Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 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 |
Net Worth | 478 786 | 760 264 | 944 945 | 1 181 082 | 1 635 441 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 69 599 | 112 564 | 21 644 | 33 391 | 364 642 | 343 100 | 91 808 |
Current Assets | 1 618 976 | 2 459 971 | 2 486 384 | 3 071 181 | 4 128 258 | 5 467 836 | 5 816 239 | 8 131 224 | 7 636 366 | 8 875 616 | 12 156 207 | 12 970 202 |
Debtors | 670 836 | 1 275 429 | 1 506 916 | 1 787 205 | 1 723 882 | 3 050 938 | 3 256 359 | 4 872 965 | 4 034 704 | 5 212 505 | 7 202 276 | 7 828 907 |
Net Assets Liabilities | | | | | | 2 827 847 | 3 297 488 | 4 586 303 | 5 285 299 | 6 760 644 | 7 871 217 | 9 120 664 |
Other Debtors | | | | | | 777 915 | 895 078 | 1 362 461 | 1 541 306 | 2 267 350 | 2 340 525 | 2 649 095 |
Property Plant Equipment | | | | | | 246 998 | 300 959 | 429 464 | 580 582 | 730 932 | 970 961 | 1 070 437 |
Total Inventories | | | | | | 2 347 299 | 2 447 316 | 3 236 615 | 3 568 271 | 3 298 469 | 4 610 831 | |
Cash Bank In Hand | 37 195 | 85 826 | 53 591 | 20 982 | 95 869 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 478 786 | 1 098 190 | 944 945 | 1 181 082 | 1 635 441 | | | | | | | |
Stocks Inventory | 910 945 | 839 504 | 925 877 | 1 262 994 | 2 308 507 | | | | | | | |
Tangible Fixed Assets | 49 244 | 76 579 | 90 427 | 150 275 | 125 019 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 143 | 196 | 196 | 196 | 196 | | | | | | | |
Profit Loss Account Reserve | 478 643 | 1 098 047 | 944 749 | 1 180 886 | 1 635 245 | | | | | | | |
Shareholder Funds | 478 786 | 760 264 | 944 945 | 1 181 082 | 1 635 441 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 17 250 | 17 815 | 20 000 |
Total Fees To Auditors | | | | | | 14 000 | 14 000 | | | | | |
Accrued Liabilities Deferred Income | | | | | | 188 933 | 325 893 | 442 392 | 288 678 | 299 006 | 692 056 | 547 215 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 171 906 | 236 655 | 328 218 | 431 512 | 528 502 | 721 177 | 860 204 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 118 710 | | 256 841 | 329 369 | 432 704 | 385 219 |
Administrative Expenses | | | | | | 1 940 038 | 1 977 013 | 2 253 614 | 2 280 046 | 2 152 780 | 2 998 583 | 4 129 920 |
Average Number Employees During Period | | | | | | 57 | 64 | 73 | 83 | 86 | 100 | 110 |
Bank Borrowings | | | | | | 1 227 391 | 1 246 218 | 1 604 313 | 1 128 935 | | 402 333 | 208 860 |
Bank Borrowings Overdrafts | | | | | | 1 227 391 | 1 246 218 | 1 604 313 | 1 128 935 | | 402 333 | 208 860 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | | 80 886 | 156 468 | 132 998 | 113 048 |
Comprehensive Income Expense | | | | | | 516 453 | 733 496 | | | | | |
Corporation Tax Payable | | | | | | | | | 4 085 | 12 480 | | |
Corporation Tax Recoverable | | | | | | 119 036 | 129 079 | 144 155 | 175 836 | 188 320 | 188 320 | 191 277 |
Cost Inventories Recognised As Expense Gross | | | | | | 5 199 996 | 5 933 350 | | | | | |
Cost Sales | | | | | | 7 762 213 | 8 966 041 | 9 645 379 | 9 821 832 | 10 836 938 | 12 346 678 | 13 628 784 |
Creditors | | | | | | 15 040 | 2 819 710 | 3 974 385 | 62 971 | 171 200 | 152 575 | 78 772 |
Deferred Income | | | | | | | | | | | 169 965 | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | 113 777 | 129 068 | -40 439 | 89 834 | -93 105 | -5 768 | -375 842 |
Depreciation Expense Property Plant Equipment | | | | | | 50 763 | 64 749 | | 7 514 | 116 698 | 156 455 | |
Dividends Paid | | | | | | 153 387 | 263 861 | 405 510 | 451 475 | 572 641 | 599 376 | 829 264 |
Dividends Paid Classified As Financing Activities | | | | | | -153 387 | -263 861 | | | | | |
Dividends Paid On Shares Interim | | | | | | 153 387 | 263 861 | 405 510 | 451 475 | 572 641 | 599 376 | 829 264 |
Finance Lease Liabilities Present Value Total | | | | | | 15 040 | 15 040 | | 62 971 | 171 200 | 152 575 | 78 772 |
Finished Goods Goods For Resale | | | | | | 2 347 299 | 2 447 316 | 3 236 615 | 3 568 271 | 3 298 469 | 4 610 831 | 5 049 487 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | 953 808 | -18 827 | | | | | |
Further Item Creditors Component Total Creditors | | | | | | 13 372 | | | | | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | 142 012 | 138 156 | 213 623 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | -71 327 | -10 626 | -9 830 | -22 529 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 46 429 | 39 321 | 42 358 | 17 671 | 8 645 | 134 154 | 214 983 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -143 971 | -21 046 | 37 488 | 7 178 | 129 055 | 83 999 | -40 771 |
Gain Loss On Disposals Property Plant Equipment | | | | | | -2 123 | | -1 004 | -357 | -11 836 | 6 250 | |
Government Grant Income | | | | | | 750 | 2 986 | 2 804 | 116 613 | 296 821 | 2 812 | |
Gross Profit Loss | | | | | | 2 538 724 | 2 817 632 | 4 047 428 | 3 463 970 | 4 053 694 | 4 836 566 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | 52 639 | -10 043 | | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -13 979 | 13 279 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 64 749 | | 105 133 | 143 203 | 192 675 | 257 073 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 44 117 | 9 064 | | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 7 675 | | |
Interest Payable Similar Charges Finance Costs | | | | | | 154 443 | 147 202 | 153 120 | 151 637 | 149 687 | 138 156 | 213 623 |
Issue Equity Instruments | | | | | | 6 | 6 | | | | | |
Net Current Assets Liabilities | 445 379 | 1 043 855 | 876 460 | 1 064 275 | 1 510 422 | 2 595 889 | 2 996 529 | 4 156 839 | 4 767 688 | 6 200 912 | 7 052 831 | 8 128 999 |
Net Finance Income Costs | | | | | | 133 | 1 906 | | | | | |
Net Interest Paid Received Classified As Operating Activities | | | | | | -154 443 | -147 202 | | | | | |
Nominal Value Shares Issued In Period | | | | | | | 6 | | | | | |
Number Shares Issued Fully Paid | | | | | | | 27 | | | | | |
Operating Profit Loss | | | | | | 599 436 | 878 792 | 1 847 445 | 1 302 108 | 2 197 673 | 1 848 105 | |
Other Creditors | | | | | | 166 408 | 66 057 | 93 645 | 44 188 | 377 377 | 1 818 097 | 1 173 842 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 1 839 | 46 213 | | 118 046 |
Other Disposals Property Plant Equipment | | | | | | | | | 2 429 | 82 029 | | 146 716 |
Other Interest Expense | | | | | | 110 326 | 138 138 | 153 120 | 151 637 | 142 012 | | |
Other Interest Receivable Similar Income Finance Income | | | | | | 133 | 1 906 | | | | | |
Other Operating Income Format1 | | | | | | 750 | 38 173 | 53 631 | 118 184 | 296 759 | 10 122 | 13 407 |
Other Taxation Social Security Payable | | | | | | 267 136 | 170 066 | 307 194 | 279 114 | 328 031 | 421 275 | 476 178 |
Par Value Share | | 1 | 1 | 1 | 1 | | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | 31 448 | -16 408 | | | | | |
Pension Costs Defined Contribution Plan | | | | | | 11 977 | 13 110 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 11 977 | 13 110 | 30 828 | 54 743 | 58 572 | 69 969 | 78 321 |
Prepayments Accrued Income | | | | | | 152 084 | 167 991 | 172 812 | 136 255 | 200 231 | 258 486 | 303 281 |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | | | | | | 28 617 | 39 795 | | | | | |
Proceeds From Sales Property Plant Equipment | | | | | | -417 | | | | | | |
Profit Loss | | | | | | 516 453 | 733 496 | 1 694 325 | 1 150 471 | 2 047 986 | 1 709 949 | 2 078 711 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 445 126 | 733 496 | 1 694 325 | 1 150 471 | 2 047 986 | 1 709 949 | 2 078 711 |
Property Plant Equipment Gross Cost | | | | | | 418 904 | 537 614 | 757 682 | 1 012 094 | 1 259 434 | 1 692 138 | 1 930 641 |
Purchase Property Plant Equipment | | | | | | -109 523 | -118 710 | | | | | |
Research Development Expense Recognised In Profit Or Loss | | | | | | 914 569 | 1 052 117 | | | | | |
Social Security Costs | | | | | | 208 236 | 264 797 | 286 253 | 321 685 | 325 619 | 350 531 | |
Staff Costs Employee Benefits Expense | | | | | | 2 072 841 | 2 585 081 | 2 948 872 | 3 267 758 | 3 487 356 | 3 875 145 | 4 639 993 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 321 922 | 218 589 | 389 117 | 324 890 | 394 955 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | -237 788 | -259 873 | -268 420 | -297 086 | -296 158 | -322 162 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | | -21 696 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | -4 758 | 10 568 | | | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | | | | | 19 251 | 15 184 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 1 756 | 162 | 1 525 | 624 | 146 | 3 040 | 2 583 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | -71 327 | | | | | | |
Total Assets Less Current Liabilities | 494 623 | 1 117 920 | 966 887 | 1 214 550 | 1 635 441 | 2 842 887 | 3 297 488 | 4 586 303 | 5 348 270 | 6 931 844 | 8 023 792 | 9 199 436 |
Total Borrowings | | | | | | | | | | | 402 333 | 208 860 |
Total Operating Lease Payments | | | | | | 169 189 | 171 591 | 205 919 | 226 726 | 215 247 | 252 494 | |
Trade Creditors Trade Payables | | | | | | 992 299 | 996 436 | 1 526 841 | 1 114 668 | 1 616 636 | 1 561 307 | 2 318 387 |
Trade Debtors Trade Receivables | | | | | | 2 001 903 | 2 064 211 | 3 193 537 | 2 181 307 | 2 556 604 | 4 414 945 | 4 685 254 |
Turnover Revenue | | | | | | 10 300 937 | 11 783 673 | 13 692 807 | 13 285 802 | 14 890 632 | 17 183 244 | |
Wages Salaries | | | | | | 1 852 628 | 2 307 174 | 2 631 791 | 2 891 330 | 3 103 165 | 3 454 645 | 4 121 231 |
Director Remuneration | | | | | | | | 223 039 | 153 649 | 99 555 | 107 383 | 191 527 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | | | 194 743 | 201 245 | | | | | |
Creditors Due After One Year | 5 499 | 3 654 | 1 633 | | | | | | | | | |
Creditors Due Within One Year | 1 173 597 | 1 416 116 | 1 609 924 | 2 006 906 | 2 617 836 | | | | | | | |
Number Shares Allotted | | 143 | 10 | 10 | 10 | | | | | | | |
Provisions For Liabilities Charges | 10 338 | 16 076 | 20 309 | 33 468 | | | | | | | | |
Secured Debts | 7 167 | 317 031 | 889 462 | 907 532 | 1 241 725 | | | | | | | |
Share Capital Allotted Called Up Paid | 143 | 10 | 10 | 10 | 10 | | | | | | | |
Tangible Fixed Assets Additions | | 41 592 | 31 591 | 98 994 | 4 035 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 86 227 | 113 945 | 145 536 | 215 597 | 211 456 | | | | | | | |
Tangible Fixed Assets Depreciation | 36 983 | 37 365 | 55 109 | 65 322 | 86 437 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 12 882 | 17 743 | 24 580 | 29 018 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 12 500 | | 14 367 | 7 903 | | | | | | | |
Tangible Fixed Assets Disposals | | 16 389 | | 28 933 | 8 176 | | | | | | | |
Advances Credits Directors | 3 514 | 4 149 | 410 | 1 378 | 1 491 | | | | | | | |
Advances Credits Made In Period Directors | | 43 663 | 410 | 1 378 | | | | | | | | |
Advances Credits Repaid In Period Directors | | 36 000 | 58 103 | 204 582 | | | | | | | | |