Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | | | |
Net Worth | 1 546 542 | 1 635 931 | 1 691 530 | 1 902 497 | 2 071 918 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 303 807 | 280 466 | 300 776 | 1 093 480 | 668 681 | 515 298 |
Current Assets | 1 666 619 | 2 023 453 | 2 105 871 | 2 367 602 | 2 521 556 | 3 163 768 | 3 434 304 | 3 289 519 | 6 209 537 | 7 882 098 | 10 505 214 |
Debtors | 190 616 | 418 721 | 385 247 | 450 617 | 443 563 | 445 472 | 488 232 | 80 181 | 884 049 | 1 004 136 | 1 219 576 |
Net Assets Liabilities | | | | | | 2 314 531 | 2 564 348 | 2 816 964 | 4 111 855 | 5 930 305 | 8 209 732 |
Other Debtors | | | | | | 138 253 | 64 246 | 51 209 | 379 506 | 47 960 | 642 393 |
Property Plant Equipment | | | | | | 16 633 | 12 181 | 15 259 | 11 491 | 17 319 | 41 267 |
Total Inventories | | | | | | 2 414 489 | 2 665 606 | 2 908 562 | 4 232 008 | 6 209 281 | 8 770 340 |
Cash Bank In Hand | 264 742 | 214 446 | 271 304 | 323 274 | 208 884 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 546 542 | 1 635 931 | 1 691 530 | 1 902 497 | 2 071 918 | | | | | | |
Stocks Inventory | 1 211 261 | 1 390 286 | 1 449 320 | 1 593 711 | 1 869 109 | | | | | | |
Tangible Fixed Assets | 10 668 | 7 863 | 7 208 | 5 261 | 6 276 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 1 546 442 | 1 635 831 | 1 691 430 | 1 902 397 | 2 071 818 | | | | | | |
Shareholder Funds | 1 546 542 | 1 635 931 | 1 691 530 | 1 902 497 | 2 071 918 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 10 000 | 10 000 |
Accrued Liabilities Deferred Income | | | | | | | | | 114 762 | 135 910 | 171 829 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 42 939 | 47 391 | 50 938 | 54 706 | 58 106 | 67 308 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | 1 141 | 4 578 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 6 625 | | 9 228 | 33 150 |
Administration Support Average Number Employees | | | | | | | | | 17 | 17 | 17 |
Administrative Expenses | | | | | | | | | 1 997 693 | 2 490 988 | 2 825 651 |
Amounts Owed To Other Related Parties Other Than Directors | | | | | | 150 000 | | | | | |
Amounts Receivable In Respect Group Relief | | | | | | | | | 30 000 | 45 000 | 45 000 |
Applicable Tax Rate | | | | | | | | | 19 | 19 | 19 |
Average Number Employees During Period | | | | | | 31 | 41 | 40 | 40 | 39 | 37 |
Bank Borrowings Overdrafts | | | | | | | | | 50 000 | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 1 093 480 | 668 681 | 515 298 |
Comprehensive Income Expense | | | | | | | | | 1 294 891 | 1 938 450 | 2 279 427 |
Corporation Tax Payable | | | | | | 58 786 | 94 114 | 98 262 | 307 565 | 472 762 | 540 350 |
Cost Sales | | | | | | | | | 65 504 808 | 105 652 222 | 121 923 309 |
Creditors | | | | | | 863 049 | 880 101 | 485 143 | 2 057 177 | 1 965 975 | 2 329 034 |
Current Tax For Period | | | | | | | | | 307 565 | 472 762 | 540 350 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | -675 | 1 141 | 4 578 |
Deferred Tax Liabilities | | | | | | | | | 1 996 | 3 137 | 7 715 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 3 768 | 3 400 | 9 202 |
Depreciation Rate Used For Property Plant Equipment | | | | | | | 25 | 25 | 25 | 25 | 25 |
Dividends Paid | | | | | | | | | | 120 000 | |
Dividends Paid Classified As Financing Activities | | | | | | | | | | 120 000 | |
Dividends Paid On Shares | | | | | | | | | | 120 000 | |
Further Item Operating Income Component Total Other Operating Income | | | | | | | | | 508 948 | 692 836 | 1 214 746 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | | | | | | 69 677 | 21 148 | 35 919 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | 1 293 054 | -277 547 | 259 552 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | -803 868 | -120 087 | -215 440 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | -1 323 446 | -1 977 273 | -2 561 059 |
Government Grant Income | | | | | | | | | 319 263 | 71 442 | |
Gross Profit Loss | | | | | | | | | 2 772 453 | 4 139 339 | 4 435 107 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | 98 262 | 307 791 | 472 609 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | 792 704 | -424 799 | -153 383 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | 226 | -153 |
Increase Decrease In Finance Costs Due To Redemption Extinguishment Debt | | | | | | | | | 1 190 | 50 | |
Increase Decrease In Net Debt From Cash Flows | | | | | | | | | | 374 799 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 4 452 | 3 547 | 3 768 | 3 400 | 9 202 |
Interest Paid Classified As Operating Activities | | | | | | | | | 1 190 | 50 | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 1 190 | 50 | |
Net Cash Flows From Used In Financing Activities | | | | | | | | | 369 263 | -98 558 | |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | -9 228 | -33 150 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | 423 441 | -317 013 | -120 233 |
Net Cash Generated From Operations | | | | | | | | | 522 893 | -9 172 | 352 376 |
Net Current Assets Liabilities | 1 536 807 | 1 628 601 | 1 684 979 | 1 897 640 | 2 066 366 | 2 300 719 | 2 554 203 | 2 804 376 | 4 152 360 | 5 916 123 | 8 176 180 |
Net Debt Funds | | | | | | | | | -1 043 480 | -668 681 | |
Net Deferred Tax Liability Asset | | | | | | | | | 1 996 | 3 137 | 7 715 |
Number Shares Issued Fully Paid | | | | | | | | | 100 | 100 | 100 |
Operating Profit Loss | | | | | | | | | 1 602 971 | 2 412 629 | 2 824 202 |
Other Creditors | | | | | | 49 275 | 62 989 | 45 746 | 45 | 22 511 | 15 591 |
Other Operating Income Format1 | | | | | | | | | 828 211 | 764 278 | 1 214 746 |
Other Taxation Social Security Payable | | | | | | 89 830 | 138 913 | 139 107 | 507 669 | 420 152 | 563 839 |
Par Value Share | | | | | | | | | | 1 | 1 |
Pension Costs Defined Contribution Plan | | | | | | | | | 19 169 | 20 951 | 21 908 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 19 169 | 20 951 | 21 908 |
Prepayments Accrued Income | | | | | | | | | 16 316 | 45 173 | 39 798 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | 50 000 | -50 000 | |
Proceeds From Government Grants Classified As Financing Activities | | | | | | | | | 319 263 | 71 442 | |
Production Average Number Employees | | | | | | | | | 22 | 21 | 19 |
Profit Loss | | | | | | | | | 1 294 891 | 1 938 450 | 2 279 427 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 1 601 781 | 2 412 579 | 2 824 202 |
Property Plant Equipment Gross Cost | | | | | | | 59 572 | 66 197 | 66 197 | 75 425 | 108 575 |
Provisions | | | | | | | | | 1 996 | 3 137 | 7 715 |
Purchase Property Plant Equipment | | | | | | | | | | 9 228 | 33 150 |
Raw Materials | | | | | | | | | 4 232 008 | 6 209 281 | 8 770 340 |
Revenue From Rendering Services | | | | | | | | | 582 863 | 585 133 | 629 178 |
Revenue From Sale Goods | | | | | | | | | 67 694 398 | 109 206 428 | 125 729 238 |
Social Security Costs | | | | | | | | | 21 827 | 7 151 | 17 753 |
Staff Costs Employee Benefits Expense | | | | | | | | | 2 246 408 | 2 469 845 | 2 925 034 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 2 821 | 2 036 | 2 671 | 1 996 | 3 137 | 7 715 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 304 338 | 458 390 | 536 598 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | 675 | -1 141 | -6 326 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 2 552 | 15 513 | 10 078 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 306 890 | 474 129 | 544 775 |
Total Assets Less Current Liabilities | 1 547 475 | 1 636 464 | 1 692 187 | 1 902 901 | 2 072 642 | 2 317 352 | 2 566 384 | 2 819 635 | 4 163 851 | 5 933 442 | 8 217 447 |
Total Current Tax Expense Credit | | | | | | | | | 307 565 | 472 988 | 540 197 |
Trade Creditors Trade Payables | | | | | | 515 158 | 584 085 | 202 028 | 1 127 136 | 914 640 | 1 037 425 |
Trade Debtors Trade Receivables | | | | | | 307 219 | 423 986 | 28 972 | 458 227 | 866 003 | 492 385 |
Turnover Revenue | | | | | | | | | 68 277 261 | 109 791 561 | 126 358 416 |
Wages Salaries | | | | | | | | | 2 205 412 | 2 441 743 | 2 885 373 |
Director Remuneration | | | | | | | | | 168 303 | 62 094 | 131 282 |
Creditors Due Within One Year | 129 812 | 394 852 | 420 892 | 469 962 | 455 190 | | | | | | |
Fixed Assets | 10 668 | 7 863 | 7 208 | 5 261 | 6 276 | | | | | | |
Provisions For Liabilities Charges | 933 | 533 | 657 | 404 | 724 | | | | | | |
Tangible Fixed Assets Additions | | | 1 775 | | 3 411 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 37 723 | 37 722 | 39 497 | 39 497 | 41 962 | | | | | | |
Tangible Fixed Assets Depreciation | 27 055 | 29 859 | 32 289 | 34 236 | 35 686 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 2 805 | 2 430 | 1 947 | 2 077 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 1 | | | 627 | | | | | | |
Tangible Fixed Assets Disposals | | | | | 946 | | | | | | |
Tangible Fixed Assets Increase Decrease From Transfers Between Items | | -1 | | | | | | | | | |