Profit & Loss |
Date of Accounts |
2013-03-31 | 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 | 795 723 | 855 905 | 935 770 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 1 075 918 | 753 337 | 589 299 | 1 068 185 | 1 452 140 | 3 291 301 | 2 286 395 | 1 483 772 |
Current Assets | 2 938 117 | 3 256 127 | 4 276 174 | 3 830 706 | 2 771 736 | 3 130 297 | 4 024 859 | 3 813 279 | 5 401 467 | 4 871 750 | 4 247 492 |
Debtors | 1 433 325 | 2 113 000 | 1 338 879 | 1 283 977 | 912 067 | 1 349 327 | 2 009 776 | 1 299 232 | 1 254 258 | 961 832 | 916 313 |
Net Assets Liabilities | | | | 902 515 | 883 485 | 903 887 | 1 082 728 | 1 143 285 | 1 374 369 | 1 317 545 | 1 547 472 |
Other Debtors | | | 1 413 | 12 | 12 | 12 | | | | | |
Property Plant Equipment | | | | 131 458 | 182 140 | 191 820 | 189 830 | 194 913 | 199 842 | 207 983 | 209 536 |
Total Inventories | | | | 1 470 811 | 1 106 332 | 1 191 671 | 946 898 | 1 061 907 | 855 908 | 1 623 523 | 1 847 407 |
Cash Bank In Hand | 447 032 | 410 610 | 1 496 198 | | | | | | | | |
Stocks Inventory | 1 057 760 | 732 517 | 1 441 097 | | | | | | | | |
Tangible Fixed Assets | 83 145 | 262 312 | 233 246 | | | | | | | | |
Trade Debtors | | 1 479 785 | 692 929 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 50 000 | 50 000 | 50 000 | | | | | | | | |
Profit Loss Account Reserve | 745 723 | 805 905 | 885 770 | | | | | | | | |
Shareholder Funds | 795 723 | 855 905 | 935 770 | | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | 29 251 | 23 445 | | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 129 841 | 115 226 | 113 381 | 123 664 | 161 667 | 187 877 | 184 892 | 219 731 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 98 176 | | | | | | |
Amounts Owed By Group Undertakings | | | | | 368 786 | 374 868 | 375 352 | 375 268 | 275 027 | 124 987 | 124 987 |
Amounts Owed By Parent Entities | | | | 484 413 | 356 673 | | | | | | |
Amounts Owed To Group Undertakings | | | | 14 587 | | 49 128 | 21 165 | 14 118 | 2 050 | 48 871 | 114 943 |
Average Number Employees During Period | | | | 14 | 13 | 12 | 12 | 13 | 13 | 13 | 13 |
Bank Borrowings Overdrafts | | | | 122 813 | 46 085 | | | | 350 000 | 84 808 | 95 236 |
Corporation Tax Payable | | | | 65 921 | 63 570 | 43 500 | 97 418 | 85 552 | 120 586 | 107 993 | 110 267 |
Creditors | | | | 41 380 | 64 064 | 81 211 | 75 044 | 69 957 | 38 237 | 14 364 | 37 596 |
Finance Lease Liabilities Present Value Total | | | | 70 462 | 64 064 | 81 211 | 75 044 | 69 957 | 45 295 | 33 933 | 22 715 |
Finance Lease Payments Owing Minimum Gross | | | | 78 715 | 120 555 | | | | | | |
Future Finance Charges On Finance Leases | | | | 8 253 | 11 110 | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 38 831 | 36 339 | 41 801 | 51 325 | 49 055 | 64 959 | 67 991 |
Net Current Assets Liabilities | 754 438 | 808 387 | 877 845 | 838 937 | 801 839 | 829 723 | 1 000 264 | 1 055 109 | 1 250 496 | 1 163 219 | 1 427 639 |
Operating Lease Payments Owing | | | | 77 296 | 40 755 | | | | | | |
Other Creditors | | | | 4 343 | 343 | | | 1 218 | 7 353 | 1 173 | 1 480 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 53 447 | | | | | | |
Other Disposals Property Plant Equipment | | | | | 62 109 | | | | | | |
Other Remaining Borrowings | | | | 122 813 | 46 085 | | | | | | |
Other Taxation Social Security Payable | | | | 310 364 | 7 580 | 7 786 | 7 363 | 11 056 | 8 867 | 7 219 | 8 179 |
Prepayments Accrued Income | | | | 45 592 | 43 654 | | | | | | |
Property Plant Equipment Gross Cost | | | | 261 299 | 297 366 | 305 201 | 313 494 | 356 580 | 387 719 | 392 875 | 429 267 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 26 500 | 36 430 | 36 445 | 32 322 | 36 780 | 37 732 | 39 293 | 52 107 |
Total Assets Less Current Liabilities | 837 583 | 1 070 699 | 1 111 091 | 970 395 | 983 979 | 1 021 543 | 1 190 094 | 1 250 022 | 1 450 338 | 1 371 202 | 1 637 175 |
Trade Creditors Trade Payables | | | | 2 415 408 | 1 519 061 | 1 810 859 | 2 208 520 | 1 911 100 | 2 348 448 | 2 613 528 | 1 944 871 |
Trade Debtors Trade Receivables | | | | 753 960 | 499 615 | 863 361 | 1 478 251 | 877 570 | 947 464 | 799 555 | 747 255 |
Accrued Liabilities | | | | | 23 445 | 38 373 | 171 535 | 245 446 | 309 303 | 357 364 | 297 776 |
Additional Provisions Increase From New Provisions Recognised | | | | | | 15 | | 4 458 | 952 | 1 561 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | -4 123 | | | | 12 814 |
Deferred Tax Liabilities | | | | | 36 430 | 36 445 | 32 322 | 36 780 | 37 732 | 39 293 | 52 107 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 38 184 | 31 518 | 13 322 | 22 845 | 67 944 | 33 152 |
Disposals Property Plant Equipment | | | | | | 111 144 | 127 280 | 22 985 | 39 280 | 92 245 | 65 212 |
Prepayments | | | | | 43 654 | 111 086 | 156 173 | 46 394 | 31 767 | 37 290 | 44 071 |
Provisions | | | | | 36 430 | 36 445 | 32 322 | 36 780 | 37 732 | 39 293 | 52 107 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 118 979 | 135 573 | 66 071 | 70 419 | 97 401 | 101 604 |
Value-added Tax Payable | | | | | | 281 047 | 420 203 | 959 069 | | | 224 386 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 41 000 | 41 000 | 41 000 | 41 000 | 41 000 |
Total Fees To Auditors | | | 9 515 | | | | | | | | |
Director Remuneration Benefits Including Payments To Third Parties | | 39 637 | 48 637 | | | | | | | | |
Accruals Deferred Income Within One Year | | 67 971 | 65 470 | | | | | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | | -15 | 1 049 | | | | | | | | |
Administrative Expenses | | 528 075 | 548 461 | | | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | | 587 759 | 602 521 | | | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests After One Year | | 492 213 | 504 213 | | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | | 48 249 | 7 266 | | | | | | | | |
Contingent Considerations Liabilities | | 149 615 | 40 465 | | | | | | | | |
Corporation Tax Due Within One Year | | 25 595 | 76 830 | | | | | | | | |
Cost Sales | | 8 415 177 | 9 558 552 | | | | | | | | |
Creditors Due After One Year | 30 960 | 162 334 | 128 671 | | | | | | | | |
Creditors Due Within One Year | 2 183 679 | 2 447 740 | 3 398 329 | | | | | | | | |
Debtors Due After One Year | 492 223 | 492 213 | 504 213 | | | | | | | | |
Debtors Due Within One Year | | 1 620 787 | 834 666 | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | | 32 222 | 60 703 | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | 52 460 | 46 650 | | | | | | | | |
Expenses Not Deductible For Tax Purposes | | 2 840 | 5 190 | | | | | | | | |
Finished Goods Goods For Resale | | 732 517 | 1 441 097 | | | | | | | | |
Gross Profit Loss | | 869 106 | 888 195 | | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | -15 | 1 049 | | | | | | | | |
Interest Payable On Other Financial Liabilities That Are Not Fair Value Through Profit Or Loss | | 5 802 | 10 008 | | | | | | | | |
Interest Payable Similar Charges | | 5 802 | 10 008 | | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | | 417 | 1 781 | | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | | -12 000 | -12 000 | | | | | | | | |
Loans From Directors | | 19 454 | 4 000 | | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 795 723 | 855 905 | 935 770 | | | | | | | | |
Net Increase Decrease In Shareholders Funds | | 60 182 | 79 865 | | | | | | | | |
Number Shares Allotted | | 50 000 | 50 000 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | 162 334 | 128 671 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | 111 102 | 59 335 | | | | | | | | |
Operating Profit Loss | | 341 031 | 339 734 | | | | | | | | |
Other Interest Receivable | | 6 | | | | | | | | | |
Other Interest Receivable Similar Income | | 423 | 1 781 | | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | | -7 722 | -14 029 | | | | | | | | |
Other Taxation Social Security Within One Year | | 235 765 | 358 783 | | | | | | | | |
Other Timing Differences Leading To Decrease Increase In Taxation | | | 3 344 | | | | | | | | |
Par Value Share | | 1 | 1 | | | | | | | | |
Prepayments Accrued Income Current Asset | | 45 456 | 42 016 | | | | | | | | |
Profit Loss For Period | | 268 512 | 259 438 | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | 335 652 | 331 507 | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | -5 810 | | | | | | | | |
Provisions For Liabilities Charges | 10 900 | 52 460 | 46 650 | | | | | | | | |
Share Capital Allotted Called Up Paid | 50 000 | 50 000 | 50 000 | | | | | | | | |
Social Security Costs | | 24 545 | 29 188 | | | | | | | | |
Staff Costs | | 262 220 | 278 166 | | | | | | | | |
Standard Nominal Tax Rate | | 20 | 20 | | | | | | | | |
Tangible Fixed Assets Additions | | 241 529 | 41 008 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 194 463 | 354 863 | 375 594 | | | | | | | | |
Tangible Fixed Assets Depreciation | 111 318 | 92 551 | 142 348 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 32 222 | 60 703 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 50 989 | 10 906 | | | | | | | | |
Tangible Fixed Assets Disposals | | 81 129 | 20 277 | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | | -67 130 | -66 301 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | 67 140 | 72 069 | | | | | | | | |
Total Dividend Payment | | 208 330 | 179 573 | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | | 25 580 | 77 879 | | | | | | | | |
Trade Creditors Within One Year | | 1 987 853 | 2 833 911 | | | | | | | | |
Turnover Gross Operating Revenue | | 9 284 283 | 10 446 747 | | | | | | | | |
U K Current Corporation Tax | | -25 580 | -77 879 | | | | | | | | |
U K Current Corporation Tax On Income For Period | | 25 595 | 76 830 | | | | | | | | |
U K Deferred Tax | | -41 560 | 5 810 | | | | | | | | |
Utilisation Tax Losses | | 2 570 | 2 880 | | | | | | | | |
Wages Salaries | | 237 675 | 248 978 | | | | | | | | |