Profit & Loss |
Date of Accounts |
2011-08-31 | 2012-08-31 | 2013-08-31 | 2014-08-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
|
Balance Sheet |
Cash Bank On Hand | | | | | 967 067 | 990 375 | 1 201 619 | 47 132 | 1 001 351 | 567 935 | 1 013 743 | 478 346 |
Current Assets | 2 067 426 | 2 209 700 | 2 647 840 | 2 722 612 | 2 883 886 | 4 459 446 | 4 908 662 | 4 734 630 | 6 201 745 | 6 008 134 | 5 654 490 | 6 040 045 |
Debtors | 1 513 429 | 2 077 875 | 2 110 779 | 2 387 480 | 1 886 819 | 3 439 071 | 3 677 043 | 4 667 498 | 5 057 423 | 5 322 382 | 4 158 476 | 5 156 604 |
Net Assets Liabilities | | | | | 2 377 651 | 3 097 249 | 3 360 040 | 3 727 097 | 4 123 406 | 4 080 780 | 4 257 000 | 4 366 309 |
Other Debtors | | | | | | 686 367 | 659 807 | 60 082 | 9 178 | 8 825 | 20 075 | 1 202 816 |
Property Plant Equipment | | | | | 313 057 | 281 553 | 304 705 | 241 219 | 707 647 | 614 725 | 1 466 354 | 1 746 978 |
Total Inventories | | | | | 30 000 | 30 000 | 30 000 | 20 000 | 142 971 | 117 817 | 482 271 | 405 095 |
Cash Bank In Hand | 537 497 | 94 825 | 493 061 | 310 132 | 967 067 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 350 355 | 1 390 246 | 1 546 549 | 1 706 228 | 2 377 651 | | | | | | | |
Stocks Inventory | 16 500 | 37 000 | 44 000 | 25 000 | 30 000 | | | | | | | |
Tangible Fixed Assets | 184 045 | 190 123 | 270 592 | 390 996 | 313 057 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 1 350 255 | 1 390 146 | 1 546 449 | 1 706 128 | 2 377 551 | | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 379 732 | 470 843 | 584 855 | 670 218 | 794 912 | 1 008 759 | 1 444 728 | 1 838 051 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 60 357 | 138 559 | 23 001 | | | | |
Amounts Owed To Group Undertakings Participating Interests | | | | | | 3 245 | 3 488 | 2 160 | | | | |
Average Number Employees During Period | | | | | 35 | 40 | 40 | 48 | 52 | 46 | 48 | 51 |
Corporation Tax Payable | | | | | 334 204 | 292 773 | | | 67 629 | 91 653 | | |
Creditors | | | | | 769 176 | 1 597 257 | 1 741 017 | 28 050 | 355 800 | 280 677 | 593 314 | 650 260 |
Finance Lease Liabilities Present Value Total | | | | | | | 30 600 | 28 050 | 355 800 | 251 754 | 486 324 | 515 455 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 91 361 | 114 709 | 86 354 | 246 297 | 213 847 | 488 795 | 559 585 |
Net Current Assets Liabilities | 1 183 175 | 1 211 923 | 1 335 132 | 1 483 689 | 2 114 710 | 2 862 189 | 3 167 645 | 3 553 128 | 3 904 309 | 3 863 532 | 3 573 260 | 3 497 541 |
Other Creditors | | | | | 180 757 | 102 090 | 96 780 | 217 940 | 345 696 | 183 444 | 140 008 | 199 157 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 250 | 697 | 991 | | | | |
Other Disposals Property Plant Equipment | | | | | | 750 | 1 395 | 1 124 | | | | |
Other Taxation Social Security Payable | | | | | 29 120 | 36 432 | | 303 914 | 62 740 | 49 486 | 87 739 | 73 363 |
Property Plant Equipment Gross Cost | | | | | 692 789 | 752 396 | 889 560 | 911 437 | 1 502 559 | 1 623 484 | 2 911 082 | 3 585 029 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 50 116 | 46 493 | 51 110 | 39 200 | 132 750 | 116 800 | 189 300 | 227 950 |
Taxation Social Security Payable | | | | | | 329 205 | 255 456 | 303 914 | | | | |
Total Assets Less Current Liabilities | 1 367 220 | 1 402 046 | 1 605 724 | 1 874 685 | 2 427 767 | 3 143 742 | 3 472 350 | 3 794 347 | 4 611 956 | 4 478 257 | 5 039 614 | 5 244 519 |
Trade Creditors Trade Payables | | | | | 225 095 | 1 165 962 | 1 354 693 | 629 048 | 1 586 215 | 1 560 812 | 1 309 483 | 1 695 273 |
Trade Debtors Trade Receivables | | | | | 1 886 819 | 2 752 704 | 3 017 236 | 3 909 270 | 3 952 325 | 4 197 637 | 3 411 104 | 3 941 996 |
Dividend Recommended By Directors | | | | | | | | | | | | 205 000 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | 93 550 | -15 950 | 72 500 | 38 650 |
Administrative Expenses | | | | | | | | | | | 1 285 098 | 1 408 531 |
Bank Borrowings Overdrafts | | | | | | | | | | 5 345 | | |
Bank Overdrafts | | | | | | | | | | 5 345 | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | 1 013 743 | |
Comprehensive Income Expense | | | | | | | | | | | 371 220 | 314 309 |
Cost Sales | | | | | | | | | | | 11 851 571 | 13 639 721 |
Depreciation Amortisation Expense | | | | | | | | | | | 488 795 | 559 585 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | 156 852 | 210 247 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 121 603 | | 52 826 | 166 262 |
Disposals Property Plant Equipment | | | | | | | | | 164 346 | | 75 340 | 199 327 |
Dividend Per Share Interim | | | | | | | | | | | | 2 050 |
Dividends Paid | | | | | | | | | | | 195 000 | 205 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -195 000 | -205 000 |
Dividends Paid On Shares Interim | | | | | | | | | | | 195 000 | 205 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 208 500 | 208 500 | 232 500 | 232 500 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | -256 512 | 430 563 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | 1 163 906 | -998 128 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | | 27 486 | 116 935 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | 27 486 | 116 935 |
Gross Profit Loss | | | | | | | | | | | 1 734 366 | 1 798 383 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | -91 653 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | 451 153 | -535 397 |
Increase Decrease In Property Plant Equipment | | | | | | | | | | 116 375 | 821 634 | 423 045 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | | 364 454 | -77 176 |
Interest Expense On Bank Overdrafts | | | | | | | | | | | 11 921 | 37 602 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | -11 921 | -37 602 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 11 921 | 37 602 |
Merchandise | | | | | | | | | | | 482 271 | 405 095 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | -407 775 | 117 343 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | 1 312 325 | 722 565 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | -1 355 703 | -304 511 |
Net Cash Generated From Operations | | | | | | | | | | | -1 459 277 | -342 113 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | | -613 | -709 |
Number Shares Issued Fully Paid | | | | | | | | | | | | 100 |
Operating Profit Loss | | | | | | | | | | | 455 028 | 389 852 |
Other Deferred Tax Expense Credit | | | | | | | | | | | 72 500 | 38 650 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 613 | 709 |
Other Operating Income Format1 | | | | | | | | | | | 5 760 | |
Other Remaining Borrowings | | | | | | | | | | | 57 207 | 56 394 |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | -340 568 | -535 748 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 97 882 | 108 335 |
Prepayments | | | | | | | | | | | 8 776 | 11 753 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | | -944 982 | -677 357 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | -50 000 | -150 000 |
Profit Loss | | | | | | | | | | | 371 220 | 314 309 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | 443 720 | 352 959 |
Provisions | | | | | | | | 39 200 | 132 750 | 116 800 | 189 300 | 227 950 |
Purchase Property Plant Equipment | | | | | | | | | | | -1 362 938 | -873 274 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | | | -56 345 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 2 499 954 | 2 630 424 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 72 500 | 38 650 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | 755 468 | 120 925 | 1 362 938 | 873 274 |
Total Borrowings | | | | | | | | | | 532 431 | 1 136 845 | 1 222 109 |
Total Operating Lease Payments | | | | | | | | | | | 252 500 | 232 500 |
Turnover Revenue | | | | | | | | | | | 13 585 937 | 15 438 104 |
Wages Salaries | | | | | | | | | | | 2 402 072 | 2 522 089 |
Capital Employed | 1 350 355 | 1 390 246 | 1 546 549 | 1 706 228 | 2 377 651 | | | | | | | |
Creditors Due After One Year | 5 065 | | 35 750 | 116 094 | | | | | | | | |
Creditors Due Within One Year | 884 251 | 997 777 | 1 312 708 | 1 238 923 | 769 176 | | | | | | | |
Number Shares Allotted | | 100 | 100 | 100 | 100 | | | | | | | |
Provisions For Liabilities Charges | 11 800 | 11 800 | 23 425 | 52 363 | 50 116 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | 53 350 | 168 114 | 238 000 | 215 736 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 346 608 | 369 958 | 484 472 | 720 774 | 692 789 | | | | | | | |
Tangible Fixed Assets Depreciation | 162 563 | 179 835 | 213 880 | 329 778 | 379 732 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 40 674 | 72 349 | 116 945 | 143 115 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 23 402 | 38 304 | 1 047 | 93 161 | | | | | | | |
Tangible Fixed Assets Disposals | | 30 000 | 53 600 | 1 698 | 243 721 | | | | | | | |