Profit & Loss |
Date of Accounts |
2016-02-29 | 2017-02-28 | 2018-02-28 | 2019-02-28 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 27 065 | 73 570 | 63 598 | 124 357 | 183 171 | 418 127 | 81 316 | 255 884 |
Current Assets | 1 306 717 | 1 917 768 | 2 401 233 | 2 994 473 | 3 770 714 | 4 879 165 | 5 022 888 | 6 604 074 |
Debtors | 794 654 | 1 342 458 | 1 636 349 | 2 142 086 | 2 188 354 | 2 938 045 | 3 344 366 | 4 494 908 |
Net Assets Liabilities | 915 691 | 975 851 | 981 804 | 939 363 | 823 009 | 1 179 256 | 1 519 315 | 2 456 566 |
Other Debtors | 2 898 | 12 850 | 21 371 | 12 695 | 7 978 | 9 433 | 8 463 | 17 481 |
Property Plant Equipment | 648 583 | 442 381 | 414 124 | 440 480 | 376 318 | 317 940 | 253 390 | 209 268 |
Total Inventories | 484 998 | 501 740 | 701 286 | 728 030 | 1 128 388 | 1 522 993 | 1 597 206 | 1 853 282 |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 2 500 | 5 000 | 29 900 |
Company Contributions To Money Purchase Plans Directors | | | | | | 6 000 | 6 000 | 2 000 |
Director Remuneration | | | | | | | | 51 231 |
Accrued Liabilities Deferred Income | 14 224 | 69 223 | 31 465 | 14 512 | | 39 958 | 66 138 | 69 321 |
Accumulated Amortisation Impairment Intangible Assets | 50 181 | 50 181 | 50 181 | 50 181 | 50 181 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 017 579 | 978 288 | 1 050 553 | 1 124 106 | 1 179 289 | 1 257 815 | 1 331 715 | 1 383 160 |
Amounts Owed By Group Undertakings | 240 085 | 456 046 | 122 451 | | | 5 039 | 1 780 315 | 2 966 088 |
Amounts Owed To Group Undertakings | | | | 326 826 | 313 746 | 352 814 | 324 127 | 3 075 661 |
Average Number Employees During Period | 58 | 53 | 66 | 81 | 85 | 82 | 74 | 61 |
Bank Borrowings Overdrafts | | | | 67 | 67 | 468 276 | 370 018 | |
Called Up Share Capital Not Paid | | | 1 000 | | | | | |
Corporation Tax Payable | | | 53 121 | 181 132 | | | 51 537 | 155 212 |
Corporation Tax Recoverable | | 16 000 | | | 54 034 | 190 298 | 86 037 | |
Creditors | 163 022 | 221 684 | 88 252 | 413 101 | 634 719 | 715 372 | 530 586 | 4 304 459 |
Decrease From Reversal Impairment Loss Recognised In Profit Or Loss Intangible Assets | | 630 | | | | | | |
Decrease From Reversal Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | 86 175 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 50 373 | | 5 245 | 11 052 | | | |
Disposals Property Plant Equipment | | 56 810 | | 5 995 | 78 595 | | | |
Finance Lease Liabilities Present Value Total | 163 022 | 221 684 | 87 252 | 85 275 | 27 822 | 17 758 | 9 246 | 2 379 |
Fixed Assets | 648 583 | 442 381 | 414 124 | 440 480 | 376 318 | 317 940 | | |
Increase From Amortisation Charge For Year Intangible Assets | | 630 | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 97 257 | 72 265 | 78 798 | 66 235 | 78 526 | 73 900 | 51 445 |
Intangible Assets Gross Cost | 50 181 | 50 181 | 50 181 | 50 181 | 50 181 | | | |
Net Current Assets Liabilities | 530 812 | 831 427 | 728 236 | 983 021 | 1 423 711 | 1 987 489 | 1 844 655 | 2 299 615 |
Other Creditors | 63 | 7 558 | | 65 000 | | 9 442 | 8 878 | 21 491 |
Other Remaining Borrowings | 241 295 | 296 196 | 599 605 | 501 433 | 1 419 648 | 1 337 914 | 911 016 | |
Other Taxation Social Security Payable | 18 754 | 19 333 | 29 781 | 40 494 | 42 878 | 48 717 | 42 103 | 56 024 |
Prepayments Accrued Income | | 31 693 | 25 936 | 32 783 | 32 573 | 37 970 | 32 658 | 178 054 |
Property Plant Equipment Gross Cost | 1 666 162 | 1 420 669 | 1 464 677 | 1 564 586 | 1 555 607 | 1 575 755 | 1 585 105 | 1 592 428 |
Provisions For Liabilities Balance Sheet Subtotal | 100 682 | 76 273 | 72 304 | 71 037 | 71 500 | 60 408 | 48 144 | 52 317 |
Total Additions Including From Business Combinations Intangible Assets | | 37 800 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 14 233 | 44 008 | 105 904 | 69 616 | 20 148 | 9 350 | 7 323 |
Total Assets Less Current Liabilities | 1 179 395 | 1 273 808 | 1 142 360 | 1 423 501 | 1 800 029 | 1 955 036 | 2 098 045 | 2 508 883 |
Total Borrowings | 535 440 | 658 420 | 846 260 | 682 278 | 1 483 266 | 1 449 930 | 1 009 361 | 2 379 |
Trade Creditors Trade Payables | 337 502 | 479 507 | 708 111 | 919 048 | 1 055 913 | 1 176 793 | 1 544 242 | 909 493 |
Trade Debtors Trade Receivables | 551 671 | 791 832 | 1 367 773 | 2 096 608 | 1 679 155 | 2 122 203 | 1 270 007 | 1 199 061 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | 4 173 |
Administrative Expenses | | | | | | 2 244 252 | 2 652 134 | 2 296 929 |
Bank Borrowings | | | | | | 39 791 | 98 345 | |
Bank Overdrafts | | | | | 67 | 67 | | |
Cash Cash Equivalents Cash Flow Value | | | | | | 418 060 | 81 316 | |
Cash Receipts From Government Grants | | | | | | -300 821 | -92 600 | |
Comprehensive Income Expense | | | | | | 330 938 | 340 059 | 937 251 |
Cost Sales | | | | | | 4 714 381 | 6 196 922 | 6 068 353 |
Current Tax For Period | | | | | | -136 873 | 51 537 | 191 158 |
Depreciation Amortisation Expense | | | | | | 78 527 | 73 900 | 51 446 |
Depreciation Expense Property Plant Equipment | | | | | | 69 806 | 70 864 | 37 940 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | 50 181 | | |
Disposals Intangible Assets | | | | | | 50 181 | | |
Distribution Costs | | | | | | 9 004 | 5 760 | 15 335 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | -300 821 | -92 600 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | 12 254 | 31 852 | 6 322 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -7 672 | -80 430 | 213 062 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 309 654 | 263 807 | -616 588 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -449 900 | 691 592 | -50 806 |
Gross Profit Loss | | | | | | 2 130 543 | 3 064 665 | 3 335 269 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | 54 014 | 53 425 | 128 376 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 234 956 | -336 744 | 174 568 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | 394 605 | 74 213 | 256 076 |
Interest Expense On Loan Capital | | | | | | 8 067 | 16 086 | 7 180 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 2 622 | 1 414 | |
Interest Paid Classified As Operating Activities | | | | | | -49 745 | -61 368 | -23 785 |
Interest Payable Similar Charges Finance Costs | | | | | | 52 367 | 62 782 | 23 785 |
Merchandise | | | | | | 1 522 993 | 1 597 206 | 1 853 282 |
Net Cash Flows From Used In Financing Activities | | | | | | -828 667 | 1 699 500 | 77 221 |
Net Cash Flows From Used In Investing Activities | | | | | | 20 128 | 9 344 | 7 323 |
Net Cash Flows From Used In Operating Activities | | | | | | 573 583 | -1 372 100 | -259 112 |
Net Cash Generated From Operations | | | | | | 575 230 | -1 381 457 | -154 521 |
Net Interest Received Paid Classified As Investing Activities | | | | | | -20 | -6 | |
Number Shares Issued Fully Paid | | | | | | 815 667 | 815 667 | 815 667 |
Operating Profit Loss | | | | | | 181 915 | 518 971 | 1 026 545 |
Other Deferred Tax Expense Credit | | | | | | -11 092 | -12 264 | 4 173 |
Other Interest Receivable Similar Income Finance Income | | | | | | 20 | 6 | |
Other Operating Income Format1 | | | | | | 304 628 | 112 200 | 3 540 |
Par Value Share | | | | | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -31 839 | -20 184 | -9 216 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 41 261 | 45 793 | 42 987 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | -609 879 | | -1 565 760 |
Profit Loss | | | | | | 330 938 | 340 059 | 937 251 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 129 568 | 456 195 | 1 002 760 |
Provisions | | | | | | 60 408 | 48 144 | 52 317 |
Purchase Property Plant Equipment | | | | | | -20 148 | -9 350 | -7 323 |
Recoverable Value-added Tax | | | | | | | 166 886 | 134 224 |
Repayments Borrowings Classified As Financing Activities | | | | | | -96 361 | -1 821 916 | -1 537 598 |
Social Security Costs | | | | | | | | 6 743 |
Staff Costs Employee Benefits Expense | | | | | | 2 261 158 | 2 175 461 | 2 235 161 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | -201 370 | 116 136 | 65 509 |
Total Current Tax Expense Credit | | | | | | -190 278 | 128 400 | 61 336 |
Turnover Revenue | | | | | | 6 844 924 | 9 261 587 | 9 403 622 |
Wages Salaries | | | | | | 2 219 897 | 2 129 668 | 2 185 431 |