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 | 4 454 093 | 4 153 351 | 557 203 | 684 482 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 2 092 789 | 2 196 365 | 1 312 514 | 1 281 437 | | | | | | | |
Cash Bank On Hand | | | | 1 281 437 | 3 541 109 | 2 600 529 | 2 689 637 | 2 054 004 | 5 354 559 | 3 453 915 | 5 522 522 |
Current Assets | 3 107 003 | 3 193 365 | 2 354 774 | 2 384 955 | 4 490 735 | 3 271 075 | 3 199 152 | 4 199 083 | 6 356 083 | 7 441 240 | 7 776 693 |
Debtors | 846 505 | 459 256 | 713 006 | 748 931 | 694 553 | 474 537 | 262 748 | 1 906 660 | 529 599 | 3 715 945 | 1 996 872 |
Intangible Fixed Assets | 1 541 974 | 918 750 | 843 750 | 768 750 | | | | | | | |
Net Assets Liabilities | | | | 684 482 | 2 867 104 | 3 438 456 | 3 276 084 | 3 997 676 | 3 920 366 | 4 054 174 | 6 864 961 |
Net Assets Liabilities Including Pension Asset Liability | 4 454 093 | 4 153 351 | 557 203 | 684 482 | | | | | | | |
Other Debtors | | | | 37 052 | 133 202 | 45 254 | 34 545 | 91 321 | 210 294 | 333 814 | 1 096 065 |
Property Plant Equipment | | | | 180 238 | 210 458 | 183 500 | 168 093 | 339 679 | 352 244 | 287 761 | 223 803 |
Stocks Inventory | 167 709 | 537 744 | 329 254 | 354 587 | | | | | | | |
Tangible Fixed Assets | 135 872 | 113 519 | 157 126 | 180 238 | | | | | | | |
Total Inventories | | | | 354 587 | 255 073 | 196 009 | 246 767 | 238 419 | 471 925 | 271 380 | 257 299 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 4 453 993 | 4 153 251 | 557 103 | 684 382 | | | | | | | |
Shareholder Funds | 4 454 093 | 4 153 351 | 557 203 | 684 482 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 7 750 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | 1 667 | 1 667 |
Director Remuneration | | | | | | | | | | 109 000 | 109 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | | 3 | 3 |
Accumulated Amortisation Impairment Intangible Assets | | | | 731 250 | 806 250 | 881 250 | 956 250 | 1 031 250 | 1 106 250 | 1 181 250 | 1 256 250 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 475 672 | 502 607 | 563 033 | 616 471 | 671 014 | 770 039 | 865 218 | 939 075 |
Average Number Employees During Period | | | | | 31 | 27 | 27 | 32 | 30 | 29 | 27 |
Creditors | | | | 17 922 | 60 787 | 48 106 | 624 690 | 148 473 | 779 877 | 70 041 | 39 455 |
Creditors Due After One Year | | | 56 798 | 17 922 | | | | | | | |
Creditors Due Within One Year | 329 557 | 889 394 | 2 739 148 | 2 624 053 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 42 473 | | 1 850 | 57 942 | 17 646 | | |
Disposals Property Plant Equipment | | | | | 97 080 | | 20 200 | 100 224 | 70 583 | | |
Finance Lease Liabilities Present Value Total | | | | 17 922 | 60 787 | 48 106 | 48 106 | 148 473 | 179 877 | 109 836 | 30 586 |
Fixed Assets | 1 677 846 | 1 032 269 | 1 000 876 | 948 988 | 904 208 | 802 250 | 711 843 | 808 429 | 745 994 | 606 511 | 467 553 |
Increase Decrease In Property Plant Equipment | | | | | 100 224 | | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 75 000 | 75 000 | 75 000 | 75 000 | 75 000 | 75 000 | 75 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 69 408 | 60 426 | 55 288 | 112 485 | 116 671 | 95 179 | 73 857 |
Intangible Assets | | | | 768 750 | 693 750 | 618 750 | 543 750 | 468 750 | 393 750 | 318 750 | 243 750 |
Intangible Assets Gross Cost | | | | 1 500 000 | 1 500 000 | 1 500 000 | 1 500 000 | 1 500 000 | 1 500 000 | 1 500 000 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 785 531 | 581 250 | 656 250 | 731 250 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 116 375 | 75 000 | 75 000 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 2 327 505 | 1 500 000 | 1 500 000 | | | | | | | | |
Net Current Assets Liabilities | 2 777 446 | -41 730 | -384 374 | -239 098 | 2 029 947 | 2 692 718 | 2 574 462 | 3 345 876 | 3 977 999 | 3 531 794 | 6 441 237 |
Number Shares Allotted | | 100 | | 100 | | | | | | | |
Other Creditors | | | | 2 000 401 | 1 039 331 | 247 318 | 27 892 | 19 132 | 261 638 | 2 169 613 | 18 916 |
Other Taxation Social Security Payable | | | | 186 406 | 610 431 | 250 046 | 113 735 | 451 253 | 192 585 | 566 676 | |
Par Value Share | | 1 | | 1 | | | | | | | 1 |
Property Plant Equipment Gross Cost | | | | 655 910 | 713 065 | 746 533 | 784 564 | 1 010 693 | 1 122 283 | 1 152 979 | 1 162 878 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 7 486 | 6 264 | 8 406 | 10 221 | 8 156 | 23 750 | 14 090 | 4 374 |
Provisions For Liabilities Charges | 1 199 | 1 804 | 2 501 | 7 486 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | 16 047 | 144 031 | 82 442 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 533 351 | 545 528 | 573 468 | 655 910 | | | | | | | |
Tangible Fixed Assets Depreciation | 397 479 | 432 009 | 416 342 | 475 672 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 37 840 | 51 633 | 59 330 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 154 235 | 33 468 | 58 231 | 326 353 | 182 173 | 30 696 | 9 899 |
Total Assets Less Current Liabilities | 4 455 292 | 990 539 | 616 502 | 709 890 | 2 934 155 | 3 494 968 | 3 286 305 | 4 154 305 | 4 723 993 | 4 138 305 | 6 908 790 |
Trade Creditors Trade Payables | | | | 373 891 | 788 986 | 68 311 | 434 957 | 346 323 | 1 861 942 | 1 063 321 | 364 482 |
Trade Debtors Trade Receivables | | | | 711 879 | 561 351 | 429 283 | 228 203 | 1 815 339 | 319 305 | 3 382 131 | 765 584 |
Accrued Liabilities | | | | | | | | | | 2 147 759 | 26 106 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | | | -9 716 |
Administrative Expenses | | | | | | | | | | 944 269 | 952 646 |
Amortisation Expense Intangible Assets | | | | | | | | | | 75 000 | 75 000 |
Applicable Tax Rate | | | | | | | | | | 19 | 19 |
Bank Borrowings Overdrafts | | | | | | | | | 600 000 | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 3 453 915 | |
Corporation Tax Payable | | | | | | | | | | 250 260 | 869 963 |
Corporation Tax Recoverable | | | | | | | | | | 10 836 | |
Cost Sales | | | | | | | | | | 12 016 108 | 7 203 847 |
Current Tax For Period | | | | | | | | | | 250 260 | 869 963 |
Depreciation Amortisation Expense | | | | | | | | | | 170 177 | 148 857 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 95 179 | 73 857 |
Dividends Paid | | | | | | | | | | 832 774 | 783 704 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -832 774 | -783 704 |
Dividends Paid On Shares Interim | | | | | | | | | | 832 774 | 783 704 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | 241 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | 5 534 | 5 534 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | -164 | 624 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | 1 420 572 | -3 114 232 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | -3 175 510 | 1 708 237 |
Gross Profit Loss | | | | | | | | | | 2 143 952 | 5 377 801 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -187 818 | -239 424 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | -1 900 644 | 2 068 607 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | -10 836 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | -200 545 | -14 081 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 5 745 | 4 704 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | -241 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 5 745 | 4 945 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | 1 494 260 | 893 751 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | 28 288 | -24 629 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | 378 096 | -2 937 729 |
Net Cash Generated From Operations | | | | | | | | | | 184 533 | -3 182 098 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | -2 408 | -34 528 |
Number Shares Issued Fully Paid | | | | | | | | | | | 100 |
Operating Profit Loss | | | | | | | | | | 1 199 683 | 4 425 155 |
Other Deferred Tax Expense Credit | | | | | | | | | | -9 660 | -9 716 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 2 408 | 34 528 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | -61 919 | -109 836 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 21 364 | 21 435 |
Prepayments | | | | | | | | | | 31 813 | 57 893 |
Profit Loss | | | | | | | | | | 966 582 | 3 594 491 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 1 196 346 | 4 454 738 |
Provisions | | | | | | | | | | 14 090 | 4 374 |
Purchase Property Plant Equipment | | | | | | | | | | -30 696 | -9 899 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | -600 000 | |
Social Security Costs | | | | | | | | | | 11 382 | 11 871 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 1 094 462 | 1 114 744 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 227 306 | 846 400 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | 22 161 | 23 403 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 793 | 160 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 229 764 | 860 247 |
Total Current Tax Expense Credit | | | | | | | | | | 239 424 | 869 963 |
Total Operating Lease Payments | | | | | | | | | | 195 926 | 141 676 |
Turnover Revenue | | | | | | | | | | 14 160 060 | 12 581 648 |
Wages Salaries | | | | | | | | | | 1 061 716 | 1 081 438 |
Work In Progress | | | | | | | | | | 69 429 | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 3 310 | 67 300 | | | | | | | | |
Tangible Fixed Assets Disposals | | 3 870 | 116 091 | | | | | | | | |