Profit & Loss |
Date of Accounts |
2014-10-31 | 2015-10-31 | 2017-10-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | |
Net Worth | 11 064 438 | 13 809 002 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 5 634 139 | 8 049 674 | | | | |
Current Assets | 8 180 709 | 9 992 549 | 12 124 669 | 11 287 143 | 1 179 741 | 1 173 127 | 1 079 449 | 1 079 449 |
Debtors | 3 850 742 | 3 610 576 | 5 832 147 | 3 237 469 | | | | |
Net Assets Liabilities | | | 8 887 202 | 9 153 606 | 1 046 775 | 1 025 216 | 1 025 216 | 1 025 216 |
Other Debtors | 1 063 410 | 1 063 410 | 1 071 199 | 1 192 064 | | | | |
Property Plant Equipment | | | 138 805 | | | | | |
Total Inventories | | | 658 383 | | | | | |
Cash Bank In Hand | 3 836 613 | 5 837 470 | | | | | | |
Stocks Inventory | 493 354 | 544 503 | | | | | | |
Tangible Fixed Assets | 118 337 | 120 417 | | | | | | |
Trade Debtors | 2 729 526 | 2 473 819 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 11 004 038 | 13 748 602 | | | | | | |
Shareholder Funds | 11 064 438 | 13 809 002 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 12 000 | 12 000 | | | | |
Accrued Liabilities Deferred Income | | | 103 392 | 58 000 | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 473 850 | | | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 1 835 | | | | |
Administrative Expenses | 5 591 246 | 2 378 198 | 2 210 487 | 1 309 841 | | | | |
Amounts Owed To Group Undertakings | | | 1 585 156 | 1 601 725 | | | | |
Average Number Employees During Period | | | 57 | 56 | | 2 | 2 | |
Cash Cash Equivalents Cash Flow Value | | | 5 634 139 | 8 049 674 | | | | |
Corporation Tax Payable | | | 564 060 | 252 344 | | | | |
Corporation Tax Recoverable | | | 2 045 405 | 2 045 405 | | | | |
Cost Sales | 7 086 773 | 6 826 817 | 7 270 560 | 3 073 427 | | | | |
Creditors | | | 4 169 245 | 2 134 537 | 133 966 | 148 911 | 55 233 | 55 233 |
Current Tax For Period | | | 568 884 | 260 000 | | | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | 1 521 | -10 027 | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 1 521 | -10 027 | | | | |
Depreciation Expense Property Plant Equipment | | | 48 824 | 18 318 | | | | |
Depreciation Impairment Expense Property Plant Equipment | | | 48 824 | 18 318 | | | | |
Finished Goods Goods For Resale | 493 354 | 544 503 | 658 383 | | | | | |
Fixed Assets | 13 091 605 | 13 446 685 | 941 805 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 14 233 | 3 480 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 200 000 | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 321 323 | 1 722 992 | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 155 485 | -2 594 678 | | | | |
Gain Loss In Cash Flows From Change In Inventories | | | -15 141 | -658 383 | | | | |
Gross Profit Loss | 5 716 345 | 5 182 077 | 5 173 345 | 2 595 346 | | | | |
Impairment Loss Reversal On Investments | | | | 802 000 | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | -2 075 264 | -571 716 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -418 339 | -2 415 535 | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 6 035 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 18 318 | | | | |
Interest Income On Bank Deposits | | | 9 641 | 32 872 | | | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 9 641 | 32 872 | | | | |
Interest Received Classified As Investing Activities | | | -9 641 | -32 872 | | | | |
Investments Fixed Assets | 12 973 268 | 13 326 268 | 803 000 | 1 000 | | | | |
Net Cash Flows From Used In Investing Activities | | | 56 412 | -153 359 | | | | |
Net Cash Flows From Used In Operating Activities | | | -474 751 | -2 262 176 | | | | |
Net Cash Generated From Operations | | | -2 550 015 | -2 833 892 | | | | |
Net Current Assets Liabilities | 523 810 | 2 921 800 | 7 955 424 | 9 152 606 | 1 045 775 | 1 024 216 | 1 024 216 | 1 024 216 |
Net Finance Income Costs | | | 9 641 | 32 872 | | | | |
Operating Profit Loss | 125 099 | 2 803 879 | 2 962 858 | 1 285 505 | | | | |
Other Creditors | | | 474 249 | 222 468 | | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 492 168 | | | | |
Other Disposals Property Plant Equipment | | | | 614 490 | | | | |
Other Interest Receivable Similar Income Finance Income | | | 9 641 | 32 872 | | | | |
Other Investments Other Than Loans | | | 803 000 | 1 000 | | | | |
Other Taxation Social Security Payable | | | 394 442 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 18 359 | 36 542 | | | | |
Prepayments Accrued Income | | | 57 806 | | | | | |
Proceeds From Sales Property Plant Equipment | | | | -122 322 | | | | |
Profit Loss | | | 2 396 059 | 266 404 | | | | |
Profit Loss On Ordinary Activities Before Tax | 142 525 | 2 809 070 | 2 972 499 | 516 377 | | | | |
Property Plant Equipment Gross Cost | | | 612 655 | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | 10 027 | | | | | |
Purchase Property Plant Equipment | | | -66 053 | -1 835 | | | | |
Social Security Costs | | | 120 908 | 62 230 | | | | |
Staff Costs Employee Benefits Expense | | | 1 497 391 | 778 022 | | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 10 027 | | | | | |
Tax Expense Credit Applicable Tax Rate | | | 577 072 | 98 112 | | | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | -8 567 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 1 642 | 6 028 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 576 440 | 249 973 | | | | |
Total Assets Less Current Liabilities | 13 615 415 | 16 368 485 | 8 897 229 | 9 153 606 | 1 046 775 | 1 025 216 | 1 025 216 | 1 025 216 |
Total Current Tax Expense Credit | | | 574 919 | 260 000 | | | | |
Total Operating Lease Payments | | | 262 954 | 179 422 | | | | |
Trade Creditors Trade Payables | | | 1 047 946 | | | | | |
Trade Debtors Trade Receivables | | | 2 657 737 | | | | | |
Turnover Revenue | | | 12 443 905 | 5 668 773 | | | | |
Wages Salaries | 1 712 960 | 1 504 837 | 1 358 124 | 679 250 | | | | |
Company Contributions To Defined Benefit Plans Directors | | | | 20 000 | | | | |
Director Remuneration Benefits Including Payments To Third Parties | 165 240 | 16 452 | 16 140 | 28 160 | | | | |
Total Fees To Auditors | 10 500 | 10 800 | | | | | | |
Accruals Deferred Income Within One Year | 514 732 | 49 877 | | | | | | |
Amounts Owed To Parent Undertaking Within One Year | 1 570 724 | 1 570 724 | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 966 441 | 2 000 857 | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | -200 000 | -200 000 | | | | | | |
Corporation Tax Due Within One Year | 36 000 | 57 000 | | | | | | |
Creditors Due Within One Year | 7 656 899 | 7 070 749 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 39 447 | 21 675 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 4 383 | 8 506 | | | | | | |
Expenses Not Deductible For Tax Purposes | 3 948 | 3 032 | | | | | | |
Increase Decrease In Net Cash For Period | 966 441 | 2 000 857 | | | | | | |
Interest Payable Similar Charges | 48 | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 17 474 | 5 191 | | | | | | |
Land Buildings Operating Leases Expiring After Five Years | -200 000 | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | | -200 000 | | | | | | |
Loans From Directors | 3 345 612 | 3 054 611 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 11 064 438 | 13 809 002 | | | | | | |
Net Debt Funds | 3 836 613 | 5 837 470 | | | | | | |
Number Shares Allotted | | 100 | | | | | | |
Other Interest Receivable Similar Income | 17 474 | 5 191 | | | | | | |
Other Reserves | 60 300 | 60 300 | | | | | | |
Other Taxation Social Security Within One Year | 378 307 | 359 748 | | | | | | |
Par Value Share | | 1 | | | | | | |
Pension Costs | | 205 448 | | | | | | |
Pensions Costs Defined Contribution Schemes | 2 975 210 | 205 448 | | | | | | |
Prepayments Accrued Income Current Asset | 57 806 | 73 347 | | | | | | |
Profit Loss For Period | 1 171 658 | 2 744 564 | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 8 506 | | | | | | |
Provisions For Liabilities Charges | 2 550 977 | 2 559 483 | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | | |
Short-term Borrowing Charges Including Bank Interest | 48 | | | | | | | |
Staff Costs | | 1 710 285 | | | | | | |
Tangible Fixed Assets Additions | | 23 755 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 481 163 | 504 918 | | | | | | |
Tangible Fixed Assets Depreciation | 362 826 | 384 501 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 21 675 | | | | | | |
Taxation Expense Credit | 501 261 | 35 000 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -28 505 | -561 814 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | -1 029 133 | 64 506 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 36 000 | 56 000 | | | | | | |
Trade Creditors Within One Year | 1 811 524 | 1 978 789 | | | | | | |
Turnover Gross Operating Revenue | 12 803 118 | 12 008 894 | | | | | | |
U K Current Corporation Tax | -36 000 | -56 000 | | | | | | |
U K Current Corporation Tax On Income For Period | 36 000 | 56 000 | | | | | | |
Utilisation Tax Losses | | 499 000 | | | | | | |