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 | 2 235 106 | 2 985 564 | 3 809 668 | 4 114 996 | 4 610 858 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 1 071 883 | 2 145 290 | 2 756 885 | 3 200 592 | 2 792 979 | | | | | | | |
Cash Bank On Hand | | | | | 2 792 979 | 5 637 693 | 5 446 728 | 5 852 620 | 7 685 285 | 5 766 520 | 8 562 231 | 7 477 901 |
Current Assets | 2 599 500 | 3 418 826 | 4 342 893 | 4 298 219 | 4 850 231 | 9 694 310 | 11 335 280 | 11 579 304 | 11 970 694 | 9 935 766 | 10 893 143 | 10 043 663 |
Debtors | 63 419 | 31 407 | 456 989 | 34 416 | 43 184 | 302 335 | 356 462 | 903 492 | 532 975 | 666 899 | 143 930 | 1 565 465 |
Intangible Fixed Assets | | | | 60 000 | 45 000 | | | | | | | |
Net Assets Liabilities | | | | | 4 626 685 | 5 746 641 | 7 487 648 | 8 978 108 | 9 971 787 | 9 933 280 | 11 103 192 | 11 214 666 |
Net Assets Liabilities Including Pension Asset Liability | 2 235 106 | 2 985 564 | 3 809 668 | 4 102 439 | 4 610 858 | | | | | | | |
Other Debtors | | | | | | 10 701 | 11 670 | 75 000 | 75 000 | 112 822 | 14 414 | 1 389 888 |
Property Plant Equipment | | | | | 501 278 | 1 051 580 | 992 274 | 826 523 | 637 393 | 391 525 | 241 985 | 93 454 |
Stocks Inventory | 1 464 198 | 1 242 129 | 1 129 019 | 1 060 852 | 2 014 068 | | | | | | | |
Tangible Fixed Assets | 121 228 | 88 830 | 86 704 | 232 630 | 500 054 | | | | | | | |
Total Inventories | | | | | 2 014 068 | 3 754 282 | 5 532 090 | 4 819 392 | 3 748 634 | 3 498 547 | 2 186 982 | 1 000 297 |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Profit Loss Account Reserve | 2 234 106 | 2 984 564 | 3 808 668 | 4 101 439 | 4 609 858 | | | | | | | |
Shareholder Funds | 2 235 106 | 2 985 564 | 3 809 668 | 4 114 996 | 4 610 858 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 18 000 | 14 000 | 12 000 | 12 000 | 16 000 | 23 800 | 11 700 |
Company Contributions To Money Purchase Plans Directors | | | | | | | 497 | 37 | 269 | 1 114 | 550 | 330 |
Director Remuneration | | | | | 52 758 | 90 410 | 72 600 | 5 300 | 33 696 | 79 680 | 53 040 | 72 550 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | 3 | 2 | 4 | 4 | 5 | 5 |
Amount Specific Advance Or Credit Directors | | | | | | | | | | 2 399 | 59 653 | 60 730 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | 8 343 | 3 475 | 59 653 | 463 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | 8 343 | 1 076 | 3 356 | 463 |
Dividend Recommended By Directors | | | | | | | | | | 240 000 | 240 000 | 340 000 |
Number Directors Accruing Benefits Under Defined Benefit Scheme | | | | | | | | | | 6 | 6 | 6 |
Accrued Liabilities | | | | | 103 746 | 703 208 | 958 917 | 707 010 | 386 311 | 442 730 | 165 103 | 34 678 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 31 054 | 64 588 | 107 457 | 145 959 | 70 000 | 50 000 | 25 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 235 123 | 510 112 | 840 899 | 1 095 771 | 1 388 057 | 1 256 041 | 1 060 003 | 268 169 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | -19 946 | 1 258 | -27 976 | 43 000 | -94 300 | | |
Administrative Expenses | | | | | 1 145 453 | 2 435 177 | 2 835 047 | 2 815 069 | 2 861 081 | 3 375 015 | 1 244 369 | 496 727 |
Amortisation Expense Intangible Assets | | | | | 16 054 | 43 534 | 42 869 | 38 502 | 5 000 | 5 000 | | |
Applicable Tax Rate | | | | | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | | 48 | 83 | 128 | 127 | 103 | 78 | 64 | 10 |
Bank Borrowings Overdrafts | | | | | 2 227 | | | | | | 17 | 124 |
Bank Overdrafts | | | | | 2 227 | | | | | | 17 | 124 |
Cash Cash Equivalents Cash Flow Value | | | | | 2 790 752 | 5 637 693 | | 5 852 620 | 7 685 285 | 5 766 520 | 8 562 214 | 7 477 777 |
Comprehensive Income Expense | | | | | 984 246 | 1 719 956 | 2 241 007 | 1 830 460 | 1 376 179 | 201 493 | 1 409 912 | 451 474 |
Corporation Tax Payable | | | | | 199 158 | 430 266 | 275 686 | | 147 321 | | 80 663 | |
Corporation Tax Recoverable | | | | | | | | 209 738 | | 261 745 | 19 387 | 25 796 |
Cost Sales | | | | | 3 826 090 | 6 416 067 | 7 286 149 | 7 387 432 | 7 166 474 | 4 345 603 | 4 874 797 | 647 634 |
Creditors | | | | | 47 863 | 5 066 330 | 4 891 540 | 3 473 209 | 343 620 | 6 517 | 4 817 | 3 117 |
Creditors Due After One Year | | | | 27 897 | 47 863 | | | | | | | |
Creditors Due Within One Year | 469 596 | 507 598 | 605 268 | 417 545 | 644 924 | | | | | | | |
Current Asset Investments | | | | | | | | 3 800 | 3 800 | 3 800 | | |
Current Tax For Period | | | | | 199 287 | 430 266 | 535 686 | 466 686 | 357 321 | -96 566 | 323 021 | 51 339 |
Debtors Due After One Year | | | -430 000 | | | | | | | | | |
Depreciation Amortisation Expense | | | | | 182 739 | 394 047 | 373 656 | 314 036 | 247 508 | 160 862 | 85 690 | 31 153 |
Depreciation Expense Property Plant Equipment | | | | | 166 685 | 350 513 | 330 787 | 275 534 | 242 508 | 155 862 | 85 690 | 31 153 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | 10 000 | | | | 25 000 | 25 000 | 25 000 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 75 524 | | 20 662 | 31 181 | 287 878 | 281 728 | 822 987 |
Disposals Intangible Assets | | | | | | 25 000 | | | | 25 000 | 25 000 | 25 000 |
Disposals Property Plant Equipment | | | | | | 173 424 | | 35 740 | 53 893 | 427 753 | 347 373 | 1 003 475 |
Distribution Costs | | | | | 591 492 | 1 052 917 | 1 512 806 | 1 483 288 | 1 321 011 | 974 268 | 901 233 | 75 388 |
Dividends Paid | | | | | 460 000 | 600 000 | 500 000 | 340 000 | 382 500 | 240 000 | 240 000 | 340 000 |
Dividends Paid Classified As Financing Activities | | | | | -460 000 | -600 000 | -500 000 | -340 000 | -382 500 | -240 000 | -240 000 | -340 000 |
Dividends Paid On Shares Interim | | | | | 460 000 | 600 000 | 500 000 | 340 000 | 382 500 | 240 000 | 240 000 | 340 000 |
Fixed Assets | | | 86 704 | 292 630 | 545 054 | 1 190 601 | 1 113 509 | 909 256 | 642 393 | 391 525 | 245 785 | 97 254 |
Further Item Interest Expense Component Total Interest Expense | | | | | | 75 428 | 202 881 | 16 743 | 1 317 | 20 | | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | 6 416 067 | 7 286 149 | 7 387 432 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 197 792 | 699 430 | 854 630 | 876 430 | 775 700 | 386 610 | 30 000 | 30 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 235 323 | 1 589 387 | 448 709 | -538 330 | 364 109 | -1 220 302 | -351 056 | -686 942 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -6 409 | -268 511 | -54 127 | -337 292 | 165 118 | 131 127 | 334 594 | -1 332 771 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | -44 212 | 7 786 | | -328 | -22 712 | -100 249 | -37 771 | -180 476 |
Gain Loss On Disposals Property Plant Equipment | | | | | -44 212 | 7 786 | | -328 | -22 712 | -100 249 | -37 771 | -180 476 |
Gross Profit Loss | | | | | 2 953 047 | 5 688 114 | 7 316 016 | 6 565 941 | 5 874 169 | 3 187 321 | 3 625 066 | 584 349 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -180 943 | -199 158 | -690 266 | -952 110 | -262 | -312 500 | | -176 127 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | -409 840 | 2 846 941 | -190 965 | 405 892 | 1 832 665 | -1 918 765 | 2 795 694 | -1 084 437 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | 953 216 | 1 740 214 | 1 777 808 | -712 698 | -1 070 758 | -250 087 | -1 311 565 | -1 186 685 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 43 534 | 42 869 | 38 502 | 5 000 | 5 000 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 350 513 | 330 787 | 275 534 | 242 508 | 155 862 | 85 690 | 31 153 |
Intangible Assets | | | | | 62 170 | 139 021 | 121 235 | 82 733 | 5 000 | | | |
Intangible Assets Gross Cost | | | | | 93 224 | 203 609 | 228 692 | 228 692 | 75 000 | 50 000 | 25 000 | |
Intangible Fixed Assets Additions | | | | 75 000 | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | | | 15 000 | 30 000 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | | 15 000 | 15 000 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | | | 75 000 | | | | | | | | |
Interest Paid Classified As Operating Activities | | | | | | -78 878 | -204 242 | -17 039 | -4 973 | -20 | | |
Interest Payable Similar Charges Finance Costs | | | | | | 78 878 | 204 242 | 17 039 | 4 973 | 20 | | |
Merchandise | | | | | 2 014 068 | 3 754 282 | 5 532 090 | 4 819 392 | 3 748 634 | 3 498 547 | 2 186 982 | 1 000 297 |
Net Cash Flows From Used In Financing Activities | | | | | 464 202 | -1 962 314 | 968 919 | 944 315 | 1 839 858 | -204 770 | 133 147 | 380 684 |
Net Cash Flows From Used In Investing Activities | | | | | 486 634 | 1 005 432 | 289 537 | 102 671 | -16 439 | 2 677 | -26 813 | 31 601 |
Net Cash Flows From Used In Operating Activities | | | | | -540 996 | -1 890 059 | -1 067 491 | -1 452 878 | -3 656 084 | 2 120 858 | -2 902 028 | 672 152 |
Net Cash Generated From Operations | | | | | -721 939 | -2 168 095 | -1 961 999 | -2 422 027 | -3 661 319 | 1 808 338 | -2 902 028 | 496 025 |
Net Current Assets Liabilities | 2 129 904 | 2 911 228 | 3 737 625 | 3 890 939 | 4 202 986 | 4 627 980 | 6 443 740 | 8 106 095 | 9 787 033 | 8 795 972 | 10 019 924 | 9 950 229 |
Net Interest Received Paid Classified As Investing Activities | | | | | -11 135 | -7 982 | -7 027 | -11 240 | -19 796 | -7 566 | -734 | -31 509 |
Number Shares Allotted | | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 |
Operating Profit Loss | | | | | 1 219 290 | 2 201 172 | 2 971 569 | 2 270 587 | 1 695 114 | -672 275 | 1 642 199 | 125 567 |
Other Creditors | | | | | 47 863 | 16 696 | 158 812 | 47 427 | 5 637 | 110 238 | 123 599 | 8 101 |
Other Deferred Tax Expense Credit | | | | | 46 892 | -19 946 | -2 339 | -27 976 | -23 606 | -18 019 | | |
Other Interest Receivable Similar Income Finance Income | | | | | 11 135 | 7 982 | 7 027 | 11 240 | 24 135 | 5 203 | 734 | 49 246 |
Other Operating Income Format1 | | | | | 3 188 | 1 152 | 3 406 | 3 003 | 3 037 | 489 687 | 162 735 | 113 333 |
Other Taxation Social Security Payable | | | | | 13 295 | 1 653 | 39 450 | | | 16 157 | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 842 | 6 333 | 11 331 | 16 768 | 1 614 441 | 11 597 | 2 247 |
Prepayments | | | | | 33 824 | 216 634 | 269 792 | 616 476 | 340 895 | 267 822 | 35 708 | 22 391 |
Proceeds From Sales Intangible Assets | | | | | | -16 250 | | | | | | |
Proceeds From Sales Property Plant Equipment | | | | | | -104 436 | | -14 750 | | -39 626 | -27 874 | |
Profit Loss | | | | | 984 246 | 1 719 956 | 2 241 007 | 1 830 460 | 1 376 179 | -552 507 | 1 319 912 | 123 474 |
Profit Loss On Ordinary Activities Before Tax | | | | | 1 230 425 | 2 130 276 | 2 774 354 | 2 264 788 | 1 714 276 | -667 092 | 1 642 933 | 174 813 |
Property Plant Equipment Gross Cost | | | | | 736 401 | 1 561 692 | 1 833 173 | 1 922 294 | 2 025 450 | 1 647 566 | 1 301 988 | 361 623 |
Provisions | | | | | 91 886 | 71 940 | 69 601 | 37 243 | 114 019 | 1 700 | 1 700 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 91 886 | 71 940 | 69 601 | 37 243 | 114 019 | 1 700 | 1 700 | 1 700 |
Provisions For Liabilities Charges | 16 026 | 14 494 | 14 661 | 44 994 | 91 640 | | | | | | | |
Purchase Intangible Assets | | | | | -18 224 | -135 385 | -25 083 | | | | | |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | | | | 3 800 | | | | |
Purchase Property Plant Equipment | | | | | -479 545 | -998 715 | -271 481 | -124 861 | -3 357 | -49 869 | -1 795 | -63 110 |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Social Security Costs | | | | | 36 450 | 63 905 | 86 511 | 78 674 | 79 515 | 45 638 | 51 738 | 7 481 |
Staff Costs Employee Benefits Expense | | | | | 666 200 | 1 193 044 | 1 612 299 | 1 509 571 | 1 415 822 | 2 670 353 | 920 802 | 173 139 |
Tangible Fixed Assets Additions | | 1 297 | 26 778 | 266 304 | 478 321 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 267 029 | 239 699 | 266 477 | 420 221 | 735 177 | | | | | | | |
Tangible Fixed Assets Depreciation | 145 801 | 150 869 | 179 773 | 187 591 | 235 123 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 29 609 | 28 904 | 78 817 | 166 685 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 24 541 | | 69 643 | 119 153 | | | | | | | |
Tangible Fixed Assets Disposals | | 28 627 | | 105 783 | 163 365 | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | 247 808 | 426 055 | 531 594 | 430 310 | 325 712 | -126 747 | 312 157 | 33 214 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -48 686 | 3 053 | 5 348 | 4 466 | 31 335 | 30 181 | 10 831 | 18 117 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 165 | 84 | 2 | 3 934 | 273 | | 33 | 8 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 246 179 | 410 320 | 533 347 | 434 328 | 338 097 | -114 585 | 323 021 | 51 339 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | 135 385 | 25 083 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 998 715 | 271 481 | 124 861 | 3 357 | 49 869 | 1 795 | 63 110 |
Total Assets Less Current Liabilities | 2 251 132 | 3 000 058 | 3 824 329 | 4 188 990 | 4 766 434 | 5 818 581 | 7 557 249 | 9 015 351 | 10 429 426 | 9 187 497 | 10 265 709 | 10 047 483 |
Total Deferred Tax Expense Credit | | | | | | | -2 339 | -32 358 | -19 224 | -18 019 | | |
Total Operating Lease Payments | | | | | 160 633 | 485 697 | 761 100 | 845 592 | 918 873 | 717 852 | 287 419 | 57 459 |
Trade Creditors Trade Payables | | | | | 129 689 | 546 812 | 426 247 | 513 683 | 1 119 613 | 289 320 | 172 283 | 30 161 |
Trade Debtors Trade Receivables | | | | | | | | 209 | 985 | 22 111 | 14 769 | 11 032 |
Turnover Revenue | | | | | 6 779 137 | 12 104 181 | 14 602 165 | 13 953 373 | 13 040 643 | 7 532 924 | 8 499 863 | 1 231 983 |
Wages Salaries | | | | | 629 750 | 1 128 297 | 1 519 455 | 1 419 566 | 1 319 539 | 1 010 274 | 857 467 | 163 411 |
Accrued Liabilities Deferred Income | | | | | | | | | 343 620 | 6 517 | 4 817 | 3 117 |
Assumed Rate Increase Pensions In Payment Deferred Pensions | | | | | | | | | | 2 | 3 | 3 |
Capital Commitments | | | | | | | | | | | 62 635 | |
Cash Receipts From Government Grants | | | | | | | | | | -463 786 | -158 735 | -193 |
Cumulative Gain Loss On Remeasurement Defined Benefit Plan Recognised In Other Comprehensive Income | | | | | | | | | | 18 000 | 23 000 | 120 000 |
Current Service Cost Defined Benefit Plan | | | | | | | | | | -880 000 | | |
Decrease Increase In Liabilities Defined Benefit Plan From Remeasurement | | | | | | | | | | 10 000 | 55 000 | 430 000 |
Deferred Tax Liabilities | | | | | | | | 37 243 | 18 019 | | | |
Discount Rate Used Defined Benefit Plan | | | | | | | | | | 2 | 2 | 5 |
Dividend Per Share Interim | | | | | | | | | | 240 | 240 | 340 |
Fair Value Assets Defined Benefit Plan | | | | | | | | | | 1 631 000 | 1 679 000 | 1 594 000 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | | | | 754 000 | 90 000 | 328 000 |
Income From Related Parties | | | | | | | | | | 7 083 | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | 153 692 | | | |
Increase Decrease Due To Transfers Into Or Out Intangible Assets | | | | | | | | | -153 692 | | | |
Increase Decrease In Assets Defined Benefit Plan From Remeasurement | | | | | | | | | | 18 000 | 23 000 | -120 000 |
Increase In Assets Defined Benefit Plan From Contributions By Employer | | | | | | | | | | 1 600 000 | | |
Increase In Liabilities Defined Benefit Plan From Interest Expense | | | | | | | | | | 7 000 | 13 000 | 17 000 |
Investments Fixed Assets | | | | | | | | | | | 3 800 | 3 800 |
Liabilities Defined Benefit Plan Present Value | | | | | | | | | | 877 000 | 835 000 | 422 000 |
Loans Owed By Related Parties | | | | | | | | | | 3 270 | | 7 900 |
Loans Owed To Related Parties | | | | | | | | | | | -9 630 | |
Other Comprehensive Income Expense Net Tax | | | | | | | | | | 754 000 | 90 000 | 328 000 |
Other Investments Other Than Loans | | | | | | | | | | | 3 800 | 3 800 |
Retirement Benefit Obligations Surplus | | | | | | | | | | -754 000 | -844 000 | -1 172 000 |
Return On Assets Benefit Plan | | | | | | | | | | 31 000 | 48 000 | 85 000 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | | | 80 959 | | | |
Transfers Into Or Out Intangible Assets Increase Decrease In Amortisation Impairment | | | | | | | | | -80 959 | | | |