Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 |
Currency |
| | | | | | | | |
Net Worth | 391 076 | 686 971 | 627 031 | 1 192 110 | 1 744 995 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 19 623 | 856 155 | 3 354 556 | 1 707 493 |
Current Assets | 1 191 370 | 1 571 438 | 1 856 448 | 2 702 304 | 3 316 654 | 7 393 448 | 7 625 273 | 12 404 596 | 13 787 779 |
Debtors | 294 976 | 613 078 | 603 358 | 906 333 | 694 231 | 2 511 791 | 1 802 350 | 4 131 366 | 3 759 511 |
Net Assets Liabilities | | | | | | 3 386 779 | 2 689 164 | 5 176 780 | 7 201 579 |
Other Debtors | | | | | | 332 445 | 424 709 | 2 094 419 | 726 938 |
Property Plant Equipment | | | | | | 1 673 700 | 2 551 744 | 2 998 176 | 9 926 176 |
Total Inventories | | | | | | 4 862 034 | 4 966 768 | 4 918 674 | 8 320 775 |
Cash Bank In Hand | 460 019 | 361 980 | 140 956 | 376 382 | 407 664 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 391 076 | 686 971 | 627 031 | 1 192 110 | | | | | |
Stocks Inventory | 436 375 | 596 380 | 1 112 134 | 1 419 589 | 2 214 759 | | | | |
Tangible Fixed Assets | 56 414 | 42 428 | 589 275 | 494 146 | 451 059 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | |
Profit Loss Account Reserve | 390 976 | 686 871 | 626 931 | 1 192 010 | 1 744 895 | | | | |
Shareholder Funds | 391 076 | 686 971 | 627 031 | 1 192 110 | 1 744 995 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 33 900 | 19 000 | 31 000 | 31 000 |
Accrued Liabilities Deferred Income | | | | | | 895 826 | 556 336 | 1 338 905 | 1 430 577 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 7 319 | 10 152 | 11 333 | 22 299 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 1 489 214 | 2 194 260 | 3 169 368 | 4 498 054 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | 148 400 | 232 768 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 1 583 090 | 1 482 116 | 8 265 026 |
Administrative Expenses | | | | | | 3 056 276 | 4 163 026 | 5 145 096 | 7 696 385 |
Amortisation Expense Intangible Assets | | | | | | 2 833 | 2 833 | 1 181 | 10 966 |
Amortisation Impairment Expense Intangible Assets | | | | | | 2 833 | 2 833 | 1 181 | 10 966 |
Amounts Owed To Group Undertakings | | | | | | 51 821 | 1 332 950 | 1 432 866 | 1 455 965 |
Average Number Employees During Period | | | | | | 117 | 172 | 215 | 234 |
Bank Borrowings | | | | | | | 284 528 | 753 230 | 184 910 |
Bank Borrowings Overdrafts | | | | | | 776 969 | 166 964 | 635 666 | 83 333 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | | -776 969 | | -36 | |
Bank Overdrafts | | | | | | 776 969 | | 36 | |
Cash Cash Equivalents Cash Flow Value | | | | | | -757 346 | 856 155 | 3 354 520 | 1 707 493 |
Corporation Tax Payable | | | | | | 50 422 | 155 469 | 642 409 | -250 000 |
Corporation Tax Recoverable | | | | | | 35 877 | | | |
Cost Sales | | | | | | 13 032 759 | 15 991 006 | 17 905 369 | 30 158 275 |
Creditors | | | | | | 5 676 355 | 166 964 | 635 666 | 2 083 333 |
Current Tax For Period | | | | | | 50 422 | 155 469 | 642 409 | |
Deferred Income | | | | | | 60 438 | 244 545 | 382 813 | 473 003 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | -16 252 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | -16 252 | 26 071 | 38 108 | -119 843 |
Depreciation Expense Property Plant Equipment | | | | | | 428 009 | 705 046 | 1 035 594 | 1 333 717 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | 428 009 | 705 046 | 1 035 594 | 1 333 717 |
Distribution Costs | | | | | | 7 790 050 | 9 998 357 | 12 502 873 | 14 643 146 |
Dividends Paid | | | | | | 116 650 | 1 425 214 | 177 216 | 228 212 |
Dividends Paid Classified As Financing Activities | | | | | | -116 650 | -1 425 214 | -177 216 | -228 212 |
Dividends Paid On Shares Interim | | | | | | 116 650 | 1 425 214 | 177 216 | 228 212 |
Finished Goods Goods For Resale | | | | | | 4 862 034 | 4 966 768 | 4 918 674 | 8 320 775 |
Fixed Assets | 56 414 | 42 428 | 589 275 | 494 146 | | 1 677 715 | 2 552 926 | 3 146 577 | 10 296 379 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | -32 682 | -284 528 | -468 702 | 568 320 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | | | | | | | | -50 000 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | -89 269 | 26 071 | 196 763 | -149 830 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 7 067 731 | 9 426 369 | 11 296 477 | 12 630 686 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -37 841 | 39 383 | 23 863 | 14 524 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -1 932 808 | -226 390 | -2 164 718 | -4 698 779 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 1 218 730 | -673 564 | 2 329 016 | -371 855 |
Gain Loss In Cash Flows From Change In Deferred Income | | | | | | -60 438 | -184 107 | | |
Gain Loss In Cash Flows From Change In Inventories | | | | | | 1 642 302 | 104 734 | -48 094 | 3 402 101 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 12 921 | -3 395 |
Government Grant Income | | | | | | | | 769 427 | |
Gross Profit Loss | | | | | | 11 341 450 | 15 077 740 | 20 243 590 | 24 327 656 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -89 793 | -14 472 | -131 606 | -743 394 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 1 117 081 | -1 613 501 | -2 498 365 | 1 647 027 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -47 594 | -73 | -23 863 | -149 828 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 2 833 | 1 181 | 10 966 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 705 046 | 1 035 594 | 1 333 717 |
Intangible Assets | | | | | | 4 015 | 1 182 | 148 401 | 370 203 |
Intangible Assets Gross Cost | | | | | | 11 334 | 11 334 | 159 734 | 392 502 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 325 | 2 979 | |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | | | | 6 966 | 40 583 | 76 624 |
Interest Income On Financial Assets Fair Value Through Profit Or Loss | | | | | | | | | 50 000 |
Interest Paid Classified As Operating Activities | | | | | | | | -43 562 | -76 624 |
Interest Payable Similar Charges Finance Costs | | | | | | | 7 291 | 43 562 | 76 624 |
Interest Received Classified As Investing Activities | | | | | | -118 | | | |
Issue Equity Instruments | | | | | | 32 688 | | | |
Net Cash Flows From Used In Financing Activities | | | | | | 83 962 | -614 791 | | |
Net Cash Flows From Used In Investing Activities | | | | | | 1 001 506 | 1 583 090 | | |
Net Cash Flows From Used In Operating Activities | | | | | | 31 613 | -2 581 800 | -4 235 798 | |
Net Cash Generated From Operations | | | | | | -58 180 | -2 603 563 | -4 410 966 | -5 116 765 |
Net Current Assets Liabilities | 346 226 | 652 490 | 75 016 | 731 984 | 1 335 019 | 1 717 093 | 337 302 | 2 738 077 | -1 059 915 |
Net Finance Income Costs | | | | | | 118 | | | 50 000 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | -7 291 | -43 562 | |
Operating Profit Loss | | | | | | 495 124 | 916 357 | 3 365 048 | 2 009 964 |
Other Creditors | | | | | | 341 453 | 216 698 | 320 | 4 583 765 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 60 486 | 5 031 |
Other Disposals Property Plant Equipment | | | | | | | | 60 576 | 8 340 |
Other Interest Income | | | | | | 118 | | | |
Other Interest Receivable Similar Income Finance Income | | | | | | 118 | | | 50 000 |
Other Operating Income Format1 | | | | | | | | 769 427 | 21 839 |
Other Remaining Borrowings | | | | | | | 1 755 477 | 1 344 063 | 4 644 701 |
Other Taxation Social Security Payable | | | | | | 64 038 | 183 303 | 122 557 | 195 635 |
Payments Received On Account | | | | | | 207 609 | 331 124 | 873 612 | 476 664 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 30 266 | 62 089 | 68 602 | 116 930 |
Prepayments Accrued Income | | | | | | 948 502 | 823 464 | 814 696 | 1 480 966 |
Proceeds From Issuing Shares | | | | | | -6 | | | |
Proceeds From Sales Property Plant Equipment | | | | | | | | -13 011 | 86 |
Profit Loss | | | | | | 508 666 | 727 599 | 2 664 832 | 2 253 011 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 495 242 | 909 066 | 3 321 486 | 1 983 340 |
Property Plant Equipment Gross Cost | | | | | | 3 162 914 | 4 746 004 | 6 167 544 | 14 424 230 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 8 029 | 34 100 | | |
Purchase Intangible Assets | | | | | | | | -148 400 | -232 768 |
Purchase Property Plant Equipment | | | | | | -1 001 624 | -1 583 090 | -1 482 116 | -8 265 026 |
Repayments Borrowings Classified As Financing Activities | | | | | | | 1 755 477 | -411 414 | 3 300 638 |
Share-based Payment Expense Cash Settled | | | | | | 32 688 | | | |
Social Security Costs | | | | | | 203 024 | 298 487 | 349 030 | 563 186 |
Staff Costs Employee Benefits Expense | | | | | | 2 645 703 | 3 832 807 | 4 844 679 | 6 937 982 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 8 029 | 34 100 | 72 208 | -48 448 |
Tax Expense Credit Applicable Tax Rate | | | | | | 94 096 | 172 723 | 631 082 | 376 835 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | -3 610 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 81 860 | -159 885 | -186 041 | -632 605 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 13 775 | 10 515 | 4 215 | 2 365 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | -13 424 | 181 467 | 656 654 | -269 671 |
Total Assets Less Current Liabilities | 402 640 | 694 918 | 664 291 | 1 226 130 | 1 786 078 | 3 394 808 | 2 890 228 | 5 884 654 | 9 236 464 |
Total Borrowings | | | | | | 776 969 | 2 040 005 | 2 097 329 | 4 829 611 |
Total Current Tax Expense Credit | | | | | | 2 828 | 155 396 | 618 546 | -149 828 |
Total Operating Lease Payments | | | | | | 740 831 | 1 008 975 | 1 398 396 | 1 653 745 |
Trade Creditors Trade Payables | | | | | | 3 227 779 | 2 394 505 | 3 411 374 | 3 735 807 |
Trade Debtors Trade Receivables | | | | | | 1 194 967 | 554 177 | 1 222 251 | 1 551 607 |
Turnover Revenue | | | | | | 24 374 209 | 31 068 746 | 35 793 194 | 54 485 931 |
Wages Salaries | | | | | | 2 412 413 | 3 472 231 | 4 427 047 | 6 257 866 |
Director Remuneration | | | | | | | 191 233 | 150 600 | 148 750 |
Creditors Due After One Year | | | 5 372 | 2 132 | | | | | |
Creditors Due Within One Year | 845 144 | 918 948 | 1 781 432 | 1 970 320 | 1 981 635 | | | | |
Number Shares Allotted | | 100 | 100 | 100 | 100 | | | | |
Number Shares Authorised | | | | | 100 | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | | | | |
Provisions For Liabilities Charges | 11 564 | 7 947 | 31 888 | 31 888 | 41 083 | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | | | | |
Tangible Fixed Assets Additions | | 2 480 | 651 860 | 81 326 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 68 848 | 71 328 | 710 523 | 791 849 | | | | | |
Tangible Fixed Assets Depreciation | 12 434 | 28 900 | 121 248 | 297 703 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 16 466 | 98 156 | 176 455 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 5 808 | | | | | | |
Tangible Fixed Assets Disposals | | | 12 665 | | | | | | |
Share Capital Authorised | | | | -100 | -100 | | | | |