Profit & Loss |
Date of Accounts |
2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | | |
Net Worth | 640 370 | 686 067 | 726 606 | 921 434 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 14 593 | 779 | 1 726 | 29 760 | 32 688 | 3 163 |
Current Assets | 2 327 491 | 2 020 717 | 1 737 962 | 2 008 785 | 1 718 621 | 2 348 124 | 2 329 809 | 2 342 653 | 1 843 632 | 1 690 246 |
Debtors | 950 575 | 808 844 | 551 465 | 504 266 | 430 994 | 967 345 | 997 700 | 821 775 | 559 104 | 498 440 |
Net Assets Liabilities | | | | | 1 131 505 | 812 515 | 703 172 | 625 488 | 326 009 | 325 146 |
Other Debtors | | | | | | 128 073 | 139 093 | 119 037 | 119 037 | 104 037 |
Property Plant Equipment | | | | | 497 130 | 781 663 | 653 109 | 519 721 | 421 466 | |
Total Inventories | | | | | 1 273 034 | 1 380 000 | 1 330 383 | 1 491 118 | 1 251 840 | 1 188 643 |
Cash Bank In Hand | | 8 528 | 8 286 | 367 556 | | | | | | |
Intangible Fixed Assets | 80 480 | 70 480 | 60 480 | 50 480 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 640 370 | 686 067 | 726 606 | 921 434 | | | | | | |
Stocks Inventory | 1 376 916 | 1 203 345 | 1 178 211 | 1 136 963 | | | | | | |
Tangible Fixed Assets | 96 679 | 127 380 | 111 692 | 311 657 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 640 270 | 685 967 | 726 506 | 921 334 | | | | | | |
Shareholder Funds | 640 370 | 686 067 | 726 606 | 921 434 | | | | | | |
|
Other Financial Data |
Accrued Liabilities | | | | | | 8 800 | 3 800 | 800 | 181 859 | 7 570 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 170 000 | 190 048 | 200 480 | 200 480 | 200 480 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 795 640 | 787 664 | 919 272 | 1 052 910 | 1 152 887 | 490 701 |
Average Number Employees During Period | | | | | 87 | 93 | 96 | 101 | 92 | 90 |
Bank Borrowings | | | | | | | | 26 364 | | 9 860 |
Bank Borrowings Overdrafts | 1 855 443 | 1 511 520 | | | 28 685 | 319 423 | 320 867 | 442 282 | 327 830 | 407 790 |
Bank Overdrafts | | | | | 28 685 | 319 423 | 320 867 | 415 918 | 327 830 | 397 930 |
Comprehensive Income Expense | | | | | | | | | | -181 859 |
Consideration Received For Shares Issued Specific Share Issue | | | | | | | | | | 340 000 |
Corporation Tax Payable | | | | | 13 036 | | | | | |
Creditors | | | | | 250 795 | 375 614 | 212 298 | 93 402 | 29 232 | 1 608 636 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 168 491 | | | | 104 508 |
Disposals Property Plant Equipment | | | | | | 3 456 | | | | 140 380 |
Finance Lease Liabilities Present Value Total | | | | | 250 795 | 375 614 | 212 298 | 118 896 | 64 170 | 29 232 |
Fixed Assets | | | 172 172 | 362 137 | 527 610 | 792 095 | 653 109 | 519 721 | 421 466 | 331 438 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 7 162 | 7 162 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 20 048 | 10 432 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 160 515 | 131 608 | 133 638 | 99 977 | 1 555 |
Intangible Assets | | | | | 30 480 | 10 432 | | | | |
Intangible Assets Gross Cost | | | | | 200 480 | 200 480 | 200 480 | 200 480 | 200 480 | |
Merchandise | | | | | 1 273 034 | 1 380 000 | 1 330 383 | 1 491 118 | 1 251 840 | 1 188 643 |
Net Current Assets Liabilities | 472 048 | 509 197 | 790 377 | 975 000 | 931 668 | 396 034 | 262 361 | 199 169 | 13 854 | 81 610 |
Nominal Value Shares Issued Specific Share Issue | | | | | | | | | | 1 |
Number Shares Issued Fully Paid | | | | | | 100 | 100 | 100 | 100 | 340 100 |
Other Creditors | | | | | 96 881 | 5 090 | 272 | 8 801 | 42 700 | 46 120 |
Other Taxation Social Security Payable | | | | | 2 270 | 14 784 | 17 196 | 38 922 | 38 503 | 18 429 |
Par Value Share | | | | | | 1 | 1 | 1 | 1 | 1 |
Prepayments | | | | | | 84 099 | 6 037 | 66 348 | 30 711 | 39 417 |
Profit Loss | | | | | | -318 990 | -109 343 | -77 684 | | -159 004 |
Property Plant Equipment Gross Cost | | | | | 1 292 770 | 1 569 327 | 1 572 381 | 1 572 631 | 1 574 353 | 18 028 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 76 978 | | | | 80 079 | 62 973 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 280 013 | 3 054 | 250 | 1 722 | 1 789 |
Total Assets Less Current Liabilities | 649 207 | 707 057 | 962 549 | 1 337 137 | 1 459 278 | 1 188 129 | 915 470 | 718 890 | 435 320 | 413 048 |
Total Borrowings | | | | | | | 320 867 | 442 282 | 327 830 | 407 790 |
Trade Creditors Trade Payables | | | | | 334 449 | 994 630 | 1 099 630 | 996 707 | 784 367 | 608 111 |
Trade Debtors Trade Receivables | | | | | 430 994 | 755 173 | 852 570 | 636 390 | 409 356 | 354 986 |
Director Remuneration | 50 086 | 46 316 | | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 50 086 | 46 316 | | | | | | | | |
Accruals Deferred Income After One Year | 8 837 | 8 837 | | | | | | | | |
Administrative Expenses | 649 324 | 548 480 | | | | | | | | |
Amortisation Impairment Reversal Intangible Fixed Assets | 10 000 | 10 000 | | | | | | | | |
Amortisation Intangible Assets Administrative Expenses | 10 000 | 10 000 | | | | | | | | |
Bad Debts Written Off | 109 968 | | | | | | | | | |
Bad Debts Written Off Administrative Expenses | 109 968 | | | | | | | | | |
Bank Charges Detailed P L | 23 823 | 9 592 | | | | | | | | |
Bank Loans Overdrafts Finance Charges | 29 604 | 14 815 | | | | | | | | |
Bank Overdrafts Finance Charges | 5 781 | 5 223 | | | | | | | | |
Basic Sales Revenue | 7 540 213 | 7 685 243 | | | | | | | | |
Business Rates On Premises Administrative Expenses | 69 672 | 71 502 | | | | | | | | |
Commissions Payable Administrative Expenses | 156 704 | 133 996 | | | | | | | | |
Computer Software I T Consumables Maintenance Administrative Expenses | 4 384 | 6 396 | | | | | | | | |
Consumable Items Cost Sales | 47 547 | 35 697 | | | | | | | | |
Corporation Tax Due Within One Year | 14 007 | 5 799 | | | | | | | | |
Cost Sales | 6 180 815 | 6 440 111 | | | | | | | | |
Creditors Due After One Year | 8 837 | 8 837 | 208 540 | 334 506 | | | | | | |
Creditors Due Within One Year | 1 855 443 | 1 511 520 | 947 585 | 1 033 785 | | | | | | |
Data Telecommunications Costs Administrative Expenses | 18 998 | 21 180 | | | | | | | | |
Deferred Tax Liability | | 12 153 | | | | | | | | |
Depreciation Tangible Fixed Assets Administrative Expenses | 4 157 | 5 477 | | | | | | | | |
Depreciation Tangible Fixed Assets Cost Sales | 11 094 | 14 617 | | | | | | | | |
Depreciation Tangible Fixed Assets Distribution Costs | 8 919 | 11 751 | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 24 170 | 31 845 | | | | | | | | |
Directors Salaries Administrative Expenses | 36 843 | 32 639 | | | | | | | | |
Directors Salaries Distribution Costs | 13 243 | 13 677 | | | | | | | | |
Distribution Costs | 628 687 | 624 788 | | | | | | | | |
Finished Goods Goods For Resale | 262 246 | | | | | | | | | |
Freight Carriage Distribution Costs | 1 223 | 27 405 | | | | | | | | |
Geographic Segment Revenue By Destination | 7 540 213 | 7 685 243 | | | | | | | | |
Gross Profit Loss | 1 366 598 | 1 251 732 | | | | | | | | |
Hire Leasing Plant Machinery Cost Sales | 1 420 | 8 967 | | | | | | | | |
Insurance On Premises Administrative Expenses | 24 445 | 26 511 | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 120 000 | 130 000 | 140 000 | 150 000 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 10 000 | | 10 000 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 200 480 | 200 480 | 200 480 | 200 480 | | | | | | |
Interest Payable Similar Charges | 29 604 | 14 815 | | | | | | | | |
Internal Audit Services Administrative Expenses | 10 000 | 11 467 | | | | | | | | |
Lighting Heating Power Administrative Expenses | 1 508 | 3 535 | | | | | | | | |
Marketing Advertising Costs Distribution Costs | 96 659 | 59 264 | | | | | | | | |
Number Shares Allotted | | 100 | | | | | | | | |
Operating Profit Loss | 88 587 | 78 464 | | | | | | | | |
Other Creditors Due Within One Year | 314 474 | 157 815 | | | | | | | | |
Other Legal Professional Fees Administrative Expenses | 7 493 | 3 826 | | | | | | | | |
Packaging Material Costs Cost Sales | 6 603 | 10 666 | | | | | | | | |
Premises Cleaning Administrative Expenses | 8 228 | 8 816 | | | | | | | | |
Premises Costs Cost Sales | 33 833 | 31 806 | | | | | | | | |
Premises Repairs Maintenance Administrative Expenses | 1 654 | 1 780 | | | | | | | | |
Printing Postage Stationery Administrative Expenses | 26 213 | 28 358 | | | | | | | | |
Profit Loss For Period | 42 815 | 45 697 | | | | | | | | |
Profit Loss On Ordinary Activities Before Finance Charges Interest | 88 587 | 78 464 | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 58 983 | 63 649 | | | | | | | | |
Provisions For Liabilities Charges | | 12 153 | 27 403 | 81 197 | | | | | | |
Tangible Fixed Assets Additions | | 62 546 | | 277 880 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 499 776 | 562 322 | 574 573 | 852 453 | | | | | | |
Tangible Fixed Assets Depreciation | 403 097 | 434 942 | 462 881 | 540 796 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 31 845 | | 77 915 | | | | | | |
Purchases Cost Sales | 6 085 508 | 5 564 686 | | | | | | | | |
Rental Other Income From Property Contributing To Turnover | 7 200 | 6 600 | | | | | | | | |
Rent Premises Administrative Expenses | 45 850 | 22 861 | | | | | | | | |
Repairs Renewals Maintenance Cost Sales | 28 392 | 42 593 | | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | | | | |
Staff Training Administrative Expenses | | 1 455 | | | | | | | | |
Standard Nominal Tax Rate | | 20 | | | | | | | | |
Stocks Raw Materials Consumables | 630 526 | | | | | | | | | |
Subscriptions To Professional Trade Bodies Administrative Expenses | 10 524 | 8 909 | | | | | | | | |
Sundry Expenses Administrative Expenses | 15 345 | 6 576 | | | | | | | | |
Taxation Social Security Due Within One Year | 5 321 | 15 061 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 16 168 | 17 952 | | | | | | | | |
Total U K Foreign Deferred Tax | 2 161 | 12 153 | | | | | | | | |
Trade Creditors Within One Year | 878 544 | 893 799 | | | | | | | | |
Trade Debtors Within One Year | 950 575 | 808 844 | | | | | | | | |
Turnover Gross Operating Revenue | 7 547 413 | 7 691 843 | | | | | | | | |
U K Current Corporation Tax | 14 007 | 5 799 | | | | | | | | |
U K Current Corporation Tax On Income For Period | 14 007 | 5 799 | | | | | | | | |
Value Shares Allotted | | 1 | | | | | | | | |
V A T Due Within One Year | 151 522 | 168 699 | | | | | | | | |
Vehicle Insurance Administrative Expenses | 20 136 | 22 137 | | | | | | | | |
Vehicle Repairs Maintenance Distribution Costs | 118 287 | 138 058 | | | | | | | | |
Vehicle Running Costs Distribution Costs | 239 536 | 206 422 | | | | | | | | |
Wages Salaries Administrative Expenses | 67 202 | 121 059 | | | | | | | | |
Wages Salaries Cost Sales | 500 619 | 557 508 | | | | | | | | |
Wages Salaries Distribution Costs | 150 820 | 168 211 | | | | | | | | |
Work In Progress | 484 144 | | | | | | | | | |