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 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | -245 401 | -108 447 | -203 781 | 36 011 | 317 839 | 648 922 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 520 200 | 1 123 539 | 989 387 | 696 534 | 681 460 |
Current Assets | 1 050 581 | 1 666 153 | 2 322 643 | 2 737 962 | 3 030 303 | 3 513 055 | 4 858 486 | 5 783 868 | 6 679 934 | 7 561 745 |
Debtors | 64 525 | 75 877 | 5 879 | 6 726 | 18 420 | 46 450 | 24 431 | 690 490 | 1 134 978 | 1 472 205 |
Property Plant Equipment | | | | | | 134 270 | 101 705 | 82 684 | 111 308 | 75 491 |
Total Inventories | | | | | | 2 946 405 | 3 710 516 | 4 103 991 | 4 848 422 | 5 408 080 |
Net Assets Liabilities | | | | | | | | 2 449 653 | 3 347 376 | 4 316 601 |
Other Debtors | | | | | | | | 30 000 | 42 360 | 56 284 |
Cash Bank In Hand | 142 677 | 131 055 | 142 118 | 357 800 | 273 715 | 520 200 | | | | |
Intangible Fixed Assets | 3 000 | 2 000 | 12 250 | 7 500 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | -245 401 | -108 447 | -203 781 | 36 011 | 317 839 | 648 922 | | | | |
Stocks Inventory | 843 379 | 1 459 221 | 2 174 646 | 2 373 436 | 2 738 168 | 2 946 405 | | | | |
Tangible Fixed Assets | 203 485 | 174 735 | 234 841 | 185 591 | 148 450 | 134 270 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | | | | |
Profit Loss Account Reserve | -345 401 | -208 447 | -303 781 | -63 989 | 217 839 | 548 922 | | | | |
Shareholder Funds | -245 401 | -108 447 | -203 781 | 36 011 | 317 839 | 648 922 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 7 300 | 8 000 |
Director Remuneration | | | | | | | | 83 058 | 101 300 | 86 600 |
Accrued Liabilities | | | | | | | 24 957 | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 19 000 | | 19 000 | 19 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 306 088 | 338 653 | 432 668 | 495 005 | 543 908 |
Average Number Employees During Period | | | | | | | 44 | 54 | 58 | 60 |
Corporation Tax Payable | | | | | | 27 084 | 21 913 | 95 295 | 117 975 | 141 097 |
Creditors | | | | | | 2 998 403 | 3 973 684 | 3 408 270 | 354 167 | 270 833 |
Fixed Assets | 206 485 | 176 735 | 247 091 | 193 091 | 148 450 | 134 270 | 101 705 | 82 684 | 111 308 | 75 491 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 32 565 | | 75 310 | 48 903 |
Intangible Assets Gross Cost | | | | | | 19 000 | | 19 000 | 19 000 | |
Merchandise | | | | | | 2 946 405 | 3 710 516 | | | |
Net Current Assets Liabilities | -451 886 | -285 182 | 2 322 643 | 2 737 962 | 169 389 | 514 652 | 884 802 | 2 375 598 | 3 607 226 | 4 524 854 |
Other Creditors | | | | | | 405 000 | 405 000 | 398 020 | 8 040 | 7 675 |
Other Taxation Social Security Payable | | | | | | 13 371 | 14 485 | 14 207 | 25 124 | 21 472 |
Prepayments | | | | | | 16 777 | 15 969 | | | |
Property Plant Equipment Gross Cost | | | | | | 440 358 | | 515 352 | 606 313 | 619 399 |
Total Assets Less Current Liabilities | -245 401 | -108 447 | -203 781 | 2 931 053 | 317 839 | 648 922 | 986 507 | 2 458 282 | 3 718 534 | 4 600 345 |
Trade Creditors Trade Payables | | | | | | 242 528 | 274 814 | 280 383 | 369 069 | 391 733 |
Trade Debtors Trade Receivables | | | | | | 29 673 | 8 462 | 33 727 | 116 896 | 125 585 |
Accrued Liabilities Deferred Income | | | | | | | | 3 955 | 23 063 | 30 682 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | 8 362 | -4 080 |
Administrative Expenses | | | | | | | | 1 793 010 | 2 094 085 | 2 339 878 |
Applicable Tax Rate | | | | | | | | 19 | 19 | 19 |
Bank Borrowings | | | | | | | | 50 000 | 83 333 | 83 333 |
Bank Borrowings Overdrafts | | | | | | | | 50 000 | 354 167 | 270 833 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 989 387 | 696 534 | |
Cash Receipts From Government Grants | | | | | | | | -833 320 | -186 760 | |
Comprehensive Income Expense | | | | | | | | 617 692 | 899 723 | 971 225 |
Cost Sales | | | | | | | | 2 505 840 | 4 021 759 | 3 968 157 |
Current Tax For Period | | | | | | | | 95 038 | 117 975 | 141 097 |
Depreciation Amortisation Expense | | | | | | | | 28 257 | 75 310 | 48 903 |
Depreciation Expense Property Plant Equipment | | | | | | | | 28 256 | 75 310 | 48 903 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 12 973 | |
Disposals Property Plant Equipment | | | | | | | | | 12 973 | |
Dividends Paid | | | | | | | | 2 000 | 2 000 | 2 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | -2 000 | -2 000 | -2 000 |
Dividends Paid On Shares Interim | | | | | | | | 2 000 | 2 000 | 2 000 |
Finished Goods | | | | | | | | 4 103 991 | 4 848 422 | 5 408 080 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | | 833 320 | 186 760 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | 15 054 |
Further Item Interest Income Component Total Interest Income | | | | | | | | 1 | 13 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 152 400 | 164 400 | 188 200 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | -42 | 3 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -19 883 | -183 354 | 12 940 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | -554 046 | -444 488 | -337 227 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | 1 113 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 1 113 | | |
Gross Profit Loss | | | | | | | | 1 650 564 | 2 923 172 | 3 435 888 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -33 690 | -95 295 | -116 689 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 509 418 | -292 853 | -15 074 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | -5 506 | -2 537 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | -828 500 | 744 431 | 559 658 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 15 054 |
Net Cash Flows From Used In Financing Activities | | | | | | | | 439 472 | -177 279 | 172 267 |
Net Cash Flows From Used In Investing Activities | | | | | | | | 10 009 | 103 921 | 13 086 |
Net Cash Flows From Used In Operating Activities | | | | | | | | -958 899 | 366 211 | -170 279 |
Net Cash Generated From Operations | | | | | | | | -159 269 | 457 676 | -286 968 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -1 | -13 | |
Number Shares Issued Fully Paid | | | | | | | | | 100 000 | 100 000 |
Operating Profit Loss | | | | | | | | 710 874 | 1 026 047 | 1 122 010 |
Other Deferred Tax Expense Credit | | | | | | | | -1 855 | 8 362 | -4 080 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 1 | 13 | |
Other Operating Income Format1 | | | | | | | | 853 320 | 196 960 | 26 000 |
Par Value Share | | | | | | | | | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 30 401 | 45 177 | 46 908 |
Prepayments Accrued Income | | | | | | | | 20 742 | 32 077 | 36 439 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | -50 000 | -437 500 | |
Proceeds From Sales Property Plant Equipment | | | | | | | | -3 800 | | |
Profit Loss | | | | | | | | 617 692 | 899 723 | 971 225 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 710 875 | 1 026 060 | 1 106 956 |
Provisions | | | | | | | | 8 629 | 16 991 | 12 911 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | 8 629 | 16 991 | 12 911 |
Purchase Property Plant Equipment | | | | | | | | -13 810 | -103 934 | -13 086 |
Recoverable Value-added Tax | | | | | | | | 2 522 | | |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | -50 000 | -83 334 |
Social Security Costs | | | | | | | | 11 939 | 14 052 | 97 880 |
Staff Costs Employee Benefits Expense | | | | | | | | 1 076 399 | 1 324 945 | 1 464 093 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 135 066 | 194 951 | 210 322 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 123 | -70 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 93 183 | 126 337 | 135 731 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | 103 934 | 13 086 |
Total Current Tax Expense Credit | | | | | | | | | 117 975 | 139 811 |
Total Operating Lease Payments | | | | | | | | 161 808 | 174 873 | 211 511 |
Turnover Revenue | | | | | | | | 4 156 404 | 6 944 931 | 7 404 045 |
Wages Salaries | | | | | | | | 1 034 059 | 1 172 193 | 1 319 305 |
Creditors Due Within One Year Total Current Liabilities | 1 502 467 | 1 951 335 | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 1 000 | 2 000 | 6 750 | 11 500 | 19 000 | 19 000 | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 1 000 | 4 750 | 4 750 | 7 500 | | | | | |
Intangible Fixed Assets Cost Or Valuation | 4 000 | 4 000 | 19 000 | 19 000 | 19 000 | 19 000 | | | | |
Tangible Fixed Assets Additions | | 15 183 | 105 424 | | | 30 574 | | | | |
Tangible Fixed Assets Cost Or Valuation | 289 177 | 304 360 | 409 784 | 409 784 | 409 784 | 440 358 | | | | |
Tangible Fixed Assets Depreciation | 85 692 | 129 625 | 174 943 | 224 193 | 261 334 | 306 088 | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 43 933 | | | | | | | | |
Creditors Due After One Year | | | 2 773 515 | 2 895 042 | | | | | | |
Creditors Due Within One Year | | 1 951 335 | 2 773 515 | 2 895 042 | 2 860 914 | 2 998 403 | | | | |
Intangible Fixed Assets Additions | | | 15 000 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 45 318 | 49 250 | 37 141 | 44 754 | | | | |