Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-04-30 | 2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-09-30 | 2022-09-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 171 381 | 169 530 | 80 187 | 287 337 | 392 506 | 991 374 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 343 604 | 1 447 370 | 2 133 859 | 944 096 | 2 079 202 | 5 883 765 | 14 762 255 |
Current Assets | 281 271 | 296 878 | 342 090 | 564 043 | 690 782 | 1 690 368 | 2 531 221 | 4 055 190 | 3 834 493 | 5 023 692 | 12 816 358 | 21 699 676 |
Debtors | 121 142 | 109 219 | 166 161 | 123 031 | 229 079 | 809 347 | 822 627 | 1 514 946 | 2 375 812 | 2 331 330 | 5 902 964 | 5 816 793 |
Net Assets Liabilities | | | | | | 991 374 | 1 774 879 | 2 505 762 | 2 811 015 | 3 632 368 | 6 681 247 | 14 423 943 |
Other Debtors | | | | | | 168 404 | 386 892 | 255 575 | 734 962 | 275 302 | 124 350 | |
Property Plant Equipment | | | | | | 602 947 | 621 274 | 538 470 | 574 151 | 536 882 | 1 040 082 | 1 174 342 |
Total Inventories | | | | | | 537 417 | 261 224 | 406 387 | 514 585 | 613 160 | 1 029 629 | 1 120 628 |
Cash Bank In Hand | 84 811 | 68 300 | 120 078 | 303 932 | 246 575 | 343 604 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 171 381 | 169 530 | 80 187 | | | | | | | | | |
Stocks Inventory | 75 318 | 119 359 | 55 851 | 137 080 | 215 127 | 537 417 | | | | | | |
Tangible Fixed Assets | 23 313 | 48 577 | 111 811 | 162 698 | 418 816 | 602 948 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 99 | 99 | 99 | 99 | 99 | 99 | | | | | | |
Profit Loss Account Reserve | 171 282 | 169 431 | 80 088 | 287 238 | 392 407 | 991 275 | | | | | | |
Shareholder Funds | 171 381 | 169 530 | 80 187 | 287 337 | 392 506 | 991 374 | | | | | | |
|
Other Financial Data |
Accrued Liabilities | | | | | | | 2 877 | 10 747 | 11 462 | 6 966 | | 45 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 334 601 | 580 788 | 760 965 | 911 269 | 1 052 724 | 1 519 799 | 1 599 440 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 276 964 | 97 373 | 185 985 | 104 186 | | |
Administrative Expenses | | | | | | | 1 146 221 | 1 342 548 | | | 3 427 685 | 2 880 206 |
Amounts Owed By Related Parties | | | | | | | | 450 000 | 250 000 | 250 000 | | |
Average Number Employees During Period | | | | | | 38 | 38 | | 46 | 47 | 49 | 64 |
Bank Overdrafts | | | | | | | | 15 976 | 14 997 | 12 487 | | |
Comprehensive Income Expense | | | | | | | 978 505 | 1 000 883 | | | 6 248 881 | 9 192 694 |
Cost Sales | | | | | | | 5 813 745 | 7 011 549 | | | 26 078 915 | 25 959 253 |
Creditors | | | | | | 285 942 | 16 966 | 14 099 | 2 628 | 8 729 | 1 509 024 | 1 904 481 |
Deferred Income | | | | | | 25 808 | 16 966 | 14 099 | 2 628 | | | |
Depreciation Expense Property Plant Equipment | | | | | | | 252 149 | 180 176 | 150 304 | | 500 929 | 358 561 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | -5 961 | | | | 33 854 | 278 920 |
Disposals Property Plant Equipment | | | | | | | -12 450 | | | | 38 733 | 329 363 |
Dividends Paid | | | | | | | -195 000 | -270 000 | | | 3 200 000 | 1 450 000 |
Finance Lease Liabilities Present Value Total | | | | | | 299 956 | 316 333 | 37 852 | 96 510 | | 146 027 | 208 152 |
Financial Liabilities | | | | | | 106 540 | | | | | | |
Gross Profit Loss | | | | | | | 2 422 899 | 2 434 112 | | | 11 154 422 | 14 235 154 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 252 148 | 180 177 | 150 304 | 141 455 | 500 929 | 358 561 |
Net Current Assets Liabilities | 153 183 | 120 953 | -19 624 | 176 905 | 224 844 | 805 455 | 1 267 571 | 1 981 391 | 2 239 492 | 3 104 215 | 7 243 238 | 15 293 852 |
Number Shares Issued Fully Paid | | | | | | | 99 | 99 | 99 | 99 | | 99 |
Operating Profit Loss | | | | | | | 1 282 087 | 1 094 432 | | | 7 730 736 | 11 356 823 |
Other Creditors | | | | | | 296 024 | -27 536 | 10 541 | 84 414 | 8 729 | 162 997 | 17 255 |
Other Inventories | | | | | | 502 265 | 34 185 | 32 233 | 33 635 | 36 740 | | |
Other Operating Income Format1 | | | | | | | 5 409 | 2 868 | | | 3 999 | 1 875 |
Other Remaining Borrowings | | | | | | 153 594 | | -16 658 | -20 708 | | | |
Par Value Share | | | 1 | 1 | 1 | 1 | | 1 | 1 | 1 | | 1 |
Prepayments | | | | | | | 12 305 | 14 078 | 3 532 | | 124 350 | 315 453 |
Profit Loss | | | | | | | 978 505 | 1 000 883 | | | 6 248 881 | 9 192 694 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 1 282 087 | 1 094 432 | | | 7 709 906 | 11 331 893 |
Property Plant Equipment Gross Cost | | | | | | 937 548 | 1 202 062 | 1 299 435 | 1 485 420 | 1 589 606 | 2 559 881 | 2 773 782 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 97 000 | 97 000 | | | | 93 049 | 139 770 |
Raw Materials Consumables | | | | | | 35 152 | | | | | | |
Taxation Social Security Payable | | | | | | 174 201 | 213 907 | 1 330 143 | 552 317 | 693 677 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 303 582 | 93 549 | | | 1 461 025 | 2 139 199 |
Total Assets Less Current Liabilities | 176 496 | 169 530 | 92 187 | 339 603 | 643 660 | 1 408 403 | 1 888 845 | 2 519 861 | 2 813 643 | 3 641 097 | 8 283 320 | 16 468 194 |
Total Borrowings | | | | | | 153 594 | 316 333 | 37 170 | 90 799 | 8 729 | | |
Trade Creditors Trade Payables | | | | | | 148 819 | 760 946 | 685 200 | 856 009 | 1 186 666 | 2 692 242 | 1 757 038 |
Trade Debtors Trade Receivables | | | | | | 640 944 | 435 735 | 795 293 | 1 387 318 | 1 806 028 | 5 528 614 | 5 501 340 |
Turnover Revenue | | | | | | | 8 236 644 | 9 445 661 | | | 37 233 337 | 40 194 407 |
Work In Progress | | | | | | | 227 039 | 374 154 | 480 950 | 576 420 | 332 118 | 651 626 |
Amount Specific Advance Or Credit Directors | | 12 764 | 18 298 | | | | | | | 2 910 | 54 333 | 10 072 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | | | 1 015 244 | 527 594 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | | | 1 066 667 | 483 333 |
Director Remuneration | | | | | | | | | | | 120 000 | 120 000 |
Dividend Recommended By Directors | | | | | | | | | | | | 1 450 000 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | | 46 721 |
Bank Borrowings | | | | | | | | | | | 1 200 000 | 900 000 |
Bank Borrowings Overdrafts | | | | | | | | | | 12 487 | 1 200 000 | 1 666 114 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | 5 883 766 | |
Cash Receipts From Government Grants | | | | | | | | | | | -3 999 | -1 875 |
Corporation Tax Payable | | | | | | | | | | | 1 460 569 | 3 516 782 |
Current Tax For Period | | | | | | | | | | | 1 367 976 | 2 092 478 |
Deferred Tax Liabilities | | | | | | | | | | | 93 049 | 139 770 |
Depreciation Amortisation Expense | | | | | | | | | | | 500 929 | 358 561 |
Dividend Per Share Final | | | | | | | | | | | | 14 646 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -3 200 000 | -1 450 000 |
Dividends Paid On Shares Final | | | | | | | | | | | 3 200 000 | 1 450 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | 1 539 231 | -499 420 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | -3 569 006 | -163 829 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | | 6 660 | -22 358 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | 6 660 | -22 358 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | -404 527 | -36 265 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | 3 817 051 | 8 878 489 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | | 416 469 | 90 999 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | | | | 9 931 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | | 20 830 | 14 999 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | | -9 931 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 20 830 | 24 930 |
Merchandise | | | | | | | | | | | 697 511 | 469 002 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | 534 884 | 1 526 757 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | 997 470 | 515 178 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | -5 349 405 | -10 920 424 |
Net Cash Generated From Operations | | | | | | | | | | | -5 774 762 | -10 981 619 |
Other Deferred Tax Expense Credit | | | | | | | | | | | 93 049 | 46 721 |
Other Taxation Social Security Payable | | | | | | | | | | 699 428 | 2 686 313 | 153 355 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | 290 735 | 114 150 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 76 894 | 51 566 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | | -2 220 113 | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | -11 539 | -28 085 |
Provisions | | | | | | | | | | | 93 049 | 139 770 |
Purchase Property Plant Equipment | | | | | | | | | | | -1 009 009 | -543 263 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | | | -58 125 |
Social Security Costs | | | | | | | | | | | 352 346 | 294 655 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 4 119 916 | 3 164 151 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | | | 1 009 008 | 543 263 |
Total Operating Lease Payments | | | | | | | | | | | 122 242 | 141 290 |
Wages Salaries | | | | | | | | | | | 3 690 676 | 2 817 930 |
Amounts Owed By Group Undertakings | | | | | | | | | | 250 000 | 250 000 | |
Creditors Due After One Year Total Noncurrent Liabilities | 5 115 | | | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 128 088 | 175 925 | | | | | | | | | | |
Fixed Assets | 23 313 | 48 577 | 111 811 | | | | | | | | | |
Tangible Fixed Assets Additions | | 53 563 | 96 756 | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 85 785 | 122 598 | 217 354 | | | | | | | | | |
Tangible Fixed Assets Depreciation | 62 472 | 74 021 | 105 543 | | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | -8 375 | | | | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | 19 924 | | | | | | | | | | |
Tangible Fixed Assets Disposals | | -16 750 | 2 000 | | | | | | | | | |
Accruals Deferred Income | | | | | 25 808 | 20 073 | | | | | | |
Creditors Due After One Year | | | | 25 266 | 144 346 | 299 956 | | | | | | |
Creditors Due Within One Year | | 175 925 | 361 714 | 387 138 | 465 938 | 884 913 | | | | | | |
Number Shares Allotted | | | 99 | 99 | 99 | 99 | | | | | | |
Provisions For Liabilities Charges | | | 12 000 | 27 000 | 81 000 | 97 000 | | | | | | |
Share Capital Allotted Called Up Paid | | 99 | 99 | 99 | 99 | 99 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 33 521 | | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 1 999 | | | | | | | | | |