Profit & Loss |
Date of Accounts |
2014-03-31 | 2015-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 |
Currency |
| | | | | |
Net Worth | -436 110 | -510 377 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 214 540 | 636 206 | 327 415 | 61 910 |
Current Assets | 2 652 204 | 2 918 087 | 3 009 335 | 3 896 308 | 2 783 467 | 3 266 717 |
Debtors | 1 424 448 | 1 659 926 | 766 159 | 1 335 997 | 584 884 | 1 152 364 |
Other Debtors | 2 691 | 7 351 | 7 836 | 94 594 | 8 146 | |
Property Plant Equipment | | | 269 715 | 159 251 | 186 174 | 158 937 |
Total Inventories | | | 2 028 636 | 1 924 105 | 1 871 168 | |
Cash Bank In Hand | 235 310 | 171 318 | | | | |
Stocks Inventory | 992 446 | 1 086 843 | | | | |
Tangible Fixed Assets | 242 836 | 224 872 | | | | |
Trade Debtors | 520 209 | 431 315 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | | | | |
Profit Loss Account Reserve | -436 112 | -510 379 | | | | |
Shareholder Funds | -436 110 | -510 377 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 12 000 | 13 000 | 15 000 | 15 000 |
Accrued Liabilities Deferred Income | | | 140 133 | 598 693 | 940 308 | 527 289 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 987 175 | 911 355 | 965 221 | 1 020 870 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 24 099 | 80 790 | 28 411 |
Administrative Expenses | 4 406 838 | 4 833 830 | 1 725 644 | 4 507 828 | 6 985 117 | 8 046 712 |
Average Number Employees During Period | | | | 232 | 249 | 266 |
Bank Borrowings Overdrafts | | | 18 658 | | | 72 908 |
Banking Arrangements Classified As Cash Cash Equivalents | | | -18 658 | | | -72 908 |
Bank Overdrafts | 256 439 | 154 042 | 18 658 | | | 72 908 |
Cash Cash Equivalents Cash Flow Value | | | 195 882 | 636 206 | 327 415 | -10 998 |
Comprehensive Income Expense | | | -765 478 | -538 228 | 712 361 | -621 578 |
Cost Sales | 8 263 684 | 8 588 457 | 6 111 689 | 9 184 999 | 10 666 589 | 10 641 747 |
Creditors | | | 5 660 328 | 6 975 065 | 5 176 786 | 6 254 377 |
Depreciation Expense Property Plant Equipment | | | 137 491 | 113 300 | 53 866 | |
Depreciation Impairment Expense Property Plant Equipment | | | 137 491 | 113 300 | 53 866 | 55 650 |
Further Item Interest Expense Component Total Interest Expense | | | 31 554 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 145 441 | 102 263 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 3 120 000 | 3 060 000 | 3 000 000 | 3 200 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -1 403 | -3 092 | -21 736 | |
Gain Loss On Disposals Property Plant Equipment | | | | 62 070 | | |
Gross Profit Loss | 4 357 047 | 4 759 563 | -1 949 862 | 3 969 600 | 7 697 478 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 66 650 | -440 324 | 308 793 | 338 411 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 113 300 | 53 866 | 55 650 |
Interest Payable Similar Charges Finance Costs | | | 31 554 | | | |
Net Cash Flows From Used In Investing Activities | | | 1 | -59 233 | 80 790 | 28 411 |
Net Cash Flows From Used In Operating Activities | | | 66 649 | -381 090 | | |
Net Cash Generated From Operations | | | | -381 090 | 228 003 | 310 000 |
Net Current Assets Liabilities | -678 946 | -735 249 | -2 650 993 | -3 078 757 | -2 393 319 | -2 987 660 |
Net Interest Paid Received Classified As Operating Activities | | | -31 554 | | | |
Operating Profit Loss | -49 791 | -74 267 | -733 924 | -538 228 | | |
Other Creditors | | | 93 753 | 49 455 | 72 876 | 156 680 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 189 120 | | |
Other Disposals Property Plant Equipment | | | | 210 383 | | |
Other Operating Income Format1 | | | 2 941 582 | | | |
Other Taxation Social Security Payable | | | 1 835 164 | 1 728 545 | 649 379 | 600 627 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 88 164 | 96 609 | 100 823 | 106 657 |
Prepayments Accrued Income | | | 643 039 | 990 281 | 245 540 | 836 994 |
Proceeds From Sales Property Plant Equipment | | | | -83 333 | | |
Profit Loss | | | -765 478 | -538 228 | 712 361 | -621 578 |
Profit Loss On Ordinary Activities Before Tax | -49 791 | -74 267 | -765 478 | -538 228 | 712 361 | -621 578 |
Property Plant Equipment Gross Cost | | | 1 256 890 | 1 070 605 | 1 151 396 | 1 179 807 |
Purchase Property Plant Equipment | | | | -24 099 | -80 790 | -28 411 |
Raw Materials Consumables | | | 2 028 636 | 1 924 105 | 1 871 168 | |
Social Security Costs | 389 211 | 398 572 | 402 449 | 600 104 | 644 313 | |
Staff Costs Employee Benefits Expense | | | 1 297 316 | 1 614 609 | 2 103 434 | 2 519 539 |
Tax Decrease From Utilisation Tax Losses | | | | | 135 349 | |
Tax Expense Credit Applicable Tax Rate | | | -145 441 | -102 263 | 135 349 | -155 395 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | 155 395 |
Total Assets Less Current Liabilities | -436 110 | -510 377 | -2 381 278 | -2 919 506 | -2 207 145 | -2 828 723 |
Total Operating Lease Payments | | | -325 634 | 1 063 594 | 2 392 595 | |
Trade Creditors Trade Payables | | | 3 572 620 | 4 598 372 | 3 514 223 | 4 896 873 |
Trade Debtors Trade Receivables | | | 115 284 | 251 122 | 331 198 | 315 370 |
Turnover Revenue | | | 4 161 827 | 13 154 599 | 18 364 067 | |
Wages Salaries | | | 806 703 | 917 896 | 1 358 298 | 1 831 179 |
Total Fees To Auditors | 8 000 | | | | | |
Accruals Deferred Income Within One Year | 245 007 | 157 467 | | | | |
Creditors Due Within One Year | 3 331 150 | 3 653 336 | | | | |
Depreciation Tangible Fixed Assets Expense | 96 514 | 102 761 | | | | |
Increase Decrease In Net Cash For Period | 104 414 | 38 405 | | | | |
Land Buildings Operating Leases Expiring Within One Year | -1 978 000 | -2 244 000 | | | | |
Net Debt Funds | 21 129 | 17 276 | | | | |
Number Shares Allotted | | 2 | | | | |
Other Creditors Due Within One Year | 2 566 | 9 774 | | | | |
Other Taxation Social Security Within One Year | 449 541 | 363 491 | | | | |
Par Value Share | | 1 | | | | |
Pension Costs | | 23 974 | | | | |
Pensions Costs Defined Contribution Schemes | | 23 974 | | | | |
Prepayments Accrued Income Current Asset | 901 548 | 1 221 260 | | | | |
Profit Loss For Period | -49 791 | -74 267 | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | | | | |
Stocks Raw Materials Consumables | 992 446 | 1 086 843 | | | | |
Tangible Fixed Assets Additions | | 79 980 | | | | |
Tangible Fixed Assets Cost Or Valuation | 514 708 | 594 688 | | | | |
Tangible Fixed Assets Depreciation | 271 871 | 369 816 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 102 761 | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 4 816 | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 9 958 | 14 853 | | | | |
Trade Creditors Within One Year | 2 377 597 | 2 968 562 | | | | |
Turnover Gross Operating Revenue | 12 620 731 | 13 348 020 | | | | |