Profit & Loss |
Date of Accounts |
2015-03-31 | 2016-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | |
Net Worth | -60 240 | 165 167 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 211 792 | 1 259 434 | 8 026 680 | 2 870 472 | 1 501 579 |
Current Assets | 204 638 | 525 258 | 3 019 912 | 4 014 762 | 12 182 132 | 12 936 257 | 14 391 703 |
Debtors | 22 190 | 215 173 | 449 863 | 528 403 | 1 318 695 | 5 128 127 | 8 030 528 |
Net Assets Liabilities | | | -32 690 | 885 274 | 3 808 004 | 5 468 823 | 6 809 094 |
Other Debtors | | | 169 938 | 213 671 | 859 004 | 161 030 | 637 960 |
Property Plant Equipment | | | 190 371 | 208 969 | 191 237 | 238 510 | 357 311 |
Total Inventories | | | 1 358 257 | 2 226 925 | 2 836 757 | 4 937 658 | 4 859 596 |
Cash Bank In Hand | 5 363 | 114 970 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | -60 240 | 165 167 | | | | | |
Stocks Inventory | 177 085 | 195 115 | | | | | |
Tangible Fixed Assets | 84 634 | 142 049 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 100 | | | | | |
Profit Loss Account Reserve | -60 241 | 165 067 | | | | | |
Shareholder Funds | -60 240 | 165 167 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 76 066 | 22 000 | 25 000 |
Accumulated Amortisation Impairment Intangible Assets | | | 85 968 | 163 515 | 301 572 | 513 469 | 825 054 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 278 738 | 423 962 | 550 208 | 566 924 | 385 430 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | 517 606 | 305 122 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 181 502 | 289 089 |
Administrative Expenses | | | | | 7 470 938 | 8 347 228 | 9 433 570 |
Amortisation Expense Intangible Assets | | | | | 138 057 | 211 897 | 312 066 |
Amortisation Impairment Expense Intangible Assets | | | | | 138 057 | 211 897 | 312 066 |
Amounts Owed By Group Undertakings | | | | | | 3 302 911 | 6 507 730 |
Amounts Owed By Related Parties | | | 148 449 | 39 336 | | | |
Amounts Owed To Group Undertakings | | | 2 358 151 | 2 347 920 | 5 599 192 | 5 387 097 | 6 931 647 |
Average Number Employees During Period | | | 25 | 34 | 44 | 63 | 63 |
Bank Borrowings | | | | | 800 000 | 577 778 | 311 111 |
Bank Borrowings Overdrafts | | | | | 555 556 | 311 111 | 44 444 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | -308 063 | -193 622 | -156 889 |
Bank Overdrafts | | | | | 308 063 | 193 622 | 156 889 |
Cash Cash Equivalents Cash Flow Value | | | | 1 259 434 | 7 718 617 | 2 676 850 | 1 344 690 |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | | | | | -3 955 | -2 284 |
Corporation Tax Payable | | | | 120 157 | 198 605 | 125 317 | 226 978 |
Cost Sales | | | | | 4 964 901 | 6 526 353 | 4 769 687 |
Creditors | | | 3 531 922 | 3 790 412 | 555 556 | 311 111 | 44 444 |
Current Tax For Period | | | | | 231 952 | 125 315 | 226 979 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 28 201 | 9 752 | 22 572 |
Depreciation Expense Property Plant Equipment | | | | | 126 246 | 126 306 | 170 288 |
Depreciation Impairment Expense Property Plant Equipment | | | | | 126 246 | 126 306 | 170 288 |
Distribution Costs | | | | | 826 468 | 1 018 420 | 785 871 |
Dividends Paid On Shares | | | 251 642 | 418 769 | | | |
Finished Goods Goods For Resale | | | | | 3 346 780 | 4 937 658 | 4 859 596 |
Fixed Assets | 88 700 | 146 115 | 482 563 | 668 288 | 746 404 | 1 525 254 | 1 927 360 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | -800 000 | 222 222 | 266 667 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | | | | 120 114 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | -5 254 | -22 995 | 19 965 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 384 469 | 302 575 | 73 129 | 43 654 | 160 316 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | -80 919 | -61 613 | -34 313 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -4 618 067 | 237 668 | -696 448 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 790 292 | 3 809 432 | 2 902 401 |
Gain Loss In Cash Flows From Change In Inventories | | | | | 714 911 | 1 590 878 | -78 062 |
Gain Loss On Disposals Intangible Assets | | | | | | | -5 484 |
Gain Loss On Disposals Property Plant Equipment | | | | | | -4 211 | |
Government Grant Income | | | | | 52 000 | | |
Gross Profit Loss | | | | | 10 895 907 | 9 804 673 | 8 475 857 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -175 610 | -145 283 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 5 041 767 | 1 332 160 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -19 965 | -22 993 | 19 965 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 77 547 | 138 057 | 211 897 | 312 066 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 145 224 | 126 246 | 126 306 | 170 288 |
Intangible Assets | | | 251 642 | 418 769 | 514 617 | 1 242 239 | 1 523 260 |
Intangible Assets Gross Cost | | | 337 610 | 582 284 | 816 189 | 1 755 708 | 2 348 314 |
Interest Income On Bank Deposits | | | | | 515 | | |
Interest Paid Classified As Operating Activities | | | | | | -30 513 | -46 985 |
Interest Payable Similar Charges Finance Costs | | | | | 26 581 | 30 513 | 46 985 |
Interest Received Classified As Investing Activities | | | | | -515 | | |
Investments Fixed Assets | 4 066 | 4 066 | 40 550 | 40 550 | 40 550 | 44 505 | 46 789 |
Investments In Group Undertakings Participating Interests | | | 40 550 | 40 550 | 40 550 | | |
Investments In Subsidiaries | | | | | 40 550 | 44 505 | 46 789 |
Net Cash Flows From Used In Operating Activities | | | | | -6 001 087 | 3 698 281 | |
Net Cash Generated From Operations | | | | | -6 027 668 | 3 492 158 | -16 719 |
Net Current Assets Liabilities | -148 940 | 244 074 | -512 010 | 224 350 | 3 142 698 | 4 299 997 | 4 994 067 |
Net Finance Income Costs | | | | | 515 | | |
Net Interest Paid Received Classified As Operating Activities | | | | | -26 581 | -30 513 | |
Number Equity Instruments Forfeited Share-based Payment Arrangement | | | | | | | 591 |
Number Equity Instruments Granted Share-based Payment Arrangement | | | | | | 8 541 | |
Number Equity Instruments Outstanding Share-based Payment Arrangement | | | | | | 8 541 | 7 950 |
Operating Profit Loss | | | | | 2 650 501 | 1 769 255 | 1 422 346 |
Other Creditors | | | 651 263 | 705 170 | 1 397 357 | 1 216 588 | 1 206 972 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | 481 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 109 590 | 351 782 |
Other Disposals Intangible Assets | | | | | | | 5 965 |
Other Disposals Property Plant Equipment | | | | | | 117 513 | 351 782 |
Other Interest Expense | | | | | 26 581 | 30 513 | 46 985 |
Other Interest Receivable Similar Income Finance Income | | | | | 515 | | |
Other Operating Income Format1 | | | | | 52 000 | 1 450 344 | 3 165 930 |
Other Taxation Social Security Payable | | | 40 450 | 138 744 | 70 588 | 91 963 | 92 858 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 81 336 | 118 167 | 114 568 |
Percentage Class Share Held In Subsidiary | | | | | | 100 | 100 |
Prepayments Accrued Income | | | | | 714 629 | 1 434 335 | 608 891 |
Proceeds From Sales Property Plant Equipment | | | | | | -3 712 | |
Profit Loss | | | | | 2 517 786 | 1 626 668 | 1 105 845 |
Profit Loss On Ordinary Activities Before Tax | | | | | 2 624 435 | 1 738 742 | 1 375 361 |
Property Plant Equipment Gross Cost | | | 469 109 | 632 931 | 741 445 | 805 434 | 742 741 |
Provisions For Liabilities Balance Sheet Subtotal | | | 3 243 | 7 364 | 35 565 | | |
Purchase Intangible Assets | | | | | -233 905 | -939 519 | -598 571 |
Purchase Property Plant Equipment | | | | | -108 514 | -181 502 | -289 089 |
Research Development Expense Recognised In Profit Or Loss | | | | | 224 332 | 261 505 | 141 581 |
Share-based Payment Expense Cash Settled | | | | | | 34 151 | 234 426 |
Social Security Costs | | | | | 294 728 | 574 273 | 561 842 |
Staff Costs Employee Benefits Expense | | | | | 3 111 377 | 4 284 936 | 4 935 178 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 35 565 | 45 317 | 67 889 |
Tax Expense Credit Applicable Tax Rate | | | | | 498 643 | 330 361 | 261 319 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | -74 | -27 | -34 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -172 073 | -228 073 | -60 981 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | -10 | 26 319 | 4 706 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | -41 114 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 106 649 | 112 074 | 269 516 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 163 822 | 108 514 | | |
Total Assets Less Current Liabilities | -60 240 | 390 189 | -29 447 | 892 638 | 4 399 125 | 5 825 251 | 6 921 427 |
Total Borrowings | | | | | 1 108 063 | 771 400 | 468 000 |
Total Current Tax Expense Credit | | | | | 78 448 | 102 322 | 246 944 |
Total Operating Lease Payments | | | | | 90 980 | 50 799 | 139 920 |
Trade Creditors Trade Payables | | | 482 058 | 478 421 | 1 221 185 | 1 355 006 | 515 625 |
Trade Debtors Trade Receivables | | | 131 476 | 275 396 | 459 691 | 229 851 | 275 947 |
Turnover Revenue | | | | | 15 860 808 | 16 331 026 | 13 245 544 |
Wages Salaries | | | | | 2 735 313 | 3 592 496 | 4 258 768 |
Weighted Average Exercise Price Equity Instruments Forfeited Share-based Payment Arrangement | | | | | | | 101 |
Weighted Average Exercise Price Equity Instruments Granted Share-based Payment Arrangement | | | | | | 101 | |
Weighted Average Exercise Price Equity Instruments Outstanding Share-based Payment Arrangement | | | | | | 101 | 101 |
Director Remuneration | | | | | 788 895 | 536 714 | 745 744 |
Creditors Due After One Year | | 225 022 | | | | | |
Creditors Due Within One Year | 353 578 | 281 184 | | | | | |
Number Shares Allotted | 1 | 4 800 | | | | | |
Par Value Share | | 0 | | | | | |
Share Capital Allotted Called Up Paid | 1 | 48 | | | | | |
Tangible Fixed Assets Additions | | 84 728 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 99 314 | 184 042 | | | | | |
Tangible Fixed Assets Depreciation | 14 680 | 41 993 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 27 313 | | | | | |