Profit & Loss |
Date of Accounts |
2011-02-28 | 2012-02-28 | 2013-02-28 | 2014-02-28 | 2015-02-28 | 2015-08-31 | 2016-02-29 | 2017-02-28 | 2018-08-31 | 2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-08-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 166 | 1 099 | 5 426 | 13 920 | 13 920 | 34 039 | 34 039 | 101 625 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | 476 224 | 373 209 | 1 013 091 | 724 650 | 237 180 | 830 037 | 1 501 501 |
Current Assets | 383 625 | 267 311 | 297 512 | 583 143 | 583 143 | 845 464 | 845 464 | 839 645 | 2 063 930 | 2 005 965 | 1 615 780 | 3 383 802 | 5 137 027 |
Debtors | 176 463 | 85 861 | 72 641 | 130 333 | 130 333 | 131 573 | 131 573 | 163 311 | 449 455 | 477 893 | 443 878 | 960 033 | 1 131 031 |
Net Assets Liabilities | | | | | | | 101 625 | 207 177 | 740 121 | 1 240 160 | 1 290 691 | 1 774 997 | 1 978 924 |
Other Debtors | | | | | | | 65 073 | 164 507 | 3 367 | 1 803 | 903 | 31 361 | 5 554 |
Property Plant Equipment | | | | | | | 219 869 | 289 131 | 409 531 | 378 208 | 1 815 522 | 1 586 203 | 1 527 161 |
Total Inventories | | | | | | | 200 110 | 359 502 | 601 384 | 803 422 | 934 722 | 1 593 732 | 2 504 495 |
Cash Bank In Hand | 28 456 | 20 980 | 88 548 | 165 640 | 165 640 | 529 559 | 529 559 | 476 224 | | | | | |
Stocks Inventory | 178 706 | 160 470 | 136 323 | 287 170 | 287 170 | 184 332 | 184 332 | 200 110 | | | | | |
Tangible Fixed Assets | 6 693 | 7 645 | 35 223 | 30 555 | 30 555 | 44 660 | 44 660 | 219 868 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 166 | 1 099 | 5 426 | 13 920 | 13 920 | 34 039 | 34 039 | 101 625 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 002 | 1 002 | 1 002 | 1 002 | 1 002 | 1 002 | 1 002 | 1 002 | | | | | |
Profit Loss Account Reserve | 164 | 97 | 4 424 | 12 918 | 12 918 | 33 037 | 33 037 | 100 623 | | | | | |
Shareholder Funds | 1 166 | 1 099 | 5 426 | 13 920 | 13 920 | 34 039 | 34 039 | 101 625 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | | 7 100 | 17 500 |
Accrued Liabilities Deferred Income | | | | | | | | | 212 580 | 290 141 | 32 280 | 189 466 | 1 982 932 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 25 197 | 40 291 | 69 596 | 94 500 | 133 210 | 148 123 | 178 602 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 86 381 | 416 710 | 346 706 | 1 763 365 | 138 101 | 21 939 |
Administrative Expenses | | | | | | | 161 037 | 346 365 | | | | 917 777 | 1 165 618 |
Amounts Owed To Group Undertakings | | | | | | | | | 276 782 | 150 406 | 1 300 406 | 1 673 383 | 1 480 004 |
Average Number Employees During Period | | | | | | | 35 | 40 | | 54 | 59 | 67 | 71 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | 237 180 | 830 037 | 1 501 501 |
Comprehensive Income Expense | | | | | | | 128 722 | 165 552 | | | | | |
Corporation Tax Payable | | | | | | | | 79 831 | 136 354 | -3 717 | | 51 526 | 6 486 |
Corporation Tax Recoverable | | | | | | | | | | | 66 926 | | |
Cost Sales | | | | | | | 4 228 001 | 5 182 904 | | | | 8 630 482 | 9 617 079 |
Creditors | | | | | | | 957 889 | 25 974 | 13 338 | 4 914 | 2 112 229 | 3 158 417 | 4 634 900 |
Current Tax For Period | | | | | | | | | | | | 92 907 | 56 690 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | | 8 209 | -12 227 |
Depreciation Expense Property Plant Equipment | | | | | | | 5 317 | 15 557 | | | | 54 348 | 37 401 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | | | 54 348 | 37 401 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | -464 | | | | | |
Disposals Property Plant Equipment | | | | | | | | -2 025 | | | | | |
Distribution Costs | | | | | | | | | | | | 77 588 | 131 321 |
Dividends Paid | | | | | | | -62 800 | -60 000 | | | | | |
Dividends Paid On Shares Interim | | | | | | | 62 800 | 60 000 | | | | | |
Finance Lease Liabilities Present Value Total | | | | | | | | 25 974 | 13 338 | 4 914 | 5 616 | | |
Finished Goods Goods For Resale | | | | | | | | | | | | 1 593 732 | 2 504 495 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | | 36 849 | 42 113 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | | -9 405 | -1 943 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 283 500 | 131 250 | 26 250 | 131 250 | 83 750 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | | | -599 | -13 134 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | | -1 000 278 | -1 521 523 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | | 583 081 | 170 998 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | | | 659 010 | 910 763 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | | 75 871 | 11 714 |
Gross Profit Loss | | | | | | | 311 964 | 567 952 | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | | 25 545 | -101 730 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 15 558 | 48 322 | 46 842 | 61 135 | 54 348 | 37 401 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | | | 1 104 | |
Interest Income On Bank Deposits | | | | | | | | | | | | 128 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | | | | | 128 | |
Interest Payable Similar Charges Finance Costs | | | | | | | | 690 | | | | 37 953 | 42 113 |
Interest Received Classified As Investing Activities | | | | | | | | | | | | -128 | |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | | -347 503 | -638 109 |
Net Cash Generated From Operations | | | | | | | | | | | | -359 911 | -781 952 |
Net Current Assets Liabilities | -5 527 | -6 546 | -29 797 | -16 635 | -16 635 | -10 621 | -10 621 | -118 243 | 386 905 | 890 997 | -496 449 | 225 385 | 502 127 |
Net Finance Income Costs | | | | | | | | | | | | 128 | |
Net Interest Paid Received Classified As Operating Activities | | | | | | | | | | | | -37 953 | -42 113 |
Number Shares Issued Fully Paid | | | | | | | | | 1 | 1 002 | | | |
Operating Profit Loss | | | | | | | 157 868 | 221 587 | | | | 623 247 | 290 503 |
Other Creditors | | | | | | | 715 111 | 803 787 | | | 17 877 | 10 428 | 16 585 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | | | | | | 116 861 | | | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 19 017 | 21 938 | 22 425 | 39 435 | 6 922 |
Other Disposals Property Plant Equipment | | | | | | | | | 267 005 | 353 125 | 287 341 | 352 507 | 50 502 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 191 | | | | | | |
Other Inventories | | | | | | | 200 110 | 359 502 | | | | | |
Other Operating Income Format1 | | | | | | | 6 941 | | | | | 9 770 | |
Other Provisions Balance Sheet Subtotal | | | | | | | | | | | | | 26 000 |
Other Taxation Social Security Payable | | | | | | | | 37 030 | 105 563 | 64 926 | 37 539 | 299 460 | 324 738 |
Par Value Share | | | 1 | 1 | | 1 | 63 | 1 | 1 | 1 | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | | -5 616 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | | 46 535 | 50 817 |
Prepayments Accrued Income | | | | | | | | 66 211 | 268 332 | 269 652 | 312 520 | 532 847 | 478 481 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | | -388 943 | -55 294 |
Profit Loss | | | | | | | 128 722 | 165 552 | | | | 484 306 | 203 927 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 158 059 | 220 897 | | | | 585 422 | 248 390 |
Property Plant Equipment Gross Cost | | | | | | | 245 066 | 329 422 | 479 127 | 472 708 | 1 948 732 | 1 734 326 | 1 705 763 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | 42 977 | 24 131 | 28 382 | 36 591 | |
Purchase Property Plant Equipment | | | | | | | | | | | | -138 101 | -21 939 |
Social Security Costs | | | | | | | | | | | | 130 364 | 140 957 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | | 1 629 252 | 1 810 633 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | 24 131 | 28 382 | 36 591 | 24 364 |
Taxation Social Security Payable | | | | | | | 33 617 | 37 030 | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | | 111 230 | 47 194 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | | 4 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 29 337 | 55 345 | | | | 101 116 | 44 463 |
Total Assets Less Current Liabilities | 1 166 | 1 099 | 5 426 | | | | | 331 094 | 796 436 | 1 269 205 | 1 319 073 | 1 811 588 | 2 029 288 |
Total Increase Decrease In Provisions | | | | | | | | | | | | | -26 000 |
Total Operating Lease Payments | | | | | | | | | | | | 137 771 | 137 160 |
Trade Creditors Trade Payables | | | | | | | 209 161 | 264 955 | 441 441 | 522 657 | 718 511 | 934 154 | 824 155 |
Trade Debtors Trade Receivables | | | | | | | 98 238 | 126 600 | 177 756 | 206 438 | 63 529 | 395 825 | 646 996 |
Turnover Revenue | | | | | | | 4 539 965 | 5 750 856 | | | | 10 239 324 | 11 204 521 |
Wages Salaries | | | | | | | | | | | | 1 452 353 | 1 618 859 |
Director Remuneration | | | | | | | | | | | | 91 962 | 87 761 |
Creditors Due Within One Year | | 275 825 | 327 309 | 599 778 | 599 778 | 856 085 | 856 085 | 957 888 | | | | | |
Number Shares Allotted | | | 1 002 | 1 002 | 1 002 | 1 002 | 1 002 | 1 002 | | | | | |
Share Capital Allotted Called Up Paid | | 1 | 1 | | | | | | | | | | |
Tangible Fixed Assets Additions | | 3 262 | 35 645 | | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 10 913 | 12 795 | 45 523 | | | | | | | | | | |
Tangible Fixed Assets Depreciation | 4 220 | 5 150 | 10 300 | | | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 5 758 | | | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 608 | | | | | | | | | | |
Tangible Fixed Assets Disposals | | -1 380 | 2 917 | | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 389 152 | 273 857 | | | | | | | | | | | |
Fixed Assets | 6 693 | 7 645 | 35 223 | 30 555 | 30 555 | 44 660 | 44 660 | 219 868 | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 2 310 | | | | | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | -1 380 | | | | | | | | | | | |
Value Shares Allotted | | | 1 002 | 1 002 | 1 002 | 1 002 | 1 002 | 1 002 | | | | | |