Profit & Loss |
Date of Accounts |
2012-01-31 | 2013-01-31 | 2014-01-31 | 2015-01-31 | 2016-01-31 | 2017-01-31 | 2018-01-31 | 2019-01-31 | 2020-01-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 734 150 | 203 199 | 377 047 | 506 226 | 662 625 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 148 339 | 219 345 | 30 623 | 322 993 | 365 520 | | | | | | | |
Cash Bank On Hand | | | | | 365 520 | 1 097 530 | 396 960 | 672 789 | 683 718 | 486 106 | 825 617 | 803 862 |
Current Assets | 2 137 671 | 1 599 904 | 1 320 787 | 2 043 552 | 1 855 737 | 2 382 730 | 1 636 379 | 1 971 297 | 1 818 024 | 1 920 954 | 1 868 494 | 2 025 814 |
Debtors | | 1 160 355 | 1 181 875 | 1 574 284 | 1 401 215 | 1 203 688 | 1 051 465 | 1 195 574 | 947 450 | 1 418 296 | 1 027 003 | 1 150 273 |
Net Assets Liabilities | | | | | 662 625 | 940 960 | 672 593 | 928 814 | 1 089 373 | 1 105 992 | 1 029 028 | 1 127 335 |
Net Assets Liabilities Including Pension Asset Liability | 734 150 | 203 199 | 377 047 | 506 226 | 662 625 | | | | | | | |
Other Debtors | | | | | 30 008 | 26 854 | 158 325 | 80 170 | 42 918 | 79 859 | 166 978 | 253 179 |
Property Plant Equipment | | | | | 38 169 | 49 229 | 54 448 | 51 257 | 42 621 | 55 851 | 87 686 | 87 354 |
Stocks Inventory | 348 554 | 220 204 | 108 289 | 146 275 | 89 002 | | | | | | | |
Tangible Fixed Assets | 55 104 | 37 591 | 30 703 | 39 669 | 38 169 | | | | | | | |
Total Inventories | | | | | 89 002 | 81 512 | 187 954 | 102 934 | 186 856 | 16 552 | 15 874 | 71 679 |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | 2 | | | | | | | |
Profit Loss Account Reserve | 734 148 | 203 197 | 377 045 | 506 224 | 662 623 | | | | | | | |
Shareholder Funds | 734 150 | 203 199 | 377 047 | 506 226 | 662 625 | | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 123 814 | 131 773 | 136 697 | 156 171 | 165 871 | 187 924 | 172 693 | 203 042 |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | | | -51 | | | | | | | | | |
Administrative Expenses | | 1 208 199 | 1 142 800 | | | | | 1 007 820 | 1 068 468 | 962 449 | 910 302 | |
Amounts Owed To Group Undertakings | | | | | 10 948 | 10 948 | 10 948 | 10 948 | 10 948 | 10 948 | 10 948 | 10 948 |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | | 208 890 | 80 948 | | | | | | | | | |
Average Number Employees During Period | | | | | | 30 | 30 | 31 | 31 | 29 | 26 | 27 |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | | -2 582 | 751 | | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | | 64 000 | 64 000 | | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | | 26 743 | 17 828 | | | | | | | | | |
Cost Sales | | 7 562 510 | 3 225 845 | | | | | 5 172 204 | 5 543 762 | 4 556 796 | 4 113 002 | |
Creditors | | | | | 1 224 959 | 1 483 069 | 8 514 | 1 703 | 763 572 | 863 113 | 15 597 | 8 912 |
Creditors Due After One Year | | | 12 898 | | | | | | | | | |
Creditors Due Within One Year | 1 453 025 | 1 434 296 | 961 545 | 1 576 995 | 1 224 959 | | | | | | | |
Debtors Due After One Year | 63 139 | 116 755 | | | | | | | | | | |
Debtors Due Within One Year | | 1 043 600 | 1 157 687 | | | | | | | | | |
Deferred Tax Current Asset | | | 49 730 | | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | | 17 834 | 19 259 | | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | 3 324 | 4 075 | | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 10 547 | 15 836 | 598 | 11 497 | | 42 710 | |
Disposals Property Plant Equipment | | | | | | 10 747 | 23 166 | 598 | 16 500 | | 43 507 | |
Expenses Not Deductible For Tax Purposes | | 591 | 1 546 | | | | | | | | | |
Finance Lease Liabilities Present Value Total | | | | | 5 863 | | 8 514 | 1 703 | 1 703 | | 15 597 | 8 912 |
Gain Loss From Disposal Fixed Assets | | -2 606 | -3 398 | | | | | | | | | |
Gross Profit Loss | | 661 552 | 1 269 408 | | | | | 1 323 736 | 1 266 714 | 954 395 | 940 153 | |
Group Taxation Relief Receivable Payable | | -16 912 | | | | | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 18 506 | 20 760 | 20 072 | 21 197 | 22 053 | 27 479 | 30 349 |
Interest Payable Similar Charges | | | 2 542 | | | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | | 64 000 | 64 000 | | | | | | | | | |
Net Current Assets Liabilities | 684 646 | 165 608 | 359 242 | 466 557 | 630 778 | 899 661 | 636 415 | 888 360 | 1 054 452 | 1 057 841 | 976 439 | 1 070 693 |
Net Increase Decrease In Shareholders Funds | | -530 951 | 173 848 | | | | | | | | | |
Number Shares Allotted | | 2 | 2 | 2 | 2 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | 12 898 | | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | | 7 036 | | | | | | | | | |
Operating Profit Loss | | -546 647 | 126 608 | | | | | 315 916 | 198 246 | -8 054 | 29 851 | |
Other Creditors | | | | | 38 432 | 110 563 | 18 189 | 54 976 | 54 621 | 17 530 | 21 471 | 33 203 |
Other Creditors Due Within One Year | | 35 652 | 17 570 | | | | | | | | | |
Other Interest Receivable Similar Income | | 31 | 1 | | | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | | 26 743 | 8 448 | | | | | | | | | |
Other Operating Leases Expiring Within One Year | | | 9 380 | | | | | | | | | |
Other Taxation Social Security Payable | | | | | 142 775 | 212 784 | 30 907 | 198 615 | 104 355 | 28 170 | 33 157 | 58 484 |
Other Timing Differences Leading To Decrease Increase In Taxation | | -80 048 | | | | | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | | | |
Payments Received On Account | | | | | 130 544 | 284 345 | 96 552 | 200 340 | 36 011 | 31 345 | 209 810 | 244 792 |
Payments Received On Account Within One Year | | 7 852 | 130 178 | | | | | | | | | |
Pension Costs | | 7 073 | 4 150 | | | | | | | | | |
Profit Loss For Period | | -530 951 | 173 848 | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | -546 616 | 124 067 | | | | | 316 894 | 199 650 | -7 279 | 29 294 | |
Property Plant Equipment Gross Cost | | | | | 161 983 | 181 002 | 191 145 | 207 428 | 208 492 | 243 775 | 260 379 | 290 396 |
Provisions Charged Credited To Profit Loss Account During Period | | | -49 730 | | | | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 6 322 | 7 930 | 9 756 | 9 100 | 7 700 | 7 700 | 19 500 | 21 800 |
Provisions For Liabilities Charges | 5 600 | | -49 730 | | 6 322 | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 2 | 2 | 2 | | | | | | | |
Social Security Costs | | 121 640 | 104 158 | | | | | | | | | |
Staff Costs | | 1 287 056 | 1 094 902 | | | | | | | | | |
Standard Nominal Tax Rate | | 20 | 20 | | | | | | | | | |
Tangible Fixed Assets Additions | | 2 927 | 24 144 | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 218 474 | 207 556 | 187 568 | 195 792 | 161 983 | | | | | | | |
Tangible Fixed Assets Depreciation | 163 370 | 169 965 | 156 865 | 156 123 | 123 814 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 17 834 | 19 259 | | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 11 239 | 32 359 | | | | | | | | | |
Tangible Fixed Assets Disposals | | 13 845 | 44 132 | | | | | | | | | |
Taxation Social Security Due Within One Year | | 28 956 | 74 566 | | | | | | | | | |
Tax Losses Available | | -3 324 | -53 805 | | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | | -110 198 | 24 813 | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | -15 665 | -49 781 | | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 29 766 | 33 309 | 16 881 | 17 564 | 35 283 | 60 111 | 30 017 |
Total Assets Less Current Liabilities | 739 750 | 203 199 | 389 945 | 506 226 | 668 947 | 948 890 | 690 863 | 939 617 | 1 097 073 | 1 113 692 | 1 064 125 | 1 158 047 |
Total U K Foreign Current Tax After Adjustments Relief | | -10 065 | -51 | | | | | | | | | |
Trade Creditors Trade Payables | | | | | 896 397 | 864 429 | 836 557 | 611 247 | 555 934 | 775 120 | 609 984 | 601 009 |
Trade Creditors Within One Year | | 1 152 946 | 651 247 | | | | | | | | | |
Trade Debtors After One Year | -116 755 | -24 188 | -9 840 | -65 580 | | | | | | | | |
Trade Debtors Trade Receivables | | | | | 65 580 | 24 831 | 14 094 | 1 088 080 | 867 419 | 1 300 371 | 822 134 | 784 888 |
Turnover Gross Operating Revenue | | 8 224 062 | 4 495 253 | | | | | | | | | |
U K Current Corporation Tax | | -10 064 | | | | | | | | | | |
U K Deferred Tax | | -5 600 | -49 730 | | | | | | | | | |
Utilisation Tax Losses | | | 25 608 | | | | | | | | | |
Wages Salaries | | 1 158 343 | 986 594 | | | | | | | | | |
Work In Progress | | 233 052 | 297 917 | | 526 159 | 366 652 | 770 833 | 166 448 | 266 731 | | | |
Company Contributions To Money Purchase Schemes Directors | | 1 900 | 1 591 | | | | | | | | | |
Depreciation Expense Property Plant Equipment | | | | | | | | 20 072 | 21 197 | 22 053 | 27 479 | |
Director Remuneration | | 172 044 | 273 843 | | | | | | | | | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 755 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 978 | 1 404 | 775 | 198 | |
Profit Loss | | | | | | | | 256 221 | 160 559 | 16 619 | 23 036 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 60 673 | 39 091 | -23 898 | 6 258 | |
Turnover Revenue | | | | | | | | 6 495 940 | 6 810 476 | 5 511 191 | 5 053 155 | |