Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-30 | 2020-03-30 | 2021-03-30 | 2022-03-30 | 2023-03-29 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 56 187 | 158 110 | 166 765 | 171 554 | 178 406 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 427 769 | 342 913 | 402 845 | 917 678 | 2 121 577 | 4 931 948 | 6 313 365 | 2 359 905 |
Current Assets | 157 382 | 588 190 | 401 080 | 512 577 | 747 353 | 754 547 | 769 571 | 1 886 253 | 3 243 315 | 8 709 140 | 9 349 555 | 7 681 461 |
Debtors | 34 438 | 86 304 | 4 256 | 108 993 | 122 569 | 281 438 | 261 444 | 968 575 | 1 121 738 | 3 777 192 | 3 036 190 | 5 321 556 |
Net Assets Liabilities | | | | | | | | 514 120 | 588 701 | 2 275 774 | 4 299 299 | 3 131 873 |
Other Debtors | | | | | | | 85 253 | 59 084 | 170 273 | 448 567 | 291 329 | 231 469 |
Property Plant Equipment | | | | | 3 970 | 3 370 | 2 860 | 2 430 | 38 457 | 305 885 | 262 334 | 218 877 |
Total Inventories | | | | | 197 015 | 130 196 | 105 282 | 356 021 | | | | |
Cash Bank In Hand | 42 103 | 249 883 | 225 780 | 134 620 | 427 769 | | | | | | | |
Stocks Inventory | 80 841 | 252 003 | 171 044 | 268 964 | 197 015 | | | | | | | |
Tangible Fixed Assets | 5 330 | 6 475 | 5 500 | 4 670 | 3 970 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 6 | 6 | 6 | 6 | 6 | | | | | | | |
Profit Loss Account Reserve | 56 181 | 158 104 | 166 759 | 171 548 | 178 400 | | | | | | | |
Shareholder Funds | 56 187 | 158 110 | 166 765 | 171 554 | 178 406 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 15 000 | 17 500 |
Accrued Liabilities Deferred Income | | | | | 2 275 | 2 275 | 3 318 | | 11 312 | 11 471 | 35 333 | 70 485 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 6 124 | 6 724 | 7 234 | 7 664 | 11 535 | 25 859 | 86 855 | 129 566 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | 281 752 | 17 445 | 14 632 |
Administrative Expenses | | | | | | | | | | 497 767 | 736 193 | 855 922 |
Amounts Owed By Group Undertakings | | | | | | | | | | | | 1 079 235 |
Average Number Employees During Period | | | | | | 7 | 7 | 8 | 12 | 23 | 25 | 27 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | | | 260 521 | 208 417 | 166 733 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 2 121 577 | 4 931 948 | 6 313 365 | 2 359 905 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | | | | | | | | | 2 610 |
Corporation Tax Payable | | | | | 28 593 | 24 712 | 24 816 | 127 350 | 316 746 | 469 216 | | 163 994 |
Corporation Tax Recoverable | | | | | | | | | | 181 186 | 672 586 | 499 108 |
Cost Sales | | | | | | | | | | 26 851 104 | 29 552 760 | 24 303 679 |
Creditors | | | | | 572 917 | 576 095 | 586 039 | 1 374 563 | 2 688 510 | 146 527 | 69 044 | 4 716 356 |
Current Tax For Period | | | | | | | | | | 469 216 | | 163 994 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | | | -47 418 | 47 418 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | 50 976 | -55 537 | 54 719 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 8 187 | 52 104 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | 14 324 | 60 996 | 49 724 |
Dividends Paid | | | | | | | | | | 890 489 | 570 789 | 2 288 138 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -890 489 | -570 789 | -2 288 138 |
Dividends Paid On Shares Interim | | | | | | | | | | 890 489 | 570 789 | 2 288 138 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | 224 010 | 146 527 | 71 026 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | 240 948 | 157 606 | 76 397 |
Fixed Assets | | | | | | | | | | | 262 334 | 221 487 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | 1 653 | -1 535 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | -404 592 | -835 |
Future Finance Charges On Finance Leases | | | | | | | | | | 16 938 | 11 079 | 5 371 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | -3 618 724 | 824 425 | 684 727 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | 2 474 268 | -1 232 402 | 2 458 844 |
Government Grant Income | | | | | | | | | | 63 307 | 21 441 | |
Gross Profit Loss | | | | | | | | | | 3 138 924 | 2 787 937 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -127 351 | -491 400 | 173 478 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | -2 810 371 | -1 381 417 | 3 953 460 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | -370 581 | -469 216 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 600 | 510 | 430 | 3 871 | 14 324 | 60 996 | 49 724 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 638 | 5 859 | |
Interest Paid Classified As Operating Activities | | | | | | | | | | -2 291 | -4 324 | -5 709 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 2 291 | 4 324 | 5 709 |
Interest Received Classified As Investing Activities | | | | | | | | | | | -700 | -12 600 |
Investments Fixed Assets | | | | | | | | | | | | 2 610 |
Investments In Subsidiaries | | | | | | | | | | | | 2 610 |
Net Cash Generated From Operations | | | | | | | | | | -3 888 244 | -2 542 158 | 1 766 047 |
Net Current Assets Liabilities | 50 857 | 151 635 | 161 265 | 166 884 | 174 436 | 178 452 | 183 532 | 511 690 | 554 805 | 2 171 953 | 4 106 009 | 2 965 105 |
Net Finance Income Costs | | | | | | | | | | | 700 | 12 600 |
Operating Profit Loss | | | | | | | | | | 2 729 464 | 2 073 185 | |
Other Creditors | | | | | | | 5 976 | 109 235 | 600 242 | 146 527 | 595 478 | 589 587 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | 7 013 |
Other Disposals Property Plant Equipment | | | | | | | | | | | | 15 378 |
Other Interest Income | | | | | | | | | | | 700 | 12 600 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 700 | 12 600 |
Other Operating Income Format1 | | | | | | | | | | 88 307 | 21 441 | 190 |
Other Taxation Social Security Payable | | | | | 10 199 | 9 640 | 10 940 | 27 962 | 148 469 | 143 804 | 153 166 | 92 554 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | -44 698 | -77 483 | -75 501 |
Payments Received On Account | | | | | | | | | | 2 072 883 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 24 125 | 32 085 | 40 045 |
Prepayments Accrued Income | | | | | | | | | 7 158 | 13 725 | 24 763 | 14 198 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | | -13 099 |
Profit Loss | | | | | | | | | | 2 577 562 | 2 594 314 | 1 120 712 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 2 727 173 | 2 069 561 | 1 339 425 |
Property Plant Equipment Gross Cost | | | | | 10 094 | 10 094 | 10 094 | 10 094 | 49 992 | 331 744 | 349 189 | 348 443 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | 4 561 | 55 537 | | |
Purchase Property Plant Equipment | | | | | | | | | | -13 044 | -17 445 | -14 632 |
Social Security Costs | | | | | | | | | | 106 360 | 135 155 | |
Staff Costs Employee Benefits Expense | | | | | | | | | | 1 120 022 | 1 366 272 | 1 640 243 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | 55 537 | | 54 719 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | | | 101 289 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 518 163 | 393 217 | 254 491 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | | | | 13 132 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 2 029 | 4 250 | 5 796 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 149 611 | -524 753 | 218 713 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | 39 898 | | | |
Total Assets Less Current Liabilities | 56 187 | 158 110 | 166 765 | 171 554 | 178 406 | 181 822 | 186 392 | 514 120 | 593 262 | 2 477 838 | 4 368 343 | 3 186 592 |
Total Current Tax Expense Credit | | | | | | | | | | 98 635 | -469 216 | 163 994 |
Total Operating Lease Payments | | | | | | | | | | 17 800 | 16 322 | |
Trade Creditors Trade Payables | | | | | 429 872 | 468 588 | 440 243 | 1 110 016 | 1 623 053 | 3 173 182 | 4 382 086 | 3 728 710 |
Trade Debtors Trade Receivables | | | | | 57 768 | 205 278 | 176 191 | 553 470 | 951 465 | 3 133 714 | 2 047 512 | 3 497 546 |
Turnover Revenue | | | | | | | | | | 29 990 028 | 32 340 697 | |
Wages Salaries | | | | | | | | | | 989 537 | 1 199 032 | 1 427 678 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | | | | 2 209 | |
Director Remuneration | | | | | | | | | | 20 423 | 23 798 | 32 432 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | | 20 423 | 26 007 | 33 158 |
Creditors Due Within One Year | 106 525 | 436 555 | 239 815 | 345 693 | 572 917 | | | | | | | |
Number Shares Allotted | | 4 | 4 | 4 | 4 | | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | | | |
Prepayments | | | | | | 1 125 | 1 332 | | | | | |
Recoverable Value-added Tax | | | | | 64 801 | 75 035 | 83 921 | | | | | |
Share Capital Allotted Called Up Paid | 4 | 4 | 4 | 4 | 4 | | | | | | | |
Tangible Fixed Assets Additions | | 2 286 | | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 7 808 | 10 094 | 10 094 | 10 094 | | | | | | | | |
Tangible Fixed Assets Depreciation | 2 478 | 3 619 | 4 594 | 5 424 | 6 124 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 1 141 | 975 | 830 | 700 | | | | | | | |