Profit & Loss |
Date of Accounts |
2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | | | 9 007 | 6 859 196 |
Current Assets | | 1 472 | 10 479 | |
Debtors | 1 472 | 1 472 | 1 472 | 31 928 |
Net Assets Liabilities | 4 184 234 | 4 184 234 | 4 856 789 | 4 876 377 |
Other Debtors | 1 472 | 1 472 | 1 472 | |
|
Other Financial Data |
Audit Fees Expenses | | | 11 800 | 12 500 |
Fees For Non-audit Services | | | 9 562 | 8 233 |
Accrued Liabilities Deferred Income | | | 17 770 | 26 089 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 4 383 | 4 383 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 158 624 |
Administrative Expenses | | | 3 076 891 | 3 600 729 |
Amounts Owed By Group Undertakings | | | 9 007 | 31 928 |
Average Number Employees During Period | | 5 | 5 | 5 |
Bank Borrowings | | | 860 168 | |
Bank Borrowings Overdrafts | | | 295 566 | |
Capital Commitments | | | 81 831 | |
Cash Cash Equivalents | | 3 659 345 | 5 985 859 | 6 859 196 |
Cash Cash Equivalents Cash Flow Value | | | 5 985 859 | 6 859 196 |
Corporation Tax Payable | | | 478 046 | 301 731 |
Cost Sales | | | 9 363 926 | 10 941 408 |
Creditors | 250 000 | | -564 602 | 2 117 123 |
Current Tax For Period | | | 668 046 | 746 731 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 90 138 | -1 928 |
Deferred Tax Liabilities | | | 556 910 | 554 982 |
Depreciation Impairment Expense Property Plant Equipment | | | 165 272 | 169 967 |
Dividends Paid Classified As Financing Activities | | | 162 156 | 208 486 |
Dividends Paid On Shares | | | 162 156 | 208 486 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | -162 156 | -208 486 |
Dividends Received Classified As Investing Activities | | | -872 156 | -208 486 |
Finished Goods Goods For Resale | | | 6 873 488 | 7 844 309 |
Fixed Assets | | 4 182 762 | 4 849 234 | 4 849 234 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 133 659 | -462 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 230 000 | 230 000 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | -95 000 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -750 817 | 31 312 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -290 860 | 14 488 |
Gain Loss In Cash Flows From Change In Inventories | | | -103 875 | 970 821 |
Impairment Loss Reversal Non-financial Assets | | | 576 137 | |
Income Taxes Paid Refund Classified As Operating Activities | | | -481 376 | -1 452 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 2 326 514 | 873 337 |
Increase Decrease In Net Cash In Period | | | | 873 337 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 169 967 |
Interest Paid Classified As Operating Activities | | | -48 428 | -7 405 |
Interest Payable Similar Charges Finance Costs | | | 48 428 | 7 405 |
Investment Property | | | 665 000 | 665 000 |
Investment Property Fair Value Model | | | 665 000 | 665 000 |
Investments Fixed Assets | 4 432 762 | 4 182 762 | 4 182 762 | 4 184 234 |
Investments In Group Undertakings Participating Interests | | 4 182 762 | 4 182 762 | |
Investments In Subsidiaries | | | 4 184 234 | 4 184 234 |
Key Management Personnel Compensation Total | | | 342 135 | 494 709 |
Loss Gain From Write-downs Reversals Inventories | | | -576 137 | |
Minimum Lease Payments Receivable Under Non-cancellable Operating Leases | | | 84 004 | 86 500 |
Net Cash Flows From Used In Financing Activities | | | 162 156 | 208 486 |
Net Cash Flows From Used In Investing Activities | | | 207 156 | 208 486 |
Net Cash Flows From Used In Operating Activities | | | -45 000 | 2 098 852 |
Net Cash Generated From Operations | | | 45 000 | -1 452 |
Net Current Assets Liabilities | 1 472 | 1 472 | 9 027 | 27 143 |
Net Finance Income Costs | | | 872 156 | 208 486 |
Other Creditors | 250 000 | | 45 605 | 53 134 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 359 |
Other Disposals Property Plant Equipment | | | | 1 884 |
Other Taxation Social Security Payable | | | 20 516 | 441 470 |
Payments Received On Account | | | 347 537 | 262 613 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 72 364 | 136 564 |
Percentage Class Share Held In Subsidiary | | | 100 | 100 |
Prepayments Accrued Income | | | 127 520 | 72 774 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | 6 719 | |
Proceeds From Sales Property Plant Equipment | | | | 1 763 |
Profit Loss | | | 834 711 | 228 074 |
Profit Loss On Ordinary Activities After Tax | | | 834 711 | 228 074 |
Profit Loss On Ordinary Activities Before Tax | | | 3 219 862 | 3 868 790 |
Profit Loss Subsidiaries | | | 2 009 665 | |
Property Plant Equipment Gross Cost | | | 4 383 | 4 383 |
Purchase Investment Properties | | | -665 000 | |
Purchase Property Plant Equipment | | | 26 888 | 158 624 |
Repayments Borrowings Classified As Financing Activities | | | 970 471 | 860 168 |
Revenue From Commissions | | | 2 119 | 2 621 |
Staff Costs Employee Benefits Expense | | | 1 894 856 | 2 298 210 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 556 910 | 554 982 |
Tax Expense Credit Applicable Tax Rate | | | 611 774 | 735 070 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -1 321 | -8 665 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 32 122 | 18 860 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 1 452 | 4 785 |
Total Assets Less Current Liabilities | 4 434 234 | 4 184 234 | 4 856 789 | 15 650 777 |
Total Borrowings | | | 295 566 | |
Trade Creditors Trade Payables | | | 1 415 276 | 1 032 086 |
Trade Debtors Trade Receivables | | | 12 187 | 81 421 |
Wages Salaries | | | 1 661 091 | 1 940 931 |
Company Contributions To Money Purchase Plans Directors | | | 20 500 | 28 400 |
Director Remuneration | | | 321 635 | 247 000 |