Profit & Loss |
Date of Accounts |
2013-04-30 | 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 | 218 160 | 341 858 | 501 581 | 765 166 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 4 751 | 66 623 | 62 297 | 91 264 | | | | | | | |
Cash Bank On Hand | | | | 91 264 | 297 240 | 333 678 | 248 738 | 223 673 | 1 396 687 | 1 191 565 | 576 989 |
Current Assets | 1 315 787 | 1 361 258 | 1 215 833 | 1 461 432 | 2 071 904 | 2 226 210 | 2 578 336 | 2 510 158 | 3 713 544 | 4 092 881 | 3 524 818 |
Debtors | 509 043 | 675 478 | 622 211 | 614 807 | 669 189 | 742 450 | 694 272 | 959 959 | 939 631 | 1 369 313 | 1 495 075 |
Intangible Fixed Assets | 6 672 | | | | | | | | | | |
Net Assets Liabilities | | | | 765 166 | 1 178 660 | 1 431 319 | 1 720 359 | 1 852 506 | 2 373 679 | 2 877 802 | 2 915 538 |
Net Assets Liabilities Including Pension Asset Liability | 218 160 | 341 858 | 501 581 | 765 166 | | | | | | | |
Other Debtors | | | | 49 437 | 18 170 | 17 642 | 53 323 | 39 253 | | 55 065 | 14 891 |
Property Plant Equipment | | | | 412 866 | 478 102 | 566 282 | 675 712 | 883 311 | 934 190 | 1 005 131 | |
Stocks Inventory | 801 993 | 619 157 | 531 325 | 755 361 | | | | | | | |
Tangible Fixed Assets | 412 503 | 379 077 | 394 293 | 412 866 | | | | | | | |
Total Inventories | | | | 755 361 | 1 105 475 | 1 150 082 | 1 635 326 | 1 326 526 | 1 377 226 | 1 532 003 | 1 452 754 |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Profit Loss Account Reserve | 217 160 | 340 858 | 500 581 | 764 166 | | | | | | | |
Shareholder Funds | 218 160 | 341 858 | 501 581 | 765 166 | | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | | | | | 25 000 | 50 000 | 35 000 | 26 584 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | 25 000 | 50 000 | 35 000 | 26 584 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | 25 000 | 50 000 | 35 000 |
Accruals Deferred Income Within One Year | 65 858 | 115 580 | | | | | | | | | |
Accrued Liabilities | | | | 88 153 | 163 304 | 205 509 | 183 197 | | | | |
Accrued Liabilities Deferred Income | | | | | | | | 67 141 | 177 883 | 183 699 | 72 827 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 738 715 | 827 965 | 888 780 | 873 555 | 981 412 | 1 081 203 | 1 180 465 | 1 234 165 |
Administration Support Average Number Employees | 8 | | | | | | | | | | |
Administrative Expenses | 1 148 309 | | | 1 345 062 | 1 280 042 | 1 492 925 | | 2 107 764 | 2 266 497 | 2 565 313 | 2 529 103 |
Amortisation Intangible Assets Expense | 20 845 | 6 672 | | | | | | | | | |
Amounts Owed By Group Undertakings | | | | | | | | 219 816 | 117 866 | 320 497 | 516 793 |
Amounts Owed By Other Related Parties Other Than Directors | | | | | | 21 000 | | | | | |
Amounts Recoverable On Contracts | -272 914 | -327 917 | | | | | | | | | |
Average Number Employees During Period | 56 | | | | 72 | 78 | 77 | 74 | 58 | 64 | 73 |
Bank Borrowings | | 20 510 | | | | | | | | | |
Bank Borrowings Overdrafts | 193 049 | 19 721 | | | | | 5 455 | | 114 583 | 50 000 | 50 000 |
Bank Borrowings Secured | 17 250 | 47 693 | | | | | | | | | |
Bank Loans Finance Charges | 1 147 | | | | | | | | | | |
Bank Overdrafts Finance Charges | 1 885 | | | | | | | | | | |
Bank Overdrafts Secured | 175 799 | | | | | | | | | | |
Corporation Tax Due Within One Year | 75 918 | 99 305 | | | | | | | | | |
Corporation Tax Payable | | | | 64 228 | 147 597 | 104 600 | 146 700 | | | | |
Cost Sales | 2 734 154 | | | 2 841 770 | 3 243 691 | 4 069 320 | | 4 651 045 | 4 092 859 | 5 343 950 | 5 004 282 |
Creditors | | | | 106 306 | 82 587 | 97 157 | 204 742 | 188 993 | 408 558 | 366 453 | 387 110 |
Creditors Due After One Year | 111 854 | 122 905 | 87 729 | 106 306 | | | | | | | |
Creditors Due Within One Year | 1 366 858 | 1 240 354 | 981 016 | 977 073 | | | | | | | |
Current Tax For Period | | | | | | | | 136 790 | 112 775 | 109 210 | 12 202 |
Debtors Due Within One Year | 509 043 | 675 478 | | | | | | | | | |
Deferred Tax Liability | 38 090 | 35 218 | | | | | | | | | |
Depreciation Expense Property Plant Equipment | | | | 32 131 | 35 353 | 38 990 | | | | | |
Depreciation Tangible Fixed Assets Expense | 34 158 | 32 452 | | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 18 735 | 53 080 | 173 713 | | 94 926 | 87 738 | 206 420 |
Disposals Property Plant Equipment | | | | | 24 976 | 69 307 | 258 475 | | 180 112 | 132 055 | 410 574 |
Distribution Costs | | | | | | | | 147 293 | 171 476 | 225 794 | 238 849 |
Dividends Paid | | | | | 466 364 | 465 967 | 484 244 | 478 119 | 421 534 | 493 785 | 491 990 |
Dividends Paid On Shares Interim | | | | | | | | 478 119 | 421 534 | 493 785 | 491 990 |
Finance Lease Liabilities Present Value Total | | | | 106 306 | 82 587 | 97 157 | 204 742 | 188 993 | 184 258 | 179 994 | 282 943 |
Finished Goods | | | | 129 684 | 212 881 | 469 943 | 1 092 397 | | | | |
Finished Goods Goods For Resale | 274 421 | 67 424 | | | | | | | | | |
Fixed Assets | 419 175 | 379 077 | 394 293 | 412 866 | 478 102 | 566 282 | 675 712 | | | | |
Further Item Interest Expense Component Total Interest Expense | | | | 196 | 87 | 1 017 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 36 000 | 36 000 | 36 000 |
Gross Profit Loss | 1 399 136 | | | 1 968 069 | 2 337 217 | 2 343 334 | | 2 934 538 | 3 323 238 | 3 935 495 | 3 352 070 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | 39 581 | | | | |
Increase Decrease In Depreciation Following Profit Loss On Disposal Fixed Assets | 2 705 | | | | | | | | | | |
Increase Decrease In Property Plant Equipment | | | | | 16 250 | 34 027 | 339 083 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 107 985 | 113 895 | 158 488 | | 194 717 | 187 000 | 35 757 |
Interest Expense On Bank Overdrafts | | | | 5 972 | 769 | 53 | | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 9 192 | 9 549 | 9 540 | | | | | |
Interest Payable Similar Charges | 32 983 | | | | | | | | | | |
Interest Payable Similar Charges Finance Costs | | | | 16 649 | 11 120 | 10 610 | | 18 156 | 23 086 | 26 282 | 30 313 |
Merchandise | | | | | | | | | 1 377 226 | 1 532 003 | 1 452 754 |
Net Current Assets Liabilities | -51 071 | 120 904 | 234 817 | 484 359 | 827 531 | 1 023 223 | 1 299 749 | 1 208 548 | 1 940 199 | 2 375 725 | 2 165 532 |
Number Shares Allotted | | 1 000 | 1 000 | 1 000 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 111 854 | 94 933 | | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 73 804 | 74 890 | | | | | | | | | |
Operating Profit Loss | 250 827 | | | 623 007 | 1 057 175 | 850 409 | | 764 772 | 1 057 982 | 1 178 019 | 591 618 |
Other Creditors | | | | | | | | 71 011 | 35 719 | 35 602 | 33 426 |
Other Creditors Due Within One Year | 272 914 | 327 917 | | | | | | | | | |
Other Deferred Tax Expense Credit | | | | | | | | | 41 792 | 44 449 | 19 761 |
Other Finance Charges | 547 | | | | | | | | | | |
Other Finance Costs | 20 925 | | | | | | | | | | |
Other Interest Receivable Similar Income | 5 | | | | | | | | | | |
Other Interest Receivable Similar Income Finance Income | | | | 22 | 33 | 70 | | 440 | 28 | 43 | 384 |
Other Operating Income Format1 | | | | | | | | 85 291 | 172 717 | 33 631 | 7 500 |
Other Taxation Social Security Payable | | | | 40 458 | 40 234 | 41 612 | 47 652 | 297 451 | 378 577 | 183 609 | 107 634 |
Other Taxation Social Security Within One Year | 92 935 | 29 783 | | | | | | | | | |
Par Value Share | | 1 | 1 | 1 | | | | | | | |
Prepayments Accrued Income | | | | 58 998 | 73 021 | 121 552 | 113 961 | 102 979 | 116 077 | 113 351 | 114 362 |
Prepayments Accrued Income Current Asset Due Within One Year | 67 905 | 64 053 | | | | | | | | | |
Production Average Number Employees | 38 | | | | | | | | | | |
Profit Loss | | | | 556 199 | 879 858 | 718 626 | 773 284 | 610 266 | 942 707 | 997 908 | 529 726 |
Profit Loss For Period | 176 781 | | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 217 849 | | | 606 380 | 1 046 088 | 839 869 | | 747 056 | 1 034 924 | 1 151 780 | 561 689 |
Property Plant Equipment Gross Cost | | | | 1 151 581 | 1 306 067 | 1 455 062 | 1 549 267 | 1 864 723 | 2 015 393 | 2 185 596 | 2 527 643 |
Provisions | | | | | | | | 50 360 | 92 152 | 136 601 | 156 362 |
Provisions Charged Credited To Profit Loss Account During Period | | -2 872 | | | | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | 25 753 | 44 386 | 61 029 | 50 360 | 50 360 | 92 152 | 136 601 | 156 362 |
Provisions For Liabilities Charges | 38 090 | 35 218 | 39 800 | 25 753 | | | | | | | |
Raw Materials | | | | 566 777 | 577 194 | 546 239 | 448 229 | | | | |
Sales Marketing Distribution Average Number Employees | 10 | | | | | | | | | | |
Secured Debts | 465 963 | 375 610 | 60 623 | | | | | | | | |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Social Security Costs | 129 899 | | | | | | | | | | |
Staff Costs | 1 483 013 | | | | | | | | | | |
Stocks Raw Materials Consumables | 405 617 | 477 983 | | | | | | | | | |
Tangible Fixed Assets Additions | | 11 271 | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 022 614 | 1 035 309 | 1 100 749 | 1 151 581 | | | | | | | |
Tangible Fixed Assets Depreciation | 610 111 | 656 232 | 706 456 | 738 715 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 18 721 | | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 52 286 | | | | | | | | | |
Tangible Fixed Assets Disposals | | 83 141 | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 41 068 | | | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 50 181 | 166 230 | 121 243 | | 136 790 | 92 217 | 153 872 | 31 963 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 179 462 | 218 302 | 352 680 | | 330 782 | 302 258 | 522 997 |
Total Assets Less Current Liabilities | 368 104 | 499 981 | 629 110 | 897 225 | 1 305 633 | 1 589 505 | 1 975 461 | 2 091 859 | 2 874 389 | 3 380 856 | 3 459 010 |
Total Current Tax Expense Credit | | | | | | | | 136 790 | 50 425 | 109 423 | 12 202 |
Total Dividend Payment | 159 915 | | | | | | | | | | |
Trade Creditors Trade Payables | | | | 604 301 | 744 214 | 720 710 | 713 988 | 620 583 | 882 325 | 1 084 252 | 883 549 |
Trade Creditors Within One Year | 503 342 | 527 634 | | | | | | | | | |
Trade Debtors Trade Receivables | | | | 506 372 | 577 998 | 582 256 | 526 988 | 597 911 | 655 688 | 845 400 | 822 445 |
Trade Debtors Within One Year | 441 138 | 611 425 | | | | | | | | | |
Turnover Gross Operating Revenue | 4 133 290 | | | | | | | | | | |
Turnover Revenue | | | | 4 809 839 | 5 580 908 | 6 412 654 | | 7 585 583 | 7 416 097 | 9 279 445 | 8 356 352 |
U K Current Corporation Tax | 49 407 | | | | | | | | | | |
U K Deferred Tax | -8 339 | | | | | | | | | | |
Value-added Tax Payable | | | | 92 233 | 51 156 | 37 894 | 19 431 | | | | |
V A T Due Total Creditors | 89 038 | 45 524 | | | | | | | | | |
Wages Salaries | 1 353 114 | | | | | | | | | | |
Work In Progress | 121 955 | 73 750 | | 58 900 | 315 400 | 133 900 | 94 700 | | | | |
Director Remuneration | 7 347 | 8 204 | | | | | | | | | |