Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP |
Net Worth | -36 713 | -91 341 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 2 771 844 | 1 303 416 | 2 162 055 |
Current Assets | 41 777 | 61 600 | 3 644 392 | 6 763 166 | 7 730 273 |
Debtors | 32 846 | 50 994 | 811 343 | 5 371 275 | 5 446 726 |
Net Assets Liabilities | | | 2 618 862 | 4 331 125 | 4 728 998 |
Other Debtors | | | 551 028 | 4 828 928 | 4 819 439 |
Total Inventories | | | 61 205 | 88 475 | 121 492 |
Property Plant Equipment | | | 1 861 210 | 1 740 282 | |
Intangible Fixed Assets | 0 | 8 000 | | | |
Net Assets Liabilities Including Pension Asset Liability | -36 713 | -91 341 | | | |
Stocks Inventory | 1 003 | 3 250 | | | |
Tangible Fixed Assets | 724 861 | 904 532 | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | | | |
Profit Loss Account Reserve | -36 714 | -91 342 | | | |
Shareholder Funds | -36 713 | -91 341 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 5 000 | 13 500 | 14 500 |
Accrued Liabilities Deferred Income | | | 779 080 | 247 925 | 221 229 |
Accumulated Amortisation Impairment Intangible Assets | | | 208 498 | 238 578 | 269 825 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 3 592 571 | 3 899 941 | 4 181 500 |
Administrative Expenses | | | 5 416 936 | 7 154 923 | 7 866 631 |
Amortisation Expense Intangible Assets | | | 31 980 | 30 080 | 31 247 |
Applicable Tax Rate | | | 19 | 19 | 19 |
Average Number Employees During Period | | | 260 | 285 | 318 |
Cash Cash Equivalents Cash Flow Value | | | 2 771 844 | 1 303 416 | |
Corporation Tax Payable | | | 269 357 | 387 705 | 226 980 |
Cost Sales | | | 2 366 984 | 4 475 552 | 5 052 684 |
Creditors | | | 3 146 594 | 4 385 366 | 4 820 121 |
Current Tax For Period | | | 269 357 | 387 705 | 86 886 |
Depreciation Amortisation Expense | | | 412 210 | 337 450 | 323 461 |
Depreciation Expense Property Plant Equipment | | | 362 403 | 307 370 | 292 216 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 10 657 |
Disposals Property Plant Equipment | | | | | 13 081 |
Fixed Assets | 724 861 | 912 532 | 2 325 012 | 2 174 004 | 2 039 525 |
Further Item Interest Expense Component Total Interest Expense | | | | 1 076 | 2 389 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 440 000 | 430 750 | 773 833 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -611 398 | 1 170 424 | 595 482 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 260 211 | -204 876 | -75 451 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | -90 799 | | -1 824 |
Gain Loss On Disposals Property Plant Equipment | | | -90 799 | | -1 824 |
Government Grant Income | | | 1 284 592 | 1 086 597 | |
Gross Profit Loss | | | 5 347 200 | 8 100 491 | 8 279 884 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -269 357 | -247 611 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 1 375 234 | -1 468 428 | 858 639 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | 2 267 | 27 270 | 33 017 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 30 080 | 31 247 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 307 370 | 292 216 |
Intangible Assets | | | 123 802 | 93 722 | 97 475 |
Intangible Assets Gross Cost | | | 332 300 | 332 300 | 367 300 |
Interest Expense On Bank Loans Similar Borrowings | | | | | 1 633 |
Interest Paid Classified As Operating Activities | | | | -1 076 | -4 022 |
Interest Payable Similar Charges Finance Costs | | | | 1 076 | 4 022 |
Investment Property | | | 340 000 | 340 000 | 340 000 |
Investment Property Fair Value Model | | | 340 000 | 340 000 | |
Merchandise | | | 61 205 | 88 475 | 121 492 |
Net Cash Flows From Used In Financing Activities | | | -50 000 | 50 000 | |
Net Cash Flows From Used In Investing Activities | | | 1 616 | 4 541 107 | 190 808 |
Net Cash Flows From Used In Operating Activities | | | -1 326 850 | -3 122 679 | -1 049 447 |
Net Cash Generated From Operations | | | -1 326 850 | -3 393 112 | -1 301 080 |
Net Current Assets Liabilities | 15 868 | -116 865 | 497 798 | 2 377 800 | 2 910 152 |
Net Interest Received Paid Classified As Investing Activities | | | -6 085 | -391 | |
Number Shares Issued Fully Paid | | | | 1 | 1 |
Operating Profit Loss | | | 1 198 245 | 2 117 384 | 488 781 |
Other Creditors | | | 1 259 067 | 1 640 100 | 1 631 028 |
Other Deferred Tax Expense Credit | | | -50 464 | 16 731 | |
Other Interest Receivable Similar Income Finance Income | | | 6 085 | 391 | |
Other Operating Income Format1 | | | 1 267 981 | 1 171 816 | 75 528 |
Other Taxation Social Security Payable | | | 23 033 | 47 708 | 71 173 |
Par Value Share | | | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -50 000 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 35 932 | 40 504 | 65 216 |
Prepayments | | | 216 820 | 570 263 | 597 253 |
Proceeds From Sales Property Plant Equipment | | | | | -600 |
Profit Loss | | | 985 437 | 1 712 263 | 397 873 |
Profit Loss On Ordinary Activities Before Tax | | | 1 204 330 | 2 116 699 | 484 759 |
Property Plant Equipment Gross Cost | | | 5 453 781 | 5 640 223 | 5 783 550 |
Provisions | | | 203 948 | 220 679 | 76 679 |
Provisions For Liabilities Balance Sheet Subtotal | | | 203 948 | 220 679 | 220 679 |
Purchase Intangible Assets | | | | | -35 000 |
Purchase Other Long-term Assets Classified As Investing Activities | | | | 4 355 056 | |
Purchase Property Plant Equipment | | | -7 701 | -186 442 | -156 408 |
Rental Leasing Income | | | 74 188 | 85 219 | 75 528 |
Social Security Costs | | | 143 650 | 211 776 | 230 342 |
Staff Costs Employee Benefits Expense | | | 3 080 692 | 3 807 706 | 4 546 753 |
Tax Expense Credit Applicable Tax Rate | | | 228 823 | 402 173 | 92 104 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 23 282 | -30 325 | -6 930 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 17 252 | 14 146 | 2 356 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 218 893 | 404 436 | 86 886 |
Total Additions Including From Business Combinations Intangible Assets | | | | | 35 000 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 186 442 | 156 408 |
Total Assets Less Current Liabilities | 740 729 | 795 667 | 2 822 810 | 4 551 804 | 4 949 677 |
Total Operating Lease Payments | | | 724 109 | 708 522 | 815 026 |
Trade Creditors Trade Payables | | | 761 338 | 1 982 604 | 2 309 637 |
Trade Debtors Trade Receivables | | | 14 963 | -27 916 | 30 034 |
Turnover Revenue | | | 7 714 184 | 12 576 043 | 13 332 568 |
Wages Salaries | | | 2 901 110 | 3 555 426 | 4 251 195 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | 16 731 | |
Bank Borrowings | | | 50 000 | | |
Bank Borrowings Overdrafts | | | 50 000 | | |
Proceeds From Borrowings Classified As Financing Activities | | | -50 000 | | |
Creditors Due After One Year Total Noncurrent Liabilities | 777 442 | 887 008 | | | |
Creditors Due Within One Year Total Current Liabilities | 25 909 | 178 465 | | | |
Intangible Fixed Assets Additions | | 10 000 | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 0 | 2 000 | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 2 000 | | | |
Intangible Fixed Assets Cost Or Valuation | 0 | 10 000 | | | |
Investments Current Assets | 7 928 | 7 356 | | | |
Tangible Fixed Assets Additions | | 275 841 | | | |
Tangible Fixed Assets Cost Or Valuation | 854 870 | 1 130 711 | | | |
Tangible Fixed Assets Depreciation | 130 009 | 226 179 | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 96 170 | | | |