Profit & Loss |
Date of Accounts |
2013-03-31 | 2014-03-31 | 2022-06-30 | 2023-03-31 | 2024-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP |
Net Worth | 18 899 | 92 006 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 836 453 | 774 527 | 2 185 897 |
Current Assets | 452 300 | 317 498 | 967 574 | 1 012 173 | 2 490 223 |
Debtors | 19 886 | 22 690 | 88 657 | 138 116 | 209 241 |
Net Assets Liabilities | | | 695 549 | 422 190 | 592 782 |
Other Debtors | 2 500 | 2 500 | 5 200 | | 16 970 |
Property Plant Equipment | | | | 1 543 642 | 1 291 834 |
Total Inventories | | | 42 464 | 99 530 | 95 085 |
Cash Bank In Hand | 408 950 | 276 002 | | | |
Intangible Fixed Assets | 200 561 | 175 011 | | | |
Net Assets Liabilities Including Pension Asset Liability | 18 899 | 92 006 | | | |
Stocks Inventory | 23 464 | 18 806 | | | |
Tangible Fixed Assets | 259 455 | 308 512 | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | |
Profit Loss Account Reserve | 18 799 | 91 906 | | | |
Shareholder Funds | 18 899 | 92 006 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 6 000 | 6 200 |
Director Remuneration | 11 432 | 46 811 | 42 000 | 31 500 | 42 000 |
Accrued Liabilities | | | 192 461 | 273 681 | 207 019 |
Accumulated Amortisation Impairment Intangible Assets | | | 15 182 | 140 164 | 300 824 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 9 799 | 2 077 773 | 2 477 102 |
Additional Provisions Increase From New Provisions Recognised | | | | | 138 568 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | 97 183 | |
Administrative Expenses | 806 873 | 2 170 452 | 7 374 795 | 6 513 000 | 11 981 203 |
Amortisation Expense Intangible Assets | | | 10 000 | 2 250 | 3 001 |
Applicable Tax Rate | | | 19 | 19 | 25 |
Average Number Employees During Period | | | 255 | 290 | 389 |
Bank Borrowings | | | | 335 714 | 237 655 |
Bank Borrowings Overdrafts | 63 491 | 63 491 | | 1 958 334 | 1 860 236 |
Cash Cash Equivalents Cash Flow Value | | | 836 453 | 774 527 | |
Comprehensive Income Expense | | | 429 324 | -103 113 | 433 192 |
Corporation Tax Payable | | | 143 943 | | 10 518 |
Cost Sales | 391 280 | 1 075 564 | 3 503 362 | 3 609 310 | 6 367 929 |
Creditors | | | 982 333 | 1 958 334 | 1 860 236 |
Current Tax For Period | | | 143 943 | | 10 518 |
Deferred Tax Liabilities | | | | -199 929 | |
Depreciation Amortisation Expense | | | 311 639 | 300 906 | 559 988 |
Depreciation Expense Property Plant Equipment | | | 299 470 | 268 450 | 399 329 |
Dividends Paid | | | 199 247 | 170 246 | 262 600 |
Dividends Paid Classified As Financing Activities | | | -199 247 | -170 246 | -262 600 |
Dividends Paid On Shares | | | 199 247 | 170 246 | 262 600 |
Dividends Paid On Shares Interim | | | 99 623 | 85 123 | 131 300 |
Fixed Assets | 460 016 | 483 523 | 710 308 | 3 115 070 | 2 702 602 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 1 308 528 | 439 128 | 439 128 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 87 808 | 475 432 | 942 061 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -694 | -49 459 | -71 125 |
Gross Profit Loss | 841 524 | 2 292 007 | 7 892 329 | 6 534 719 | 12 683 883 |
Income Taxes Paid Refund Classified As Operating Activities | | | -145 115 | -143 943 | |
Increase Decrease Due To Transfers Into Or Out Intangible Assets | | | | 70 000 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 72 762 | -61 926 | 1 411 370 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | 11 395 | 57 066 | -4 445 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 2 250 | 160 660 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 266 580 | 399 329 |
Intangible Assets | | | 6 505 | 1 566 428 | 1 405 768 |
Intangible Assets Gross Cost | | | 130 000 | 1 706 592 | |
Interest Expense On Bank Overdrafts | | | 9 345 | 27 649 | 120 402 |
Interest Paid Classified As Operating Activities | | | -9 345 | -27 649 | -120 402 |
Interest Payable Similar Charges Finance Costs | | | 9 345 | 27 649 | 120 402 |
Investments Fixed Assets | | | 3 750 | 5 000 | 5 000 |
Merchandise | | | 42 464 | 99 530 | 95 085 |
Net Cash Flows From Used In Financing Activities | | | 685 770 | -2 123 802 | 458 756 |
Net Cash Flows From Used In Investing Activities | | | 56 978 | 2 705 668 | 147 521 |
Net Cash Flows From Used In Operating Activities | | | -815 510 | -519 940 | -2 017 647 |
Net Cash Generated From Operations | | | -969 970 | -691 532 | -2 138 049 |
Net Current Assets Liabilities | 80 128 | -38 671 | -14 759 | -637 363 | -13 833 |
Number Shares Issued Fully Paid | | | | 75 | 25 |
Operating Profit Loss | 34 651 | 121 555 | 582 612 | 21 719 | 702 680 |
Other Creditors | | | | 13 259 | 10 461 |
Other Deferred Tax Expense Credit | | | | 97 183 | 138 568 |
Other Investments Other Than Loans | | | 3 750 | 5 000 | 5 000 |
Other Operating Income Format1 | | | 65 078 | | |
Other Taxation Social Security Payable | | | 335 021 | 496 114 | 551 885 |
Par Value Share | 1 | 1 | | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 34 696 | 36 671 | 62 522 |
Prepayments Accrued Income | | | 83 457 | 63 692 | 74 274 |
Proceeds From Borrowings Classified As Financing Activities | | | | -2 350 000 | -2 150 000 |
Profit Loss | | | 429 324 | -103 113 | 433 192 |
Profit Loss On Ordinary Activities Before Tax | 32 939 | 114 298 | 573 267 | -5 930 | 582 278 |
Property Plant Equipment Gross Cost | | | 17 975 | 3 621 415 | 3 768 936 |
Provisions | | | | 97 183 | 235 751 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 97 183 | 235 751 |
Purchase Intangible Assets | | | | -1 554 905 | |
Purchase Property Plant Equipment | | | -56 978 | -1 149 513 | -147 521 |
Repayments Borrowings Classified As Financing Activities | | | -486 523 | -55 952 | -2 346 156 |
Social Security Costs | | | 148 090 | 126 988 | 232 048 |
Staff Costs Employee Benefits Expense | | | 2 993 005 | 2 602 865 | 4 672 552 |
Tax Decrease From Utilisation Tax Losses | | | | -151 946 | 199 929 |
Tax Expense Credit Applicable Tax Rate | | | 108 921 | -1 127 | 145 570 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 35 022 | -154 043 | 70 091 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 3 224 | -2 272 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 143 943 | 97 183 | 149 086 |
Total Additions Including From Business Combinations Intangible Assets | | | | 1 554 905 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 1 149 513 | 147 521 |
Total Assets Less Current Liabilities | 540 144 | 444 852 | 695 549 | 2 477 707 | 2 688 769 |
Trade Creditors Trade Payables | | | 310 908 | 530 768 | 1 486 518 |
Trade Debtors Trade Receivables | | | | 74 424 | 117 997 |
Transfers Into Or Out Intangible Assets Increase Decrease In Amortisation Impairment | | | | 67 335 | |
Turnover Revenue | | | 11 395 691 | 10 144 029 | 19 051 812 |
Wages Salaries | | | 2 810 219 | 2 439 206 | 4 377 982 |
Director Remuneration Benefits Including Payments To Third Parties | 11 432 | 46 811 | | | |
Accruals Deferred Income Within One Year | 89 204 | 107 402 | | | |
Amortisation Intangible Assets Expense | 25 550 | 25 550 | | | |
Creditors Due After One Year | 521 245 | 352 846 | | | |
Creditors Due Within One Year | 372 172 | 356 169 | | | |
Depreciation Tangible Fixed Assets Expense | 36 158 | 36 158 | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | -17 965 | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 9 439 | 34 989 | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 25 550 | | | |
Intangible Fixed Assets Cost Or Valuation | 210 000 | 210 000 | | | |
Interest Payable Similar Charges | 1 712 | 7 257 | | | |
Number Shares Allotted | 100 | 100 | | | |
Other Creditors After One Year | 209 900 | 192 952 | | | |
Prepayments Accrued Income Current Asset | 17 386 | 20 190 | | | |
Profit Loss For Period | 32 939 | 109 404 | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | |
Tangible Fixed Assets Additions | | 85 215 | | | |
Tangible Fixed Assets Cost Or Valuation | 271 293 | 356 508 | | | |
Tangible Fixed Assets Depreciation | 11 838 | 47 996 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 36 158 | | | |
Taxation Social Security Due Within One Year | 111 498 | 104 491 | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | | 22 859 | | | |
Tax On Profit Or Loss On Ordinary Activities | | 4 894 | | | |
Total Dividend Payment | 14 140 | 36 297 | | | |
Trade Creditors Within One Year | 107 979 | 80 785 | | | |
Turnover Gross Operating Revenue | 1 232 804 | 3 367 571 | | | |
U K Current Corporation Tax | | 4 894 | | | |
U K Current Corporation Tax On Income For Period | | 4 894 | | | |