Profit & Loss |
Date of Accounts |
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 | 227 120 | 309 358 | | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 46 589 | 77 342 | | | | | | | | |
Cash Bank On Hand | | 77 342 | 254 910 | 434 584 | 447 087 | 391 038 | 28 798 | 65 032 | 599 740 | 165 465 |
Current Assets | 3 041 352 | 2 770 669 | 3 662 958 | 4 573 137 | 4 097 459 | 6 147 389 | 6 320 182 | 5 277 029 | 4 833 851 | 4 585 614 |
Debtors | 1 671 702 | 1 563 027 | 1 889 265 | 2 289 891 | 1 911 413 | 2 996 930 | 3 741 584 | 2 251 921 | 1 800 576 | 2 110 902 |
Net Assets Liabilities | | 309 358 | 456 875 | 572 973 | 663 008 | 821 283 | 777 905 | 605 850 | 690 634 | 1 057 548 |
Net Assets Liabilities Including Pension Asset Liability | 227 120 | 309 358 | | | | | | | | |
Other Debtors | | 239 132 | 223 361 | 46 819 | 31 719 | 306 209 | 210 995 | 205 138 | 208 833 | 9 700 |
Property Plant Equipment | | 139 996 | 142 107 | 119 260 | 83 218 | 1 058 239 | 1 232 364 | 1 269 957 | 1 204 954 | 1 526 172 |
Stocks Inventory | 1 323 061 | 1 130 300 | | | | | | | | |
Tangible Fixed Assets | 137 978 | 139 996 | | | | | | | | |
Total Inventories | | 1 130 300 | 1 518 783 | 1 848 662 | 1 738 959 | 2 759 421 | 2 549 800 | 2 960 076 | 2 433 535 | 2 309 247 |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | | | | | | | | |
Profit Loss Account Reserve | 226 120 | 308 358 | | | | | | | | |
Shareholder Funds | 227 120 | 309 358 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 7 500 | 7 500 |
Director Remuneration | | 15 912 | 16 120 | | | | | | 17 688 | 18 192 |
Dividend Recommended By Directors | | | | | | | | | | 264 000 |
Accrued Liabilities Deferred Income | | | 165 668 | 166 880 | 117 075 | 147 546 | | | 91 651 | 65 758 |
Accumulated Depreciation Impairment Property Plant Equipment | | 180 451 | 222 802 | 270 442 | 312 515 | 353 335 | 437 131 | 535 805 | 630 065 | 715 280 |
Additional Provisions Increase From New Provisions Recognised | | | 2 263 | | | | | | | 112 338 |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | 566 | | | | | | | | | |
Administrative Expenses | 844 516 | 948 373 | 1 128 509 | | | 1 572 867 | 1 637 984 | 1 471 881 | 1 387 908 | 1 396 596 |
Applicable Tax Rate | | 20 | 20 | | | | | | | |
Average Number Employees During Period | | | 12 | 14 | 14 | 16 | 16 | 14 | 13 | 15 |
Bank Borrowings | | | | | | 41 749 | 36 036 | 55 051 | 153 436 | 160 243 |
Bank Borrowings Overdrafts | 1 343 678 | 1 213 905 | 1 378 573 | 1 884 397 | 1 505 443 | 419 537 | 383 386 | 818 801 | 667 135 | 517 648 |
Bank Overdrafts | 1 343 678 | 1 213 905 | 1 378 573 | 1 884 397 | 1 505 443 | 2 491 477 | 3 646 352 | 2 519 969 | 2 419 416 | 2 201 330 |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -1 940 | | | | | | | | | |
Corporation Tax Payable | | | 74 326 | 80 729 | 84 662 | 44 642 | | | 92 003 | 102 225 |
Cost Sales | 7 580 258 | 6 863 667 | 6 601 690 | | | 11 327 465 | 12 875 620 | 11 358 567 | 11 514 882 | 8 857 662 |
Creditors | | 2 633 706 | 3 378 326 | 4 151 772 | 3 557 387 | 419 537 | 383 386 | 818 801 | 667 135 | 517 648 |
Creditors Due Within One Year | 2 986 500 | 2 633 706 | | | | | | | | |
Current Tax For Period | | 58 218 | 74 326 | | | | | | 92 223 | 100 377 |
Debtors Due Within One Year | 1 671 702 | 1 563 027 | | | | | | | | |
Deferred Tax Liabilities | | 17 776 | 20 039 | | | | | | 94 746 | 207 084 |
Depreciation Expense Property Plant Equipment | | 36 393 | 42 351 | | | 40 820 | 83 796 | 98 674 | 94 260 | 94 480 |
Depreciation Tangible Fixed Assets Expense | 33 390 | 36 393 | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 15 885 | 17 776 | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 573 | | | | | 9 265 |
Disposals Property Plant Equipment | | | | | 2 457 | | | | | 15 024 |
Expenses Not Deductible For Tax Purposes | 847 | | | | | | | | | |
Finished Goods | | | 1 518 783 | 1 848 662 | 1 738 959 | 2 759 421 | | | 2 433 535 | 2 309 247 |
Fixed Assets | 188 153 | 190 171 | 192 282 | 169 435 | 133 393 | 1 108 414 | 1 282 539 | 1 320 132 | 1 255 129 | 1 576 347 |
Gross Profit Loss | 1 041 598 | 1 245 240 | 1 508 245 | | | 2 085 556 | 1 932 530 | 1 369 727 | 1 825 990 | 1 890 640 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -2 253 | -816 | | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 42 351 | 47 640 | 42 646 | 40 820 | 83 796 | 98 674 | 94 260 | 94 480 |
Interest Payable Similar Charges | 1 588 | | | | | | | | | |
Interest Payable Similar Charges Finance Costs | | 683 | 446 | | | 5 177 | 16 251 | 45 880 | 20 377 | 66 746 |
Investments Fixed Assets | 50 175 | 50 175 | 50 175 | 50 175 | 50 175 | 50 175 | 50 175 | 50 175 | 50 175 | 50 175 |
Net Current Assets Liabilities | 54 852 | 136 963 | 284 632 | 421 365 | 540 072 | 192 596 | -22 786 | 210 986 | 197 386 | 205 933 |
Net Increase Decrease In Shareholders Funds | 4 590 | | | | | | | | | |
Number Shares Allotted | | 1 000 | | | | | | | | |
Number Shares Issued Fully Paid | | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 |
Operating Profit Loss | 197 082 | 296 867 | 379 736 | | | 521 814 | 294 546 | 131 129 | 449 645 | 909 044 |
Other Creditors | | 169 239 | 211 836 | 4 617 | 1 679 | 250 868 | 212 448 | 214 035 | 3 756 | 3 845 |
Other Creditors Due Within One Year | 112 181 | 169 239 | | | | | | | | |
Other Deferred Tax Expense Credit | | 1 981 | 2 263 | | | | | | -11 721 | 112 338 |
Other Investments Other Than Loans | | 50 175 | 50 175 | 50 175 | 50 175 | 50 175 | 50 175 | 50 175 | 50 175 | 50 175 |
Other Taxation Social Security Payable | | 63 689 | 86 266 | 8 714 | 8 952 | 59 345 | 43 205 | 9 749 | 7 725 | 7 821 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Profit Loss | | 238 238 | 303 517 | | | 422 275 | 220 622 | 75 945 | 348 784 | 630 914 |
Profit Loss For Period | 160 590 | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 195 494 | 296 184 | 379 290 | | | 516 647 | 278 306 | 85 251 | 429 268 | 842 483 |
Property Plant Equipment Gross Cost | | 320 447 | 364 909 | 389 702 | 395 733 | 1 411 574 | 1 669 495 | 1 805 762 | 1 835 019 | 2 241 452 |
Provisions | | 17 776 | 20 039 | | | | | | 94 746 | 207 084 |
Provisions Additional Amounts Provided | | 1 891 | | | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | 17 776 | 20 039 | 17 827 | 10 457 | 60 190 | 98 462 | 106 467 | 94 746 | 207 084 |
Provisions For Liabilities Charges | 15 885 | 17 776 | | | | | | | | |
Recoverable Value-added Tax | | | 48 516 | 68 755 | 70 933 | 99 793 | | | 63 810 | 68 637 |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | | | | | | | | |
Standard Nominal Tax Rate | 20 | | | | | | | | | |
Tangible Fixed Assets Additions | | 38 411 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 282 036 | 320 447 | | | | | | | | |
Tangible Fixed Assets Depreciation | 144 058 | 180 451 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 36 393 | | | | | | | | |
Taxation Social Security Due Within One Year | 48 106 | 63 689 | | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | 59 237 | 75 858 | | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 1 629 | 760 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 39 099 | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 34 904 | | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 57 946 | 75 773 | | | 94 372 | 57 684 | 9 306 | 80 484 | 211 569 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 44 462 | 24 793 | 8 488 | 1 015 841 | 257 921 | 7 340 | 29 257 | 6 457 |
Total Assets Less Current Liabilities | 243 005 | 327 134 | 476 914 | 590 800 | 673 465 | 1 301 010 | 1 259 753 | 1 531 118 | 1 452 515 | 1 782 280 |
Total Borrowings | | | | | 1 505 443 | 2 533 226 | 3 682 388 | 2 575 020 | 2 572 852 | 2 361 573 |
Total Current Tax Expense Credit | | 55 965 | 73 510 | | | | | | 92 205 | 99 231 |
Total Dividend Payment | 156 000 | | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 42 452 | | | | | | | | | |
Trade Creditors Trade Payables | | 1 186 873 | 1 701 651 | 1 984 178 | 1 839 576 | 3 111 354 | 2 404 927 | 2 267 239 | 1 823 478 | 1 838 459 |
Trade Creditors Within One Year | 1 482 535 | 1 186 873 | | | | | | | | |
Trade Debtors Trade Receivables | | 1 323 895 | 1 665 904 | 2 131 709 | 1 710 443 | 2 690 721 | 3 530 589 | 2 046 783 | 1 591 743 | 1 744 293 |
Turnover Gross Operating Revenue | 8 621 856 | | | | | | | | | |
Turnover Revenue | | 8 108 907 | 8 109 935 | | | 13 413 021 | 14 808 150 | 12 728 294 | 13 340 872 | 10 748 302 |
U K Current Corporation Tax | 41 886 | | | | | | | | | |
U K Deferred Tax | -7 548 | | | | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | -1 819 676 | -2 035 865 |
Cash Receipts From Government Grants | | | | | | | | | -11 563 | |
Comprehensive Income Expense | | | | | | | | | 348 784 | 630 914 |
Depreciation Amortisation Expense | | | | | | | | | 94 260 | 94 480 |
Director Remuneration Benefits Excluding Payments To Third Parties | 15 184 | 15 912 | | | | | | | | |
Dividends Paid | | | | | | | | | 264 000 | 264 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | -264 000 | -264 000 |
Dividends Paid On Shares Interim | | | | | | | | | 264 000 | 264 000 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | | | -41 718 | -49 616 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 8 599 | 13 858 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | -424 622 | -10 727 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | 451 345 | -403 390 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | 8 031 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | 8 031 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | -993 | -89 009 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | 635 261 | -216 189 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | -526 541 | -124 288 |
Interest Expense On Bank Overdrafts | | | | | | | | | 9 803 | 25 955 |
Interest Expense On Loan Capital | | | | | | | | | 1 975 | 26 933 |
Interest Paid Classified As Operating Activities | | | | | | | | | -20 377 | -66 746 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | 358 000 | 309 000 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | 29 257 | -7 518 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | -1 022 518 | -85 293 |
Net Cash Generated From Operations | | | | | | | | | -1 085 606 | -290 664 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | -185 |
Other Interest Receivable Similar Income Finance Income | | | | | | 10 | 11 | 2 | | 185 |
Other Operating Income Format1 | | | | | | 9 125 | | 104 356 | 11 563 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 8 881 | 9 729 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | -13 790 |
Purchase Property Plant Equipment | | | | | | | | | -29 257 | -6 457 |
Social Security Costs | | | | | | | | | 36 546 | 39 999 |
Staff Costs Employee Benefits Expense | | | | | | | | | 514 528 | 512 064 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | 128 927 | | 415 000 |
Wages Salaries | | | | | | | | | 469 101 | 462 336 |