Profit & Loss |
Date of Accounts |
2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | | | |
Net Worth | 27 359 | 48 842 | 9 616 | 37 046 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 58 306 | 80 897 | 38 536 | 101 769 | 311 794 | 306 642 | 334 152 | 193 249 |
Current Assets | 208 457 | 232 284 | 238 521 | 235 803 | 277 969 | 247 141 | 302 423 | 496 237 | 479 448 | 506 405 | 783 630 |
Debtors | 198 386 | 197 607 | 234 667 | 209 031 | 197 072 | 208 605 | 200 654 | 184 443 | 172 806 | 172 253 | 590 381 |
Net Assets Liabilities | | | | 37 046 | 93 979 | 59 213 | 65 807 | 232 100 | 228 267 | 280 304 | 434 516 |
Other Debtors | | | | 936 | 6 711 | 23 | 34 | 175 | 3 271 | 55 | 61 |
Property Plant Equipment | | | | 2 793 | 5 459 | 4 276 | 1 825 | 5 117 | 110 499 | 82 138 | 53 482 |
Cash Bank In Hand | 10 071 | 34 677 | 3 854 | 26 772 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 27 359 | 48 842 | 9 616 | 37 046 | | | | | | | |
Tangible Fixed Assets | 5 793 | 3 587 | 1 835 | 2 792 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Profit Loss Account Reserve | 26 359 | 47 842 | 8 616 | 36 046 | | | | | | | |
Shareholder Funds | 27 359 | 48 842 | 9 616 | 37 046 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 5 500 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 12 098 | 7 015 | 9 037 | 11 489 | 14 739 | 48 440 | 77 095 | 105 751 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 5 608 | 839 | | 6 544 | 141 331 | 294 | |
Administration Support Average Number Employees | | | | | | | | | | 8 | 8 |
Administrative Expenses | | | | | | | | | | 548 662 | 734 371 |
Amounts Owed By Related Parties | | | | | | | | | | | 393 788 |
Amounts Owed To Related Parties | | | | 10 000 | 6 423 | 9 598 | 13 094 | 12 385 | 5 598 | 10 335 | 12 000 |
Average Number Employees During Period | | | | 4 | 5 | 5 | 6 | 7 | 8 | 8 | 8 |
Balances With Banks | | | | | | | | | | 148 653 | 168 660 |
Bank Borrowings | | | | | | | | | 50 000 | 32 500 | |
Cash Cash Equivalents | | | | | | | | | | 334 152 | 193 249 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 306 642 | 334 152 | |
Comprehensive Income Expense | | | | | | | | | | 212 037 | 224 212 |
Cost Sales | | | | | | | | | | 340 194 | 531 442 |
Creditors | | | | 233 082 | 189 451 | 192 204 | 238 441 | 269 255 | 128 028 | 84 709 | 26 389 |
Current Tax For Period | | | | | | | | | | 17 901 | 10 926 |
Depreciation Amortisation Expense | | | | | | | | | | 28 655 | 28 655 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 28 655 | 28 655 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | -8 025 | | | | -2 249 | | |
Disposals Property Plant Equipment | | | | | -8 025 | | | | -2 249 | | |
Dividend Per Share Interim | | | | | | | | | | 160 | 70 |
Dividends Paid | | | | | | | | | | -160 000 | -70 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -160 000 | -70 000 |
Dividends Paid On Shares Interim | | | | | | | | | | 160 000 | 70 000 |
Finance Lease Liabilities Present Value Total | | | | | | | | | 78 028 | 25 819 | 26 389 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | -7 500 | -42 500 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | 35 613 | -169 652 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | -553 | 418 128 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | | -1 |
Gross Profit Loss | | | | | | | | | | 780 707 | 970 324 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | 2 410 | 17 901 |
Increase Decrease From Total Impairment Loss Recognised Or Reversed Property Plant Equipment | | | | | -3 659 | | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 27 510 | -140 903 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 2 942 | 2 022 | 2 451 | 3 251 | 35 950 | 28 655 | 28 656 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | 918 | 507 |
Interest Income On Bank Deposits | | | | | | | | | | 17 | 350 |
Interest Paid Classified As Financing Activities | | | | | | | | | | -918 | -507 |
Interest Paid Classified As Operating Activities | | | | | | | | | | 918 | 507 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 2 124 | 1 165 |
Interest Received Classified As Investing Activities | | | | | | | | | | 17 | 350 |
Interest Received Classified As Operating Activities | | | | | | | | | | 17 | 350 |
Loss On Financing Activities Due To Foreign Exchange Differences | | | | | | | | | | 1 206 | 658 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | -194 237 | -138 827 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | -277 | 350 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | 222 024 | -2 426 |
Net Cash Generated From Operations | | | | | | | | | | 224 434 | 15 475 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | | | | | 259 494 | 263 950 |
Net Current Assets Liabilities | 21 566 | 45 255 | 7 781 | 34 254 | 88 520 | 54 936 | 63 982 | 226 982 | 245 796 | 282 875 | 407 423 |
Number Shares Issued Fully Paid | | | | | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 |
Other Creditors | | | | 55 222 | 56 846 | 64 882 | 63 933 | 115 386 | 50 036 | 43 301 | 26 583 |
Other Employee Expense | | | | | | | | | | | 100 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 17 | 350 |
Other Payables Accrued Expenses | | | | | | | | | | 22 906 | 103 169 |
Par Value Share | | 1 | 1 | 1 | | | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | -25 819 | -25 820 |
Pension Costs Defined Contribution Plan | | | | | | | | | | 45 109 | 19 454 |
Prepayments | | | | | | 1 000 | 1 000 | 1 000 | 1 375 | 1 000 | |
Profit Loss | | | | | | | | | | 212 037 | 224 212 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 229 938 | 235 138 |
Property Plant Equipment Gross Cost | | | | 14 891 | 12 474 | 13 313 | 13 313 | 19 857 | 158 939 | 159 233 | 159 233 |
Purchase Property Plant Equipment | | | | | | | | | | -294 | |
Revenue From Sale Goods | | | | | | | | | | 1 120 901 | 1 501 766 |
Short-term Deposits Classified As Cash Equivalents | | | | | | | | | | 185 499 | 24 589 |
Social Security Costs | | | | | | | | | | 31 981 | 50 070 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 405 278 | 572 669 |
Taxation Social Security Payable | | | | 70 997 | 69 309 | 60 137 | 96 315 | 86 010 | 69 463 | 68 602 | 112 109 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 17 901 | 10 926 |
Total Assets Less Current Liabilities | | | | | | | | 232 100 | 356 295 | 365 013 | 460 905 |
Total Borrowings | | | | | | | | | 128 028 | 84 709 | 26 389 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | -3 659 | | | | | | |
Trade Creditors Trade Payables | | | | 96 863 | 56 873 | 57 588 | 65 099 | 55 474 | 82 736 | 65 473 | 85 601 |
Trade Debtors Trade Receivables | | | | 208 093 | 190 363 | 207 582 | 199 620 | 183 268 | 168 160 | 171 198 | 196 532 |
Turnover Revenue | | | | | | | | | | 1 120 901 | 1 501 766 |
Unpaid Contributions To Pension Schemes | | | | | | | | | | 1 026 | |
Wages Salaries | | | | | | | | | | 328 188 | 503 045 |
Amount Specific Advance Or Credit Directors | | | | | 5 773 | | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 9 999 | | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | -4 226 | | | | | | |
Company Contributions To Money Purchase Plans Directors | | | | 7 200 | 8 921 | | | | | | |
Director Remuneration | | | | 47 880 | 44 580 | | | | | 27 960 | 84 975 |
Creditors Due Within One Year | 186 891 | 187 029 | 230 740 | 201 549 | | | | | | | |
Fixed Assets | 5 793 | 3 587 | 1 835 | 2 792 | | | | | | | |
Number Shares Allotted | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Value Shares Allotted | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |