 659 699 | 593 879 | 617 482 | 698 389 | 664 241 | 695 653 | 825 703 |
Cash Bank In Hand | 92 901 | 116 589 | | | | | | | | |
Intangible Fixed Assets | 32 500 | | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 727 235 | 755 594 | | | | | | | | |
Stocks Inventory | 577 605 | 596 497 | | | | | | | | |
Tangible Fixed Assets | 103 356 | 112 379 | | | | | | | | |
Trade Debtors | 836 434 | 909 423 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | | | | |
Profit Loss Account Reserve | 713 182 | 743 634 | | | | | | | | |
Shareholder Funds | 727 235 | 755 594 | | | | | | | | |
|
Other Financial Data |
Accrued Liabilities | | | | 75 994 | 76 854 | 67 417 | 78 319 | 92 201 | 90 536 | 80 317 |
Accumulated Amortisation Impairment Intangible Assets | | | 325 000 | 325 000 | 325 000 | 325 000 | 325 000 | 325 000 | 325 000 | 325 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 231 922 | 251 093 | 275 163 | 287 090 | 304 704 | 324 016 | 232 590 | 275 092 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 54 310 | 1 151 | 49 709 | 10 500 | 24 236 | 909 653 | 18 725 |
Administrative Expenses | 959 202 | 981 082 | 933 614 | 959 865 | 974 246 | 933 673 | 923 434 | 1 063 188 | 1 046 917 | 1 074 217 |
Amounts Owed By Related Parties | | | 21 878 | 9 539 | | | | | | |
Average Number Employees During Period | | | 22 | 22 | 20 | 19 | 20 | 23 | 26 | 23 |
Bank Borrowings | | | | | | | | | 510 972 | 461 391 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 84 | 71 | 60 | 51 | | | | |
Cost Sales | 3 295 934 | 3 568 491 | 3 426 662 | 3 382 673 | 3 583 105 | 3 327 110 | 3 248 714 | 4 085 211 | 3 927 699 | 3 633 611 |
Creditors | | | 953 426 | 6 155 | 999 132 | 804 166 | 828 299 | 891 659 | 528 273 | 466 050 |
Depreciation Expense Property Plant Equipment | | | 25 507 | 29 474 | 24 070 | 21 134 | 21 678 | 19 312 | 29 542 | 42 502 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | -10 303 | | -12 657 | -4 387 | | -17 873 | |
Disposals Property Plant Equipment | | | | -30 840 | | -29 207 | -5 063 | | -22 591 | |
Dividends Paid | | | 68 850 | 62 500 | -50 000 | -30 000 | -32 500 | -46 000 | -42 000 | -30 000 |
Finance Lease Liabilities Present Value Total | | | | 6 155 | 6 155 | | | | 17 301 | 4 659 |
Gross Profit Loss | 1 020 954 | 1 114 721 | 1 022 322 | 1 062 364 | 1 107 365 | 1 008 454 | 1 018 166 | 1 269 252 | 1 206 280 | 1 110 926 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | -111 627 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 29 474 | 24 070 | 24 584 | 22 002 | 19 312 | 38 074 | 42 502 |
Intangible Assets Gross Cost | | | 325 000 | 325 000 | 325 000 | 325 000 | 325 000 | 325 000 | 325 000 | 325 000 |
Interest Payable Similar Charges Finance Costs | | | | 944 | 462 | 262 | | 50 | 12 502 | 20 611 |
Merchandise | | | | 13 390 | 14 652 | 19 093 | 29 038 | 17 666 | 20 790 | 31 617 |
Net Current Assets Liabilities | 601 806 | 653 798 | 657 449 | 678 077 | 748 097 | 769 514 | 824 330 | 941 492 | 675 742 | 617 351 |
Number Shares Issued Fully Paid | | | | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Operating Profit Loss | 61 752 | 133 639 | 88 708 | 102 499 | 133 119 | 74 781 | 94 732 | 206 064 | 159 463 | 36 709 |
Other Creditors | | | 570 371 | 560 723 | 451 651 | 376 521 | 294 440 | 282 081 | 428 327 | 394 893 |
Other Interest Receivable Similar Income Finance Income | | | 34 | 16 | | 38 | 243 | 30 | | |
Other Inventories | | | 578 996 | 659 699 | 579 227 | 598 389 | 669 351 | 636 961 | 674 863 | 794 086 |
Other Operating Income Format1 | | | | | | | | | 100 | |
Par Value Share | | 1 | | | 1 | 1 | 1 | 1 | 1 | 1 |
Prepayments | | | 26 021 | 18 035 | 13 758 | 13 609 | 15 108 | 27 280 | 4 841 | 4 446 |
Profit Loss | | | 70 179 | 80 588 | 106 439 | 59 809 | 76 489 | 169 809 | 113 820 | 10 886 |
Profit Loss On Ordinary Activities Before Tax | 61 116 | 133 304 | 88 742 | 101 571 | 132 657 | 74 557 | 94 975 | 206 044 | 146 961 | 16 098 |
Property Plant Equipment Gross Cost | | | 343 165 | 366 635 | 367 786 | 388 288 | 393 725 | 417 961 | 1 193 396 | 1 212 121 |
Provisions For Liabilities Balance Sheet Subtotal | | | 11 768 | 12 452 | 9 269 | 9 452 | 8 102 | 6 379 | 7 397 | 6 566 |
Taxation Social Security Payable | | | 66 358 | 58 751 | 104 109 | 78 429 | 89 007 | 96 218 | 89 661 | 55 669 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 18 563 | 20 983 | 26 218 | 14 748 | 18 486 | 36 235 | 33 141 | 5 212 |
Total Assets Less Current Liabilities | 737 662 | 766 177 | 768 692 | 793 619 | 840 720 | 870 712 | 913 351 | 1 035 437 | 1 636 548 | 1 554 380 |
Total Borrowings | | | | 6 155 | 21 543 | 2 928 | 9 974 | 18 661 | 528 273 | 466 050 |
Trade Creditors Trade Payables | | | 316 697 | 392 859 | 344 975 | 278 870 | 356 559 | 402 498 | 234 726 | 433 127 |
Trade Debtors Trade Receivables | | | 876 137 | 849 782 | 949 729 | 758 948 | 748 609 | 897 398 | 803 553 | 779 468 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | | | -111 627 | |
Turnover Revenue | | | 4 448 984 | 4 445 037 | 4 690 470 | 4 335 564 | 4 266 880 | 5 354 463 | 5 133 979 | 4 744 537 |
Director Remuneration | 127 478 | 131 219 | | | | | | | | |
Dividend Recommended By Directors | 34 000 | | | | | | | | | |
Accruals Deferred Income Within One Year | 52 628 | 58 222 | | | | | | | | |
Aggregate Depreciation On Tangible Fixed Assets On Historical Cost Basis | | 401 | | | | | | | | |
Amortisation Intangible Assets Expense | 32 500 | 32 500 | | | | | | | | |
Bank Borrowings Overdrafts | 79 469 | 39 649 | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Total | 20 474 | 13 810 | | | | | | | | |
Corporation Tax Due Within One Year | 16 638 | 34 288 | | | | | | | | |
Cost Tangible Fixed Assets On Historical Cost Basis | | 500 | | | | | | | | |
Creditors Due Within One Year | 956 596 | 991 523 | | | | | | | | |
Deferred Tax Liability | 7 111 | 10 583 | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 22 701 | 22 352 | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 7 111 | 10 583 | | | | | | | | |
Dividends Withdrawn From Total Reserves | | 70 500 | | | | | | | | |
Fixed Assets | 135 856 | 112 379 | | | | | | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | 3 605 | 156 | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 292 500 | 325 000 | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 32 500 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 325 000 | 325 000 | | | | | | | | |
Interest Payable Similar Charges | 725 | 335 | | | | | | | | |
Interim Payment | | 70 500 | | | | | | | | |
Loans From Directors Within One Year | | 6 | | | | | | | | |
Number Shares Allotted | 100 | 100 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 4 493 | | | | | | | | | |
Operating Leases Expiring Between Two Five Years | 20 474 | 10 478 | | | | | | | | |
Operating Leases Expiring Within One Year | | 3 332 | | | | | | | | |
Other Creditors Due Within One Year | 434 015 | 515 350 | | | | | | | | |
Other Interest Receivable Similar Income | 89 | | | | | | | | | |
Other Taxation Social Security Within One Year | 64 749 | 71 330 | | | | | | | | |
Pension Costs Defined Contribution Scheme | 13 260 | 18 206 | | | | | | | | |
Prepayments Accrued Income Current Asset | 38 644 | 22 812 | | | | | | | | |
Profit Loss For Period | 40 873 | 98 859 | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 156 | | | | | | | | |
Provisions For Liabilities Charges | 10 427 | 10 583 | | | | | | | | |
Revaluation Reserve | 13 953 | 11 860 | | | | | | | | |
Tangible Fixed Assets Additions | | 43 392 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 304 442 | 318 435 | | | | | | | | |
Tangible Fixed Assets Depreciation | 201 086 | 206 056 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 22 353 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 17 383 | | | | | | | | |
Tangible Fixed Assets Disposals | | 29 399 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 20 243 | 34 445 | | | | | | | | |
Trade Creditors Within One Year | 304 604 | 272 678 | | | | | | | | |
Turnover Gross Operating Revenue | 4 316 888 | 4 683 212 | | | | | | | | |
U K Current Corporation Tax On Income For Period | 16 638 | 34 289 | | | | | | | | |
Valuation Tangible Fixed Assets | | 11 860 | | | | | | | | |
Value Shares Allotted | 100 | 100 | | | | | | | | |