Profit & Loss |
Date of Accounts |
2014-10-31 | 2016-01-31 | 2017-01-31 | 2018-01-31 | 2019-01-31 | 2020-01-31 | 2021-01-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | |
Net Worth | 100 | 184 015 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 104 811 | 148 175 | | | | | | | |
Cash Bank On Hand | | 148 175 | 128 798 | 16 214 | 264 557 | 368 456 | 197 125 | 351 954 | 1 442 815 |
Current Assets | 237 002 | 307 263 | 641 405 | 939 729 | 1 104 055 | 1 357 530 | 1 471 422 | 2 247 811 | 2 605 356 |
Debtors | 10 462 | 29 831 | 264 616 | 508 397 | 322 291 | 425 006 | 711 521 | 784 099 | 27 822 |
Other Debtors | | | 230 000 | 500 000 | 300 696 | 413 628 | 710 902 | | |
Property Plant Equipment | | | 6 066 | 4 853 | 3 882 | 35 768 | 32 361 | 29 082 | 23 264 |
Stocks Inventory | 121 729 | 129 257 | | | | | | | |
Total Inventories | | 129 257 | 247 991 | 415 118 | 517 207 | 564 068 | 562 776 | 1 111 758 | 1 134 719 |
Net Assets Liabilities | | | | | | 991 504 | 1 136 288 | 1 818 863 | 2 243 530 |
Net Assets Liabilities Including Pension Asset Liability | 100 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 13 944 | 183 915 | | | | | | | |
Shareholder Funds | 100 | 184 015 | | | | | | | |
|
Other Financial Data |
Accounting Period Subsidiary | | 2 016 | | | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 517 | 2 730 | 3 701 | 12 643 | 20 733 | 28 005 | 33 823 |
Average Number Employees During Period | | 10 | 11 | 16 | 22 | 21 | 15 | 18 | 20 |
Creditors | | 123 448 | 290 876 | 313 329 | 365 118 | 401 994 | 361 546 | 450 959 | 379 374 |
Creditors Due Within One Year | 222 958 | 123 448 | | | | | | | |
Fixed Assets | | 200 | 6 266 | 5 053 | 4 082 | 35 968 | 32 561 | 29 282 | 23 364 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 1 517 | 1 213 | 971 | 8 942 | 8 090 | 7 272 | 5 818 |
Investments Fixed Assets | | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 100 |
Investments In Group Undertakings | | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 100 |
Net Current Assets Liabilities | 14 044 | 183 815 | 350 529 | 626 400 | 738 937 | 955 536 | 1 109 876 | 1 796 852 | 2 225 982 |
Number Shares Allotted | 100 | 100 | | | | | | | |
Other Creditors | | 21 100 | 20 564 | 25 990 | 24 783 | 13 046 | 200 | 200 | 16 498 |
Other Taxation Social Security Payable | | 86 991 | 94 124 | 124 228 | 78 393 | 131 476 | 89 505 | 12 102 | 12 285 |
Par Value Share | 1 | 1 | | | | | | 1 | 1 |
Percentage Subsidiary Held By Direct Holdings | | 100 | | | | | | | |
Property Plant Equipment Gross Cost | | | 7 583 | 7 583 | 7 583 | 48 411 | 53 094 | 57 087 | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 7 583 | | | 40 828 | 4 683 | 3 993 | |
Total Assets Less Current Liabilities | 14 044 | 184 015 | 356 795 | 631 453 | 743 019 | 991 504 | 1 142 437 | 1 826 134 | 2 249 346 |
Trade Creditors Trade Payables | | 15 357 | 176 188 | 163 111 | 261 942 | 257 472 | 204 563 | 4 930 | 2 217 |
Trade Debtors Trade Receivables | | 29 831 | 34 616 | 8 397 | 21 595 | 11 378 | 619 | 20 657 | 16 123 |
Accrued Liabilities | | | | | | | 67 278 | 24 475 | 48 353 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | 1 122 | |
Administrative Expenses | | | | | | | 617 209 | 500 735 | 549 297 |
Advances Credits Directors | 50 | | | | | | | | |
Advances Credits Made In Period Directors | 50 | | | | | | | | |
Amounts Owed By Group Undertakings | | | | | | | | 747 796 | |
Amounts Owed To Group Undertakings | | | | | | | | 200 000 | 270 768 |
Applicable Tax Rate | | | | | | | 19 | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | 197 125 | 351 954 | |
Comprehensive Income Expense | | | | | | | 156 784 | 682 575 | 424 667 |
Corporation Tax Payable | | | | | | | 39 068 | 160 814 | 29 253 |
Cost Sales | | | | | | | 2 510 884 | 4 937 869 | 4 656 182 |
Current Tax For Period | | | | | | | 39 068 | 160 814 | 100 690 |
Depreciation Amortisation Expense | | | | | | | 8 090 | 7 272 | 5 818 |
Depreciation Expense Property Plant Equipment | | | | | | | 8 090 | 7 272 | 5 818 |
Distribution Costs | | | | | | | | 440 214 | 403 917 |
Dividends Paid | | | | | | | 12 000 | | |
Dividends Paid Classified As Financing Activities | | | | | | | -12 000 | | |
Dividends Paid On Shares Final | | | | | | | 12 000 | | |
Further Item Operating Income Component Total Other Operating Income | | | | | | | 57 508 | 76 016 | 183 322 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | | | | -100 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | 5 000 | 5 800 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -14 484 | -232 333 | -10 792 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -286 585 | 675 218 | 8 351 |
Government Grant Income | | | | | | | 75 095 | 31 974 | |
Gross Profit Loss | | | | | | | 686 524 | 1 677 440 | 1 291 625 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -64 962 | -39 068 | -232 251 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | -171 331 | 154 829 | 1 090 861 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | -1 292 | 548 982 | 22 961 |
Merchandise | | | | | | | 562 776 | 1 111 758 | 1 134 719 |
Net Assets Liabilities Subsidiaries | | | | | | | | -100 | -100 |
Net Cash Flows From Used In Financing Activities | | | | | | | 12 000 | 547 796 | -818 694 |
Net Cash Flows From Used In Investing Activities | | | | | | | 4 600 | 3 963 | -2 269 |
Net Cash Flows From Used In Operating Activities | | | | | | | 154 731 | -706 588 | -269 898 |
Net Cash Generated From Operations | | | | | | | 89 769 | -745 656 | -502 149 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | -83 | -30 | -2 169 |
Number Shares Issued Fully Paid | | | | | | | | 300 | 300 |
Operating Profit Loss | | | | | | | 201 918 | 844 481 | 521 733 |
Other Deferred Tax Expense Credit | | | | | | | 6 149 | 1 122 | -1 455 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 83 | 30 | 2 169 |
Other Operating Income Format1 | | | | | | | 132 603 | 107 990 | 183 322 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 8 129 | 7 144 |
Percentage Class Share Held In Subsidiary | | | | | | | | 100 | 100 |
Prepayments Accrued Income | | | | | | | 7 344 | 15 516 | 11 699 |
Profit Loss | | | | | | | 156 784 | 682 575 | 424 667 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 202 001 | 844 511 | 523 902 |
Provisions | | | | | | | 6 149 | 7 271 | 5 816 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 6 149 | 7 271 | 5 816 |
Purchase Property Plant Equipment | | | | | | | -4 683 | -3 993 | |
Social Security Costs | | | | | | | | 44 711 | 42 377 |
Staff Costs Employee Benefits Expense | | | | | | | | 585 012 | 531 050 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 217 | 258 | 104 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 38 380 | 160 457 | 99 541 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | 647 | 463 | 1 106 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 258 | 152 | 147 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 45 217 | 161 936 | 99 235 |
Turnover Revenue | | | | | | | 3 197 408 | 6 615 309 | 5 947 807 |
Wages Salaries | | | | | | | 431 157 | 585 013 | 481 529 |
Called Up Share Capital Not Paid Not Expressed As Current Asset | 100 | | | | | | | | |