Profit & Loss |
Date of Accounts |
2011-02-28 | 2012-02-28 | 2013-02-28 | 2014-02-28 | 2015-02-28 | 2016-02-28 | 2016-02-29 | 2017-02-28 | 2018-02-28 | 2019-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 233 | 1 832 | 6 441 | 16 139 | 18 645 | 140 470 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | 325 731 | 857 928 | 709 540 | 642 397 | 1 870 389 | 2 792 871 | 825 054 |
Current Assets | 34 008 | 136 426 | 181 600 | 149 337 | 900 385 | 2 317 501 | 2 318 403 | 3 801 550 | 4 488 734 | 4 876 015 | 10 380 658 | 9 478 998 | 11 769 609 |
Debtors | 1 220 | 2 774 | 2 665 | 10 535 | 278 758 | 853 998 | 853 998 | 1 442 947 | 2 139 986 | 3 192 605 | 4 465 015 | 3 740 955 | 4 798 123 |
Net Assets Liabilities | | | | | | | 140 470 | 431 891 | 2 189 293 | 2 736 693 | 4 076 902 | 7 550 823 | 7 688 845 |
Other Debtors | | | | | | | 582 309 | 696 353 | 978 546 | 321 786 | 1 223 905 | 964 542 | 2 326 011 |
Property Plant Equipment | | | | | | | 65 056 | 190 815 | 224 317 | 172 648 | 201 984 | 227 503 | 149 827 |
Total Inventories | | | | | | | 1 138 674 | 1 500 675 | 1 639 208 | 1 041 013 | 4 045 254 | 2 945 172 | 6 146 432 |
Cash Bank In Hand | 5 588 | 1 650 | 2 816 | 238 | 361 201 | 324 829 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 233 | 1 832 | 6 441 | 16 139 | 18 645 | 140 470 | | | | | | | |
Stocks Inventory | 27 200 | 132 002 | 176 120 | 138 564 | 260 425 | 1 138 674 | | | | | | | |
Tangible Fixed Assets | 10 904 | 8 723 | 7 623 | 6 552 | 29 907 | 65 056 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 1 133 | 1 732 | 6 341 | 16 039 | 18 545 | 140 370 | | | | | | | |
Shareholder Funds | 1 233 | 1 832 | 6 441 | 16 139 | 18 645 | 140 470 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | | 22 500 | 23 500 |
Accrued Income | | | | | | | | | | | | 229 687 | 357 095 |
Accrued Liabilities | | | | | | | | 4 680 | 4 680 | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 24 193 | 72 399 | 142 001 | 232 597 | 319 670 | 268 140 | 360 241 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 173 965 | 147 845 | 38 926 | 116 410 | | 50 667 |
Administration Support Average Number Employees | | | | | | | | | | | | 26 | 26 |
Administrative Expenses | | | | | | | | | | | | 3 590 982 | 5 100 428 |
Amounts Owed By Related Parties | | | | | | | | | 999 | | 159 223 | 249 594 | 180 184 |
Amounts Owed To Related Parties | | | | | | | | 42 161 | | 57 935 | | | |
Applicable Tax Rate | | | | | | | | | | | | 19 | 19 |
Average Number Employees During Period | | | | | | | | | | | | 41 | 42 |
Balances With Banks | | | | | | | | | | | | 2 778 769 | 817 298 |
Bank Borrowings | | | | | | | 38 875 | 31 562 | | 600 000 | 485 000 | 879 545 | 710 454 |
Cash Cash Equivalents | | | | | | | | | | | | 2 792 871 | 825 054 |
Cash On Hand | | | | | | | | | | | | 7 714 | 2 285 |
Comprehensive Income Expense | | | | | | | | 291 421 | 535 252 | | | 3 473 921 | 138 022 |
Cost Sales | | | | | | | | | | | | 41 207 731 | 40 076 916 |
Creditors | | | | | | | 2 242 989 | 2 000 000 | 2 013 713 | 2 009 896 | 2 510 912 | 894 107 | 717 779 |
Current Tax For Period | | | | | | | | | | | | 205 462 | 40 237 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | | | | 18 017 | -23 530 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | | 18 017 | -23 530 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | | 83 021 | 107 203 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | -19 766 | | | | -15 103 |
Disposals Property Plant Equipment | | | | | | | | | -48 025 | | | | -36 242 |
Dividend Per Share Interim | | | | | | | | | 579 | | | | |
Dividends Paid | | | | | | | | | -57 850 | | | | |
Dividends Paid On Shares Interim | | | | | | | | | 57 850 | | | | |
Finance Lease Liabilities Present Value Total | | | | | | | | | 13 713 | 9 896 | 25 912 | 14 562 | 7 325 |
Fixed Assets | 10 904 | 8 723 | 7 623 | 6 552 | 29 907 | 65 056 | | | | 172 648 | 202 074 | 227 593 | 149 917 |
Further Revenue Item Component Total Revenue | | | | | | | | | | | | 54 049 | 23 355 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | | 1 062 337 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | | -1 394 | |
Gross Profit Loss | | | | | | | | | | | | 5 125 505 | 5 147 593 |
Increase Decrease In Existing Provisions | | | | | | | | | | | | | -23 530 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 48 206 | 89 369 | 90 596 | 87 073 | | 107 204 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | | | | 31 088 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | | | | | | | | 1 300 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | | | 1 817 | 1 849 |
Interest Income On Bank Deposits | | | | | | | | | | | | 2 | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | | -31 100 | 75 263 |
Investments Fixed Assets | | | | | | | | | | | 90 | 90 | 90 |
Investments In Subsidiaries | | | | | | | | | | 90 | 90 | 90 | 90 |
Key Management Personnel Compensation Short-term Employee Benefits | | | | | | | | | | | | 150 278 | 145 035 |
Loss On Financing Activities Due To Foreign Exchange Differences | | | | | | | | | | | | -34 217 | 42 326 |
Minimum Operating Lease Payments Recognised As Expense | | | | | | | | | | | | 165 910 | |
Net Current Assets Liabilities | 31 793 | 55 829 | 70 928 | 86 066 | 889 603 | 2 075 414 | 75 414 | 241 076 | 3 978 689 | 4 573 941 | 6 422 492 | 8 272 106 | 8 287 946 |
Number Shares Issued Fully Paid | | | | | | | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Other Comprehensive Income Expense Net Tax | | | | | | | | | | | | 2 000 000 | |
Other Creditors | | | | | | | 44 726 | 317 148 | 191 700 | 169 095 | 365 068 | 170 007 | 347 963 |
Other Employee Expense | | | | | | | | | | | | 140 870 | 177 775 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | | 2 | |
Other Inventories | | | | | | | 1 138 674 | 1 500 675 | 1 639 208 | 1 041 013 | 4 045 254 | 2 945 172 | 6 146 432 |
Other Operating Income Format1 | | | | | | | | | | | | 131 775 | 182 827 |
Other Payables Accrued Expenses | | | | | | | | | | | | 22 500 | 23 500 |
Other Remaining Borrowings | | | | | | | 2 000 000 | 2 000 000 | 2 000 000 | 2 000 000 | 2 000 000 | | |
Other Remaining Operating Income | | | | | | | | | | | | 131 775 | 182 827 |
Other Revenue | | | | | | | | | | | | 131 946 | 26 251 |
Other Short-term Employee Benefits | | | | | | | | | | | | 13 126 | 6 217 |
Ownership Interest In Subsidiary Percent | | | | | | | | | | 100 | 100 | | |
Par Value Share | | | | | | | | 1 | 1 | 1 | 1 | | 1 |
Pension Costs Defined Contribution Plan | | | | | | | | | | | | 21 813 | 27 864 |
Percentage Class Share Held In Subsidiary | | | | | | | | | | | | 100 | 100 |
Prepayments | | | | | | | | 81 508 | 112 901 | 85 377 | 225 891 | 407 457 | 111 105 |
Profit Loss | | | | | | | | 291 421 | 535 252 | | | 1 473 921 | 138 022 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | | 1 697 400 | 154 729 |
Property Plant Equipment Gross Cost | | | | | | | 89 249 | 266 499 | 366 319 | 405 245 | 521 654 | 495 643 | 510 068 |
Provisions | | | | | | | | | | | | 54 769 | 31 239 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | | 36 752 | 54 769 | 31 239 |
Revenue From Sale Goods | | | | | | | | | | | | 46 147 241 | 45 174 903 |
Sales Marketing Distribution Average Number Employees | | | | | | | | | | | | 15 | 16 |
Short-term Deposits Classified As Cash Equivalents | | | | | | | | | | | | 6 388 | 5 471 |
Social Security Costs | | | | | | | | | | | | 102 012 | 126 352 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | | 1 386 646 | 1 714 125 |
Taxation Social Security Payable | | | | | | | 4 683 | 28 226 | 16 265 | 28 534 | 21 971 | 3 122 | 36 686 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | | 322 506 | 29 398 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | | | | | -121 160 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | | 4 116 | 10 020 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | | | 819 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | | 223 479 | 16 707 |
Total Assets Less Current Liabilities | 42 697 | 64 552 | 78 551 | 92 618 | 919 510 | 2 140 470 | | 2 431 891 | 4 203 006 | 4 746 589 | 6 624 566 | 8 499 699 | 8 437 863 |
Total Borrowings | | | | | | | 2 038 875 | 2 000 000 | 2 013 713 | 2 009 896 | 2 510 912 | 894 107 | 717 779 |
Trade Creditors Trade Payables | | | | | | | 154 705 | 1 141 378 | 293 572 | -557 317 | 3 499 778 | 421 194 | 2 645 460 |
Trade Debtors Trade Receivables | | | | | | | 271 689 | 746 595 | 1 047 540 | 2 785 442 | 2 855 996 | 1 889 675 | 1 823 728 |
Turnover Revenue | | | | | | | | | | | | 46 333 236 | 45 224 509 |
Unpaid Contributions To Pension Schemes | | | | | | | | | | | | 4 966 | 5 998 |
Wages Salaries | | | | | | | | | | | | 1 108 825 | 1 375 917 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | | | 1 203 | |
Director Remuneration | | | | | | | | | | | | 46 500 | 46 127 |
Creditors Due After One Year Total Noncurrent Liabilities | 41 464 | 62 720 | | | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 2 215 | 80 597 | | | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 10 904 | 8 723 | 9 529 | 6 552 | 37 384 | 89 249 | | | | | | | |
Tangible Fixed Assets Depreciation | | 2 181 | 1 906 | 1 638 | 7 477 | 24 193 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 2 181 | | | | | | | | | | | |
Creditors Due After One Year | | 62 720 | 72 110 | 76 479 | 900 865 | 2 000 000 | | | | | | | |
Creditors Due Within One Year | | 80 597 | 110 672 | 63 271 | 10 782 | 242 087 | | | | | | | |
Tangible Fixed Assets Additions | | | 806 | 567 | 30 832 | 51 865 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 1 906 | 1 638 | 7 477 | 16 716 | | | | | | | |