Profit & Loss |
Date of Accounts |
2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
| | | | | | | | |
Net Worth | 397 112 | 430 880 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 227 850 | 521 743 | 239 629 | 355 959 | 197 133 | 947 955 | 572 229 | 2 338 335 |
Current Assets | 2 200 260 | 2 012 982 | 2 465 877 | 6 070 313 | 6 313 982 | 5 659 081 | 6 995 787 | 7 862 163 | 10 973 792 |
Debtors | 747 376 | 927 020 | 921 581 | 3 210 727 | 3 721 964 | 3 268 397 | 4 022 001 | 5 183 551 | 6 564 783 |
Net Assets Liabilities | | 430 880 | 393 396 | 401 019 | 487 953 | 425 149 | 2 169 788 | 2 027 788 | 2 490 663 |
Other Debtors | | 23 096 | 49 181 | 145 068 | 426 493 | 3 747 | 2 238 | 164 505 | 198 538 |
Property Plant Equipment | | 93 877 | 52 637 | 29 479 | 61 731 | 34 799 | 10 048 | 3 511 | |
Total Inventories | | 858 112 | 1 022 553 | 2 619 957 | 2 236 059 | 2 193 551 | 2 025 831 | 2 106 383 | 2 070 674 |
Cash Bank In Hand | 504 856 | 227 850 | | | | | | | |
Stocks Inventory | 948 028 | 858 112 | | | | | | | |
Tangible Fixed Assets | 160 096 | 93 877 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | | | | | | | |
Profit Loss Account Reserve | 397 110 | 430 878 | | | | | | | |
Shareholder Funds | 397 112 | 430 880 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 12 000 | 18 000 | 25 000 | 25 000 | 27 000 |
Accrued Liabilities Deferred Income | | | | 80 985 | 234 325 | 277 208 | 425 490 | 72 167 | 283 956 |
Accumulated Depreciation Impairment Property Plant Equipment | | 167 473 | 264 383 | 290 878 | 337 553 | 374 038 | 398 789 | 405 326 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 78 927 | 9 553 | | | |
Administrative Expenses | | | | 2 322 000 | 3 796 903 | 3 925 480 | 3 260 357 | 3 765 076 | 3 780 550 |
Average Number Employees During Period | | | | 54 | 65 | 64 | 74 | 100 | 111 |
Cash Cash Equivalents Cash Flow Value | | | 521 743 | 239 629 | 355 959 | 197 133 | 947 955 | 572 229 | 2 338 335 |
Comprehensive Income Expense | | | | 147 623 | 86 934 | -62 804 | 1 744 639 | 1 859 000 | 2 362 875 |
Corporation Tax Payable | | 24 113 | 39 776 | 36 650 | 13 008 | 4 104 | 405 466 | 434 470 | 312 958 |
Corporation Tax Recoverable | | 48 782 | | | | | | | |
Cost Sales | | | | 7 554 167 | 10 064 718 | 10 541 047 | 13 862 307 | 15 538 205 | 17 962 648 |
Creditors | | 1 707 859 | 2 165 598 | 5 743 653 | 5 931 873 | 5 314 930 | 4 884 617 | 5 887 698 | 8 533 609 |
Current Tax For Period | | | | 36 650 | 13 008 | | 414 486 | 446 217 | 557 958 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -4 400 | 767 | -2 086 | -2 371 | -1 242 | -668 |
Depreciation Expense Property Plant Equipment | | | | 26 495 | 46 675 | 36 485 | 24 751 | 6 537 | 3 511 |
Depreciation Impairment Expense Property Plant Equipment | | | | 26 495 | 46 675 | 36 485 | 24 751 | 6 537 | 3 511 |
Distribution Costs | | | | 1 000 978 | 1 251 371 | 874 497 | 1 755 215 | 1 614 210 | 1 691 276 |
Dividends Paid | | | | 140 000 | | | | 2 001 000 | 1 900 000 |
Dividends Paid Classified As Financing Activities | | | | -140 000 | | | | -2 001 000 | -1 900 000 |
Dividends Paid On Shares Final | | | | | | | | 2 001 000 | 1 900 000 |
Dividends Paid On Shares Interim | | | | 140 000 | | | | | |
Finished Goods Goods For Resale | | | | 2 619 957 | 2 236 059 | 2 193 551 | 2 025 831 | 2 106 383 | 2 070 674 |
Fixed Assets | 210 576 | 144 357 | 103 117 | 79 959 | 112 211 | 85 279 | 60 528 | 53 991 | 50 480 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 4 143 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 3 033 | 3 031 | 2 332 | 1 242 | 11 747 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -888 | -15 108 | -60 616 | -2 024 | 1 869 | 2 699 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -3 655 181 | -211 862 | 608 039 | 831 675 | -974 077 | -2 767 423 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 2 289 146 | 511 237 | -453 567 | 753 604 | 1 161 550 | 1 381 232 |
Gain Loss In Cash Flows From Change In Inventories | | | | 1 597 404 | -383 898 | -42 508 | -167 720 | 80 552 | -35 709 |
Government Grant Income | | | | | | | 22 216 | | |
Gross Profit Loss | | | | 3 489 355 | 5 148 983 | 4 726 183 | 7 150 110 | 7 683 261 | 8 407 881 |
Income From Related Parties | | | | | | | | | 113 418 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -26 280 | -36 650 | | -13 124 | -417 213 | -691 217 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 282 114 | -116 330 | 158 826 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -13 497 | | -8 904 | | | 11 747 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 96 910 | 26 495 | 46 675 | 36 485 | 24 751 | 6 537 | 3 511 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 4 143 |
Investments Fixed Assets | 50 480 | 50 480 | 50 480 | 50 480 | 50 480 | 50 480 | 50 480 | 50 480 | 50 480 |
Net Cash Flows From Used In Financing Activities | | | | 214 000 | | | | | |
Net Cash Flows From Used In Investing Activities | | | | 3 337 | 78 927 | 9 553 | | | |
Net Cash Flows From Used In Operating Activities | | | | 64 777 | -195 257 | 149 273 | -750 822 | -1 625 274 | -3 666 106 |
Net Cash Generated From Operations | | | | 38 497 | -231 907 | 149 273 | -763 946 | -2 042 487 | -4 361 466 |
Net Current Assets Liabilities | 214 836 | 305 123 | 300 279 | 326 660 | 382 109 | 344 151 | 2 111 170 | 1 974 465 | 2 440 183 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | | | -4 143 |
Number Shares Issued Fully Paid | | | 2 | 2 | | | | | |
Operating Profit Loss | | | | | | | | 2 303 975 | 2 936 055 |
Other Creditors | | 1 506 482 | 504 554 | 212 542 | 481 013 | 477 121 | 645 629 | 717 191 | 822 610 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 408 837 |
Other Disposals Property Plant Equipment | | | | | | | | | 408 837 |
Other Investments Other Than Loans | | | | 50 480 | 50 480 | 50 480 | 50 480 | 50 480 | 50 480 |
Other Operating Income Format1 | | | | | | | 22 216 | | |
Other Taxation Social Security Payable | | 36 499 | 39 887 | 33 538 | 36 066 | 217 521 | 562 455 | 362 806 | 699 745 |
Par Value Share | | 1 | 1 | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 12 795 | 25 960 | 24 624 | 63 124 | 53 273 | 45 154 |
Prepayments Accrued Income | | | | 17 705 | 118 725 | 117 119 | 13 198 | 145 880 | 47 111 |
Profit Loss | | | | 147 623 | 86 934 | -62 804 | 1 744 639 | 1 859 000 | 2 362 875 |
Profit Loss On Ordinary Activities Before Tax | | | | 166 377 | 100 709 | -73 794 | 2 156 754 | 2 303 975 | 2 931 912 |
Property Plant Equipment Gross Cost | | 261 350 | 317 020 | 320 357 | 399 284 | 408 837 | 408 837 | 408 837 | |
Provisions For Liabilities Balance Sheet Subtotal | | 18 600 | 10 000 | 5 600 | 6 367 | 4 281 | 1 910 | 668 | |
Purchase Property Plant Equipment | | | | -3 337 | -78 927 | -9 553 | | | |
Repayments Borrowings Classified As Financing Activities | | | | -74 000 | | | | | |
Social Security Costs | | | | 103 390 | 116 070 | 105 402 | 104 902 | 161 583 | 200 354 |
Staff Costs Employee Benefits Expense | | | | 1 031 312 | 1 303 904 | 1 321 837 | 1 374 184 | 1 350 830 | 1 488 896 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 5 600 | 6 367 | 4 281 | | | |
Tax Expense Credit Applicable Tax Rate | | | | 31 612 | 19 135 | -14 021 | 409 783 | 437 755 | 557 063 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 639 | -8 393 | | | 7 220 | 895 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 18 754 | 13 775 | -10 990 | 412 115 | 444 975 | 569 037 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 55 670 | 3 337 | | | | | |
Total Assets Less Current Liabilities | 425 412 | 449 480 | 403 396 | 406 619 | 494 320 | 429 430 | 2 171 698 | 2 028 456 | 2 490 663 |
Total Current Tax Expense Credit | | | | 23 154 | 13 008 | -8 904 | 414 486 | 446 217 | 569 705 |
Trade Creditors Trade Payables | | 140 765 | 1 581 381 | 5 089 610 | 5 167 461 | 4 338 976 | 2 845 577 | 4 301 064 | 6 414 340 |
Trade Debtors Trade Receivables | | 855 142 | 872 400 | 3 047 954 | 3 176 746 | 3 147 531 | 4 006 565 | 4 873 166 | 6 319 134 |
Turnover Revenue | | | | 11 043 522 | 15 213 701 | 15 267 230 | 21 012 417 | 23 221 466 | 26 370 529 |
Wages Salaries | | | | 915 127 | 1 161 874 | 1 191 811 | 1 206 158 | 1 135 974 | 1 243 388 |
Creditors Due Within One Year | 1 985 424 | 1 707 859 | | | | | | | |
Number Shares Allotted | | 2 | | | | | | | |
Provisions For Liabilities Charges | 28 300 | 18 600 | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | | | | | | | |
Tangible Fixed Assets Additions | | 20 898 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 240 452 | 261 350 | | | | | | | |
Tangible Fixed Assets Depreciation | 80 356 | 167 473 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 87 117 | | | | | | | |