Profit & Loss |
Date of Accounts |
2013-03-31 | 2014-03-31 | 2018-03-31 | 2019-03-31 | 2020-06-30 | 2021-04-30 |
Currency |
| | | | | |
Net Worth | 491 898 | 735 672 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 4 101 | 30 730 | 24 591 | 15 054 |
Current Assets | 1 713 542 | 3 299 119 | 2 599 304 | 1 740 869 | 1 312 610 | 1 000 936 |
Debtors | 1 284 866 | 2 653 570 | 2 479 054 | 1 504 622 | 1 119 959 | 985 882 |
Net Assets Liabilities | | | 739 017 | 1 031 643 | 686 596 | 60 781 |
Other Debtors | | | 336 612 | 184 840 | 36 745 | 910 062 |
Property Plant Equipment | | | 324 110 | 394 905 | 288 486 | |
Total Inventories | | | 116 149 | 205 517 | 168 060 | |
Cash Bank In Hand | 7 498 | 11 416 | | | | |
Intangible Fixed Assets | 1 918 337 | 1 457 936 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 491 898 | 735 672 | | | | |
Stocks Inventory | 2 014 | 14 305 | | | | |
Tangible Fixed Assets | 79 608 | 114 725 | | | | |
Trade Debtors | 1 140 884 | 2 510 201 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | | | | |
Profit Loss Account Reserve | 491 897 | 735 671 | | | | |
Shareholder Funds | 491 898 | 735 672 | | | | |
|
Other Financial Data |
Audit Fees Expenses | 6 860 | 7 500 | 17 250 | 18 250 | 21 250 | |
Accumulated Amortisation Impairment Intangible Assets | | | 2 302 005 | 2 302 005 | 2 302 005 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 266 103 | 274 212 | 388 791 | |
Additional Provisions Increase From New Provisions Recognised | | | | | -12 679 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 217 633 | 28 975 | |
Administration Support Average Number Employees | 49 | 44 | 25 | 35 | 15 | |
Administrative Expenses | 3 337 145 | 4 151 291 | 4 208 096 | 3 753 443 | 3 999 210 | |
Amortisation Expense Intangible Assets | | | 76 733 | | | |
Amounts Owed To Related Parties | | | 1 192 371 | 374 597 | 251 031 | 792 256 |
Applicable Tax Rate | | | 19 | 19 | 19 | |
Average Number Employees During Period | | | 74 | 58 | 46 | 37 |
Carrying Amount Property Plant Equipment Pledged As Security For Liabilities | | | 324 110 | 394 905 | 288 486 | |
Cost Inventories Recognised As Expense Net Write Downs Reversals | | | 7 819 879 | 6 062 192 | | |
Cost Sales | 18 760 615 | 26 698 336 | 18 833 921 | 13 501 340 | 8 093 201 | |
Creditors | | | 161 775 | 184 848 | 179 785 | 940 155 |
Current Tax For Period | | | -72 385 | 69 749 | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | 21 798 | 4 819 | -12 680 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | 5 295 | 6 974 | -203 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 16 503 | -2 155 | -12 477 | |
Deferred Tax Liabilities | | | 25 877 | 30 696 | 18 017 | |
Depreciation Expense Property Plant Equipment | | | 77 004 | 111 079 | 122 211 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | -102 970 | -7 633 | -469 957 |
Disposals Intangible Assets | | | | | | -4 |
Disposals Property Plant Equipment | | | | -138 729 | -20 816 | -677 276 |
Financial Assets | | | 1 972 564 | 1 364 521 | | |
Financial Liabilities | | | 2 096 838 | 798 474 | 179 785 | |
Fixed Assets | 1 997 947 | 1 572 663 | 324 116 | 394 911 | 288 492 | |
Gain Loss On Disposals Property Plant Equipment | | | -8 682 | -35 759 | -6 600 | |
Gross Profit Loss | 3 047 122 | 3 458 943 | 3 458 506 | 3 444 480 | 2 935 280 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 1 146 | | -51 153 | |
Increase Decrease In Existing Provisions | | | | 4 819 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 111 079 | 122 211 | 81 166 |
Intangible Assets | | | 4 | 4 | 4 | |
Intangible Assets Gross Cost | | | 2 302 009 | 4 | 4 | |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | 124 | |
Interest Income On Financial Assets Fair Value Through Profit Or Loss | | | | 21 654 | 17 516 | |
Interest Payable Similar Charges Finance Costs | | | 14 712 | | 124 | |
Inventories Pledged As Security For Liabilities Carrying Amount | | | 116 149 | 205 517 | 168 060 | |
Investments Fixed Assets | 2 | 2 | 2 | 2 | 2 | |
Investments In Subsidiaries | | | 2 | 2 | 2 | -2 |
Net Current Assets Liabilities | -1 086 885 | -202 821 | 602 553 | 852 276 | 595 906 | 60 781 |
Number Shares Issued Fully Paid | | | 1 | 1 | 1 | 1 |
Operating Profit Loss | 649 104 | 336 954 | -313 455 | 345 540 | -426 272 | |
Other Creditors | | | 289 | 315 | 565 | 14 063 |
Other Employee Expense | | | 21 501 | 29 998 | 39 070 | |
Other Finance Costs | | | 14 712 | | | |
Other Interest Receivable Similar Income Finance Income | | | | 21 654 | 17 516 | |
Other Inventories | | | 116 149 | 205 517 | 168 060 | |
Other Operating Income Format1 | | | 436 135 | 654 503 | 744 826 | |
Other Payables Accrued Expenses | | | 115 658 | 172 376 | 116 674 | |
Ownership Interest In Subsidiary Percent | | | 100 | 100 | 100 | |
Par Value Share | | 1 | | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | | | 13 466 | 21 819 | 36 472 | |
Prepayments | | | 185 230 | 140 101 | 39 784 | |
Profit Loss | | | -278 726 | 292 626 | -345 047 | |
Profit Loss On Ordinary Activities Before Tax | 649 104 | 336 954 | -328 167 | 367 194 | -408 880 | |
Property Plant Equipment Gross Cost | | | 590 213 | 669 117 | 677 276 | |
Provisions | | | 25 877 | 30 696 | 18 017 | |
Provisions For Liabilities Balance Sheet Subtotal | | | 25 877 | 30 696 | 18 017 | |
Redundancy Costs | | | 6 566 | 10 000 | | |
Revenue From Commissions | | | 15 969 921 | 11 317 201 | 7 788 060 | |
Revenue From Rendering Services | | | 116 334 | 129 000 | 114 594 | |
Revenue From Sale Goods | | | 6 206 172 | 5 499 619 | 3 125 827 | |
Selling Average Number Employees | | | 49 | 23 | 31 | |
Social Security Costs | 73 913 | 117 430 | 162 814 | 127 099 | 136 239 | |
Staff Costs Employee Benefits Expense | | | 1 924 077 | 1 571 495 | 1 697 914 | |
Taxation Social Security Payable | | | 37 396 | 32 842 | 116 187 | 62 786 |
Tax Expense Credit Applicable Tax Rate | | | -62 352 | 69 767 | -77 687 | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | 72 385 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -15 471 | -1 344 | 10 852 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 5 438 | 1 326 | 15 688 | |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | -6 | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | -72 385 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | -49 441 | 74 568 | -63 833 | |
Total Assets Less Current Liabilities | 911 062 | 1 369 842 | 926 669 | 1 247 187 | 884 398 | 60 781 |
Total Deferred Tax Expense Credit | | | 21 798 | 4 819 | -12 680 | |
Total Operating Lease Payments | | | 877 551 | 902 683 | 937 769 | |
Trade Creditors Trade Payables | | | 648 447 | 234 905 | 226 022 | 71 050 |
Trade Debtors Trade Receivables | | | 1 957 212 | 1 179 681 | 992 282 | 75 820 |
Turnover Revenue | | | 22 292 427 | 16 945 820 | 11 028 481 | |
Unpaid Contributions To Pension Schemes | | | 2 590 | 3 809 | 6 225 | |
Wages Salaries | 892 465 | 1 268 609 | 1 719 730 | 1 382 579 | 1 486 133 | |
Accruals Deferred Income Within One Year | 235 150 | 110 841 | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | | -6 416 | | | | |
Amortisation Intangible Assets Expense | 383 668 | 460 401 | | | | |
Amounts Owed To Subsidiaries Within One Year | 868 914 | 784 721 | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 251 | -4 871 | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | 363 775 | 280 992 | | | | |
Corporation Tax Due Within One Year | 157 207 | 184 136 | | | | |
Creditors Due After One Year | 419 164 | 619 828 | | | | |
Creditors Due Within One Year | 2 800 427 | 3 501 940 | | | | |
Debtors Due After One Year | 419 164 | 619 828 | | | | |
Depreciation Tangible Fixed Assets Expense | 18 302 | 28 169 | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | 14 342 | | | | |
Expenses Not Deductible For Tax Purposes | 1 171 | 12 626 | | | | |
Fixed Asset Investments Cost Or Valuation | 2 | 2 | | | | |
Hire Property Other Lease Expenditure | 1 324 523 | 1 315 388 | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | -6 416 | | | | |
Increase Decrease In U K Deferred Tax Arising From Adjustment For Prior Periods | | 6 148 | | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | | 8 194 | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 383 668 | 844 069 | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 460 401 | | | | |
Intangible Fixed Assets Cost Or Valuation | 2 302 005 | 2 302 005 | | | | |
Interest Payable Similar Charges | | 20 334 | | | | |
Land Buildings Operating Leases Expiring After Five Years | 200 650 | 105 400 | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | 154 125 | 147 800 | | | | |
Land Buildings Operating Leases Expiring Within One Year | 9 000 | 27 792 | | | | |
Leases Hire Purchase Contracts Finance Charges | | 20 334 | | | | |
Net Increase Decrease In Shareholders Funds | 491 898 | 243 774 | | | | |
Net Proceeds From Shares Issued During Period | 1 | | | | | |
Number Shares Allotted | 1 | 1 | | | | |
Other Creditors Due Within One Year | 101 173 | 96 727 | | | | |
Other Interest Receivable Similar Income | | 20 334 | | | | |
Other Operating Income | 939 127 | 1 029 302 | | | | |
Other Taxation Social Security Within One Year | 544 675 | 867 926 | | | | |
Pension Costs | 735 | 3 833 | | | | |
Pension Costs Defined Contribution Scheme | 735 | 3 833 | | | | |
Percentage Subsidiary Held | | 100 | | | | |
Prepayments Accrued Income Current Asset | 143 982 | 143 369 | | | | |
Profit Loss For Period | 491 897 | 243 774 | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 14 342 | | | | |
Provisions For Liabilities Charges | | 14 342 | | | | |
Staff Costs | 967 113 | 1 389 872 | | | | |
Standard Nominal Tax Rate | 24 | 23 | | | | |
Tangible Fixed Assets Additions | | 63 286 | | | | |
Tangible Fixed Assets Cost Or Valuation | 97 910 | 161 196 | | | | |
Tangible Fixed Assets Depreciation | 18 302 | 46 471 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 28 169 | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 155 785 | 77 499 | | | | |
Tax On Profit Or Loss On Ordinary Activities | 157 207 | 93 180 | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 157 207 | 78 838 | | | | |
Total U K Foreign Deferred Tax | | 14 342 | | | | |
Trade Creditors After One Year | 419 164 | 619 828 | | | | |
Trade Creditors Within One Year | 893 308 | 1 457 589 | | | | |
Trade Debtors After One Year | 419 164 | 619 828 | | | | |
Turnover Gross Operating Revenue | 21 807 737 | 30 157 279 | | | | |
U K Current Corporation Tax | 157 207 | 78 838 | | | | |
U K Current Corporation Tax On Income For Period | 157 207 | 85 254 | | | | |
Value Shares Allotted | 1 | 1 | | | | |