Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2022-09-30 | 2023-09-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 198 351 | 139 947 | 103 661 | 77 818 | 51 148 | 48 757 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 33 661 | 82 808 | 1 325 841 | 2 104 082 |
Current Assets | 292 958 | 298 273 | 300 387 | 314 725 | 312 250 | 336 638 | 476 044 | 5 126 714 | 6 145 573 |
Debtors | 56 406 | 73 386 | 70 619 | 122 745 | 92 123 | 160 564 | 149 407 | 2 421 203 | 2 930 565 |
Net Assets Liabilities | | | | | | 48 757 | 104 533 | 2 042 807 | 3 183 901 |
Other Debtors | | | | | | 99 264 | 30 497 | 1 713 962 | 1 955 879 |
Property Plant Equipment | | | | | | 32 660 | 30 834 | 262 250 | 245 589 |
Total Inventories | | | | | | 142 413 | 243 829 | 1 379 670 | 1 110 926 |
Cash Bank In Hand | 61 933 | 48 541 | 54 955 | 27 326 | 23 671 | 33 661 | | | |
Net Assets Liabilities Including Pension Asset Liability | 198 351 | 139 947 | 103 661 | 77 818 | 51 148 | 48 757 | | | |
Stocks Inventory | 174 619 | 176 346 | 174 813 | 164 654 | 196 456 | 142 413 | | | |
Tangible Fixed Assets | 51 806 | 42 267 | 37 396 | 32 178 | 31 369 | 32 660 | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | 100 | | | |
Profit Loss Account Reserve | 198 251 | 139 847 | 103 561 | 77 718 | 51 048 | 48 657 | | | |
Shareholder Funds | 198 351 | 139 947 | 103 661 | 77 818 | 51 148 | 48 757 | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 68 099 | 73 071 | 112 123 | 136 214 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 3 146 | | |
Average Number Employees During Period | | | | | | 20 | 21 | 54 | 62 |
Creditors | | | | | | 314 654 | 396 723 | 586 667 | 366 667 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 30 000 | 27 432 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 4 972 | | 57 361 |
Net Current Assets Liabilities | 155 281 | 104 663 | 72 538 | 51 087 | 25 212 | 21 984 | 79 321 | 2 406 618 | 3 353 646 |
Other Creditors | | | | | | 18 089 | 31 | | 6 679 |
Property Plant Equipment Gross Cost | | | | | | 100 759 | 103 905 | 374 373 | 381 803 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 5 887 | 5 622 | 39 394 | 48 667 |
Taxation Social Security Payable | | | | | | 12 947 | 8 638 | | |
Total Assets Less Current Liabilities | 207 087 | 146 930 | 109 934 | 83 265 | 56 581 | 54 644 | 110 155 | 2 668 868 | 3 599 235 |
Trade Creditors Trade Payables | | | | | | 4 200 | 92 679 | 969 219 | 1 522 252 |
Trade Debtors Trade Receivables | | | | | | 61 300 | 118 910 | 595 936 | 847 402 |
Audit Fees Expenses | | | | | | | | | 14 000 |
Amount Specific Advance Or Credit Directors | | | | | | | | 98 822 | 122 029 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | 23 822 | 23 207 |
Director Remuneration | | | | | | | | 11 882 | 11 882 |
Dividend Recommended By Directors | | | | | | | | | 250 000 |
Accrued Liabilities Deferred Income | | | | | | | | 776 051 | 44 514 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | 9 273 |
Administrative Expenses | | | | | | | | 2 854 284 | 3 820 134 |
Applicable Tax Rate | | | | | | | | 19 | 22 |
Bank Borrowings | | | | | | | | 220 000 | 220 000 |
Bank Borrowings Overdrafts | | | | | | | | 586 667 | 366 667 |
Bank Overdrafts | | | | | | | | 259 817 | 321 093 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 1 066 024 | 1 782 989 |
Comprehensive Income Expense | | | | | | | | 1 163 744 | 1 391 094 |
Corporation Tax Payable | | | | | | | | 276 123 | 398 285 |
Cost Sales | | | | | | | | 16 306 356 | 19 506 543 |
Current Tax For Period | | | | | | | | 276 123 | 398 285 |
Deferred Tax Liabilities | | | | | | | | 39 394 | 48 667 |
Depreciation Amortisation Expense | | | | | | | | 48 492 | 57 360 |
Depreciation Expense Property Plant Equipment | | | | | | | | 48 491 | 57 361 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 33 270 |
Disposals Property Plant Equipment | | | | | | | | | 33 270 |
Dividend Per Share Final | | | | | | | | | 2 500 |
Dividends Paid | | | | | | | | 200 000 | 250 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | -200 000 | -250 000 |
Dividends Paid On Shares Final | | | | | | | | 200 000 | 250 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | 269 871 | -134 814 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | -382 275 | -509 362 |
Gross Profit Loss | | | | | | | | 4 333 568 | 5 674 095 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -148 305 | -276 122 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 617 784 | 716 965 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | 153 973 | -268 744 |
Interest Expense On Bank Overdrafts | | | | | | | | 42 898 | 55 309 |
Interest Paid Classified As Operating Activities | | | | | | | | -42 898 | -55 309 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 42 898 | 55 309 |
Merchandise | | | | | | | | 1 379 670 | 1 110 926 |
Net Cash Flows From Used In Financing Activities | | | | | | | | 396 178 | 446 793 |
Net Cash Flows From Used In Investing Activities | | | | | | | | 56 234 | 40 700 |
Net Cash Flows From Used In Operating Activities | | | | | | | | -1 070 196 | -1 204 458 |
Net Cash Generated From Operations | | | | | | | | -1 261 399 | -1 535 889 |
Number Shares Issued Fully Paid | | | | | | | | | 100 |
Operating Profit Loss | | | | | | | | 1 479 284 | 1 853 961 |
Other Deferred Tax Expense Credit | | | | | | | | -3 481 | 9 273 |
Other Taxation Social Security Payable | | | | | | | | 17 743 | 29 164 |
Par Value Share | | | | 1 | 1 | 1 | | | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 10 095 | 14 159 |
Prepayments Accrued Income | | | | | | | | 35 783 | 42 959 |
Profit Loss | | | | | | | | 1 163 744 | 1 391 094 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 1 436 386 | 1 798 652 |
Provisions | | | | | | | | 39 394 | 48 667 |
Purchase Property Plant Equipment | | | | | | | | -56 234 | -40 700 |
Recoverable Value-added Tax | | | | | | | | 75 522 | 84 325 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -220 000 | -220 000 |
Social Security Costs | | | | | | | | 73 166 | 95 985 |
Staff Costs Employee Benefits Expense | | | | | | | | 1 111 852 | 1 404 144 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 272 913 | 395 703 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | -7 200 | -10 187 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 10 410 | 12 769 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 272 642 | 407 558 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | 40 700 |
Total Borrowings | | | | | | | | 479 817 | 541 093 |
Turnover Revenue | | | | | | | | 20 639 924 | 25 180 638 |
Wages Salaries | | | | | | | | 1 028 591 | 1 294 000 |
Creditors Due Within One Year Total Current Liabilities | 137 677 | 193 610 | | | | | | | |
Fixed Assets | 51 806 | 42 267 | 37 396 | 32 178 | 31 369 | 32 660 | | | |
Provisions For Liabilities Charges | 8 736 | 6 983 | 6 273 | 5 447 | 5 433 | 5 887 | | | |
Tangible Fixed Assets Additions | | 1 421 | 1 603 | 431 | 4 312 | 6 251 | | | |
Tangible Fixed Assets Cost Or Valuation | 90 641 | 88 162 | 89 765 | 90 196 | 94 508 | 100 759 | | | |
Tangible Fixed Assets Depreciation | 38 835 | 45 895 | 52 369 | 58 018 | 63 139 | 68 099 | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 8 291 | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | -1 231 | | | | | | | |
Tangible Fixed Assets Disposals | | -3 900 | | | | | | | |
Creditors Due Within One Year | | 193 610 | 227 849 | 263 638 | 287 038 | 314 654 | | | |
Number Shares Allotted | | | | 100 | 100 | 100 | | | |
Share Capital Allotted Called Up Paid | | | 100 | 100 | 100 | 100 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 6 474 | 5 649 | 5 121 | 4 960 | | | |