Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 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 |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 7 328 | 12 539 | 17 054 | 21 922 | 14 037 | 4 361 | 3 025 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | | 16 558 | 14 110 | | | | |
Current Assets | 34 915 | 43 630 | 41 205 | 38 103 | 42 981 | 41 352 | 19 212 | 18 243 | 21 786 | 20 329 | 38 467 | 31 864 | 18 833 |
Debtors | 2 857 | 5 407 | 2 266 | 2 537 | 3 710 | 3 020 | | 892 | 5 390 | | | | |
Net Assets Liabilities | | | | | | | 3 025 | 1 045 | 331 | 1 220 | 1 405 | 795 | 12 997 |
Property Plant Equipment | | | | | | | | 3 779 | 3 085 | | | | |
Total Inventories | | | | | | | | 1 410 | 2 286 | | | | |
Cash Bank In Hand | 19 811 | 27 497 | 26 812 | 25 254 | 28 439 | 36 119 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 7 328 | 12 539 | 17 054 | 21 922 | 14 037 | 4 361 | 3 025 | | | | | | |
Stocks Inventory | 12 247 | 10 726 | 12 127 | 10 312 | 10 832 | 2 213 | | | | | | | |
Tangible Fixed Assets | 9 077 | 8 923 | 8 833 | 8 880 | 8 877 | 6 717 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 6 | 6 | 6 | 6 | 6 | 6 | | | | | | | |
Profit Loss Account Reserve | 7 322 | 12 533 | 17 048 | 21 916 | 14 031 | 4 355 | | | | | | | |
Shareholder Funds | 7 328 | 12 539 | 17 054 | 21 922 | 14 037 | 4 361 | 3 025 | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | | 1 155 | 2 285 | | | | |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | | | | | | | 2 740 | 1 277 | 676 | 629 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | 5 275 | 6 304 | | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 335 | | | | |
Administrative Expenses | | | | | | | | 18 349 | 18 093 | | | | |
Amounts Owed To Directors | | | | | | | | 11 195 | 16 407 | | | | |
Applicable Tax Rate | | | | | | | | 19 | 19 | | | | |
Average Number Employees During Period | | | | | | | | 1 | 1 | 2 | 2 | 2 | 2 |
Bank Borrowings Overdrafts | | | | | | | | | 2 248 | | | | |
Bank Overdrafts | | | | | | | | | 2 248 | | | | |
Cash Cash Equivalents | | | | | | | | 16 558 | 11 862 | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 16 557 | 11 862 | | | | |
Comprehensive Income Expense | | | | | | | | -487 | 2 026 | | | | |
Corporation Tax Payable | | | | | | | | 181 | 638 | | | | |
Cost Sales | | | | | | | | 32 474 | 33 182 | | | | |
Creditors | | | | | | | 20 626 | 21 594 | 24 540 | 27 008 | 38 047 | 33 968 | 32 634 |
Current Tax For Period | | | | | | | | 181 | 638 | | | | |
Depreciation Amortisation Impairment Expense | | | | | | | | | | | 641 | 481 | |
Depreciation Expense Property Plant Equipment | | | | | | | | 1 259 | 1 029 | | | | |
Depreciation Rate Used For Property Plant Equipment | | | | | | | | | 25 | | | | |
Dividends Paid | | | | | | | | 2 501 | 2 750 | | | | |
Dividends Paid Classified As Financing Activities | | | | | | | | 2 501 | 2 750 | | | | |
Dividends Paid On Shares | | | | | | | | 2 501 | 2 750 | | | | |
Fixed Assets | 9 077 | 8 923 | 8 833 | 8 880 | 8 877 | 6 717 | 5 038 | 3 779 | 3 085 | 2 314 | 1 923 | 1 442 | 1 081 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | | | | | 249 | 1 130 | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | 1 020 | -6 101 | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | 2 719 | -4 498 | | | | |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | -345 | -876 | | | | |
Gross Profit Loss | | | | | | | | 18 041 | 20 764 | | | | |
Income Expense Recognised Directly In Equity | | | | | | | | -2 501 | -2 740 | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | 1 181 | 181 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 2 530 | -4 696 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | 1 029 | | | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | 10 | 36 | | | | |
Interest Income On Bank Deposits | | | | | | | | 12 | 29 | | | | |
Interest Paid Classified As Operating Activities | | | | | | | | 10 | 36 | | | | |
Interest Payable Similar Charges Finance Costs | | | | | | | | 10 | 36 | | | | |
Interest Received Classified As Operating Activities | | | | | | | | 12 | 29 | | | | |
Issue Equity Instruments | | | | | | | | | 10 | | | | |
Net Cash Flows From Used In Financing Activities | | | | | | | | -885 | 2 472 | | | | |
Net Cash Flows From Used In Investing Activities | | | | | | | | | -335 | | | | |
Net Cash Flows From Used In Operating Activities | | | | | | | | 3 415 | -6 833 | | | | |
Net Cash Generated From Operations | | | | | | | | 4 594 | -6 645 | | | | |
Net Current Assets Liabilities | -1 452 | 3 870 | 8 459 | 13 291 | 7 674 | 6 756 | -1 006 | 2 734 | 2 754 | 1 094 | 759 | 1 561 | 13 449 |
Number Shares Issued Fully Paid | | | | | | | | 6 | 16 | | | | |
Operating Profit Loss | | | | | | | | -308 | 2 671 | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 12 | 29 | | | | |
Other Operating Income Format1 | | | | | | | | | | | 18 951 | 3 575 | |
Par Value Share | 1 | 1 | 1 | 1 | 1 | | | | 1 | | | | |
Prepayments Accrued Income | | | | | | | | 617 | 5 390 | | | | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | | | 97 | 365 | 408 | 617 | | 5 585 | 339 | 543 | 352 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | 1 616 | 5 212 | | | | |
Proceeds From Issuing Shares | | | | | | | | | 10 | | | | |
Profit Loss | | | | | | | | -487 | 2 026 | | 2 685 | -2 200 | |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | -306 | 2 664 | | | | |
Property Plant Equipment Gross Cost | | | | | | | | 9 054 | 9 389 | | | | |
Purchase Property Plant Equipment | | | | | | | | | 335 | | | | |
Raw Materials | | | | | | | | 635 | 1 225 | | | | |
Raw Materials Consumables Used | | | | | | | | | | | 9 051 | 17 421 | |
Revenue From Sale Goods | | | | | | | | 50 515 | 53 946 | | | | |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 17 520 | 17 520 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | -58 | 506 | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | 239 | 132 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 181 | 638 | | 732 | -403 | |
Total Assets Less Current Liabilities | 7 625 | 12 793 | 17 292 | 22 171 | 14 286 | 5 704 | 4 032 | 1 045 | 331 | 1 220 | 2 682 | 119 | 12 368 |
Trade Creditors Trade Payables | | | | | | | | 9 063 | 2 962 | | | | |
Trade Debtors Trade Receivables | | | | | | | | 275 | | | | | |
Turnover Revenue | | | | | | | | 50 515 | 53 946 | | 27 496 | 45 331 | |
Wages Salaries | | | | | | | | 8 360 | 8 424 | | | | |
Work In Progress | | | | | | | | 775 | 1 061 | | | | |
Advances Credits Directors | | | | | | | 9 579 | 11 195 | 16 407 | 21 124 | 35 260 | 33 591 | |
Advances Credits Made In Period Directors | | | | | | | | 1 616 | | | 14 136 | 1 669 | |
Director Remuneration | | | | | | | | 8 160 | 8 424 | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 1 007 | | | | | | |
Creditors Due Within One Year | 36 367 | 39 760 | 32 746 | 24 812 | 35 404 | 42 730 | 20 626 | | | | | | |
Number Shares Allotted | 6 | 6 | 6 | 6 | 6 | | | | | | | | |
Provisions For Liabilities Charges | | 254 | 238 | 249 | 1 652 | 8 128 | 1 007 | | | | | | |
Accruals Deferred Income | | | | | 862 | 984 | | | | | | | |
Tangible Fixed Assets Additions | | 284 | 317 | 471 | 420 | 6 258 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 11 413 | 11 697 | 12 014 | 12 485 | 12 905 | 9 054 | | | | | | | |
Tangible Fixed Assets Depreciation | 2 336 | 2 774 | 3 181 | 3 605 | 4 028 | 2 337 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 438 | 407 | 424 | 423 | 466 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | | | 2 157 | | | | | | | |
Tangible Fixed Assets Disposals | | | | | | 10 109 | | | | | | | |
Share Capital Allotted Called Up Paid | 6 | 6 | 6 | 6 | 6 | | | | | | | | |