Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2014-03-31 | 2018-03-31 | 2019-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP |
Net Worth | 266 216 | 99 761 | 573 800 | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 452 421 | 274 461 |
Current Assets | 2 947 424 | 4 455 744 | 6 902 774 | 6 331 193 | 4 560 672 |
Debtors | 1 830 591 | 2 726 919 | 4 364 798 | 3 974 358 | 3 373 086 |
Net Assets Liabilities | | | | 400 344 | -3 085 823 |
Other Debtors | 354 948 | 460 428 | 660 471 | 58 678 | 1 013 402 |
Property Plant Equipment | | | | 422 499 | 359 622 |
Total Inventories | | | | 1 904 414 | 913 125 |
Cash Bank In Hand | 579 839 | 632 794 | 1 195 545 | | |
Intangible Fixed Assets | 154 876 | 324 763 | 441 249 | | |
Net Assets Liabilities Including Pension Asset Liability | 266 216 | 99 761 | 573 800 | | |
Stocks Inventory | 536 994 | 1 096 031 | 1 342 431 | | |
Tangible Fixed Assets | 171 142 | 282 485 | 260 739 | | |
Trade Debtors | 1 475 643 | 2 151 786 | 3 483 458 | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 000 | 1 000 000 | 1 000 000 | | |
Profit Loss Account Reserve | -733 784 | -900 239 | -426 200 | | |
Shareholder Funds | 266 216 | 99 761 | 573 800 | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | | 1 093 331 | 1 569 998 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 534 693 | 665 083 |
Additional Provisions Increase From New Provisions Recognised | | | | | 5 079 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | 751 868 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 67 513 |
Administration Support Average Number Employees | | | | 7 | 8 |
Administrative Expenses | 688 602 | 1 155 348 | | 4 593 436 | 6 696 732 |
Amortisation Expense Intangible Assets | | | | 294 755 | 321 155 |
Amounts Owed By Related Parties | | | | 104 813 | 16 361 |
Amounts Owed To Related Parties | | | | 10 000 | 10 000 |
Applicable Tax Rate | | | | 19 | 19 |
Average Number Employees During Period | | | | 150 | 132 |
Cash Cash Equivalents Cash Flow Value | | | | 842 357 | 498 128 |
Cash Receipts From Sales Interests In Joint Ventures Associates Participating Interests | | | | | 72 844 |
Comprehensive Income Expense | | | | -1 684 727 | -3 986 167 |
Cost Sales | 2 648 447 | 10 679 436 | | 18 492 160 | 11 320 853 |
Creditors | | | | 5 329 770 | 7 094 211 |
Current Tax For Period | | | | 860 | -10 252 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | 34 142 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -52 458 | |
Depreciation Amortisation Expense | | | | 412 283 | 452 431 |
Depreciation Expense Property Plant Equipment | | | | 99 414 | 130 878 |
Financial Assets | | | | 3 260 580 | 2 449 852 |
Financial Liabilities | | | | 6 966 307 | 8 487 254 |
Fixed Assets | 326 018 | 607 248 | 701 988 | 1 397 247 | 1 536 727 |
Further Item Creditors Component Total Creditors | | | | 5 329 770 | 7 094 211 |
Further Item Debtors Component Total Debtors | | | | 85 171 | 25 727 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 256 363 | 271 643 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -373 947 | 2 460 050 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -1 250 249 | -601 272 |
Gain Loss In Cash Flows From Change In Inventories | | | | -862 816 | -991 289 |
Gain Loss On Disposals Property Plant Equipment | | | | | 218 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -15 148 | |
Gross Profit Loss | 159 336 | 988 893 | | 2 837 377 | 2 691 002 |
Impairment Loss Reversal | | | | 18 114 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -2 553 | -69 585 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -344 229 | -214 081 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | | 1 790 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -29 735 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 321 557 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 130 390 |
Increase From Impairment Loss Recognised In Other Comprehensive Income Intangible Assets | | | | | 155 110 |
Intangible Assets | | | | 868 452 | 1 143 653 |
Intangible Assets Gross Cost | | | | 1 961 783 | 2 713 651 |
Interest Paid Classified As Financing Activities | | | | -20 407 | -70 153 |
Interest Paid Classified As Operating Activities | | | | 20 407 | 70 153 |
Interest Payable Similar Charges Finance Costs | | | | 20 407 | 73 517 |
Interest Received Classified As Investing Activities | | | | | 172 |
Interest Received Classified As Operating Activities | | | | | 172 |
Inventory Write-down Expense Gross | | | | 18 245 874 | 10 697 785 |
Investments Fixed Assets | | | | 106 296 | 33 452 |
Investments In Associates | | | | | -72 844 |
Investments In Group Undertakings Participating Interests | | | | 106 296 | 33 452 |
Investments In Subsidiaries | | | | 106 296 | 106 296 |
Issue Equity Instruments | | | | | 500 000 |
Key Management Personnel Compensation Short-term Employee Benefits | | | | 184 994 | 279 100 |
Net Cash Flows From Used In Financing Activities | | | | -389 046 | -70 153 |
Net Cash Flows From Used In Investing Activities | | | | -355 428 | -746 365 |
Net Cash Flows From Used In Operating Activities | | | | 400 245 | 602 437 |
Net Cash Generated From Operations | | | | 397 692 | 532 852 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | -1 341 426 | -3 519 759 |
Net Current Assets Liabilities | -59 802 | 3 745 536 | 5 963 378 | 4 332 867 | 2 476 740 |
Number Shares Issued Fully Paid | | | | 1 000 000 | 1 500 000 |
Operating Profit Loss | -529 266 | -166 455 | | -1 755 499 | -3 968 826 |
Other Comprehensive Income Expense Net Tax | | | | 1 790 | 85 131 |
Other Creditors | | | | 1 039 | 840 |
Other Departments Average Number Employees | | | | 14 | 16 |
Other Employee Expense | | | | | 1 232 |
Other Interest Receivable Similar Income Finance Income | | | | | 172 |
Other Inventories | | | | 1 904 414 | 913 125 |
Other Operating Income Format1 | | | | 560 | 36 904 |
Other Payables Accrued Expenses | | | | 380 889 | 263 030 |
Par Value Share | | 1 | 1 000 | | 1 |
Pension Costs Defined Contribution Plan | | | | 24 360 | 26 970 |
Prepayments | | | | 1 081 058 | 429 990 |
Proceeds From Sales Property Plant Equipment | | | | 11 190 | |
Production Average Number Employees | | | | 122 | 98 |
Profit Loss | | | | -1 684 727 | -3 986 167 |
Profit Loss On Ordinary Activities Before Tax | -529 266 | -166 455 | | -1 775 906 | -4 042 171 |
Property Plant Equipment Gross Cost | | | | 957 192 | 1 024 705 |
Provisions | | | | | 5 079 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 5 079 |
Purchase Intangible Assets | | | | -344 625 | -751 868 |
Purchase Property Plant Equipment | | | | -21 993 | -67 513 |
Repayments Borrowings Classified As Financing Activities | | | | -368 639 | |
Research Development Expense Recognised In Profit Or Loss | | | | 5 709 | 5 392 |
Revenue From Rendering Services | | | | 2 259 696 | 1 966 920 |
Revenue From Sale Goods | | | | 19 069 841 | 12 044 935 |
Selling Average Number Employees | | | | 7 | 10 |
Social Security Costs | | 51 508 | | 174 215 | 157 189 |
Staff Costs Employee Benefits Expense | | | | 2 629 519 | 2 389 805 |
Taxation Social Security Payable | | | | 361 789 | 239 524 |
Tax Decrease From Utilisation Tax Losses | | | | 237 748 | 827 579 |
Tax Expense Credit Applicable Tax Rate | | | | -337 422 | -768 012 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 7 906 | -70 008 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 3 461 | 189 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | -29 735 | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | 2 567 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | -81 333 | -10 252 |
Total Assets Less Current Liabilities | 266 216 | 4 352 784 | 6 665 366 | 5 730 114 | 4 013 467 |
Total Borrowings | | | | | 207 924 |
Total Current Tax Expense Credit | | | | -28 875 | -10 252 |
Trade Creditors Trade Payables | | | | 1 244 609 | 1 360 600 |
Trade Debtors Trade Receivables | | | | 2 644 638 | 1 887 606 |
Turnover Revenue | | | | 20 733 803 | 14 001 712 |
Unpaid Contributions To Pension Schemes | | | | | 2 014 |
Wages Salaries | | 605 045 | | 2 430 944 | 2 204 414 |
Company Contributions To Money Purchase Plans Directors | | | | 12 000 | 13 907 |
Director Remuneration | | | | 172 994 | 279 100 |
Audit Fees Expenses | | 4 000 | 4 650 | | |
Accruals Deferred Income Within One Year | | 14 482 | 13 277 | | |
Amortisation Impairment Reversal Intangible Fixed Assets | 13 262 | 71 356 | | | |
Amounts Owed To Group Undertakings Other Participating Interests After One Year | | 4 253 023 | 6 091 568 | | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 2 597 233 | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | | 3 458 | | | |
Creditors Due After One Year | | 4 253 023 | 6 091 566 | | |
Creditors Due Within One Year | 3 007 226 | 710 208 | 939 396 | | |
Decrease Increase In Net Debt During Period | | 52 955 | | | |
Depreciation Impairment Reversal Tangible Fixed Assets | 39 437 | 47 854 | 64 879 | | |
Expenses Not Deductible For Tax Purposes | | 36 749 | | | |
Finished Goods Goods For Resale | | 1 096 031 | 1 342 431 | | |
Increase Decrease In Net Cash For Period | | 52 955 | | | |
Intangible Fixed Assets Additions | | 241 243 | 228 785 | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 13 262 | 84 618 | 196 917 | | |
Intangible Fixed Assets Amortisation Charged In Period | | 71 356 | 112 299 | | |
Intangible Fixed Assets Cost Or Valuation | 168 138 | 409 381 | 638 166 | | |
Net Debt Funds | -579 839 | -632 794 | -1 195 545 | | |
Number Shares Allotted | | 1 000 | 1 000 | | |
Other Creditors Due Within One Year | 18 969 | 32 417 | 1 092 | | |
Other Taxation Social Security Within One Year | 332 404 | 530 098 | 677 658 | | |
Pension Costs | | 1 580 | | | |
Prepayments Accrued Income Current Asset | | 114 705 | 220 869 | | |
Profit Loss For Period | -529 266 | -166 455 | | | |
Share Capital Allotted Called Up Paid | 1 000 000 | 1 000 000 | 1 000 000 | | |
Staff Costs | | 658 133 | | | |
Standard Nominal Tax Rate | | 20 | | | |
Tangible Fixed Assets Additions | | 159 197 | 43 133 | | |
Tangible Fixed Assets Cost Or Valuation | 215 445 | 374 642 | 417 775 | | |
Tangible Fixed Assets Depreciation | 44 303 | 92 157 | 157 036 | | |
Tangible Fixed Assets Depreciation Charged In Period | | 47 854 | 64 879 | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | | -33 291 | | | |
Trade Creditors Within One Year | 58 620 | 133 211 | 247 369 | | |
Turnover Gross Operating Revenue | 2 807 783 | 11 668 329 | 21 135 866 | | |