Profit & Loss |
Date of Accounts |
2012-08-31 | 2013-04-30 | 2014-04-30 | 2015-04-30 | 2016-04-30 | 2017-04-30 | 2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-04-30 | 2022-04-30 | 2023-04-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | -27 727 | -17 885 | 395 | 116 360 | 215 862 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 46 070 | 8 686 | 55 334 | 190 503 | 504 302 | 1 613 968 | 2 578 318 | 2 729 216 |
Current Assets | 274 730 | 474 519 | 674 084 | 582 184 | 1 337 832 | 1 071 559 | 2 791 695 | 3 003 285 | 2 739 399 | 4 022 641 | 7 057 117 | 7 283 977 |
Debtors | 153 494 | 294 416 | 351 412 | 364 557 | 1 035 433 | 753 295 | 2 523 482 | 1 779 096 | 1 825 285 | 2 027 821 | 2 950 872 | 4 029 922 |
Net Assets Liabilities | | | | | 215 862 | 329 864 | 706 464 | 1 250 052 | 1 750 548 | 2 115 382 | 3 436 171 | 3 820 444 |
Other Debtors | | | | | 195 598 | 261 813 | 944 763 | 459 139 | 587 040 | 790 926 | 958 173 | 2 276 557 |
Property Plant Equipment | | | | | 921 | 21 069 | 36 298 | 36 308 | 264 066 | 211 420 | 303 545 | 381 127 |
Total Inventories | | | | | 256 329 | 309 578 | 212 879 | 368 718 | 409 812 | 380 852 | 462 119 | |
Cash Bank In Hand | 1 568 | 2 642 | 66 320 | 72 | 46 070 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | -27 727 | -17 885 | 395 | 116 360 | | | | | | | | |
Stocks Inventory | 119 668 | 177 461 | 256 352 | 217 555 | 256 329 | | | | | | | |
Tangible Fixed Assets | 2 318 | 1 885 | 1 096 | 970 | 921 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 104 | 104 | 104 | 104 | 104 | | | | | | | |
Profit Loss Account Reserve | -27 831 | -17 989 | 291 | 116 256 | 215 758 | | | | | | | |
Shareholder Funds | -27 727 | -17 885 | 395 | 116 360 | 215 862 | | | | | | | |
|
Other Financial Data |
Total Fixed Assets Additions | | 133 | 58 | | | | | | | | | |
Total Fixed Assets Cost Or Valuation | 3 101 | 3 234 | 3 292 | | | | | | | | | |
Total Fixed Assets Depreciation | 783 | 1 349 | 2 196 | | | | | | | | | |
Total Fixed Assets Depreciation Charge In Period | | 566 | 847 | | | | | | | | | |
Audit Fees Expenses | | | | | | | | | | | | 21 500 |
Other Non-audit Services Fees | | | | | | | | | | | 8 722 | 9 564 |
Taxation Compliance Services Fees | | | | | | | | | | | 1 190 | 1 190 |
Accrued Liabilities Deferred Income | | | | | | | | | | | 1 526 390 | 1 071 498 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | | | | 3 476 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 3 901 | 8 403 | 21 187 | 38 440 | 93 801 | 151 004 | 215 230 | 301 579 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | | | | 41 706 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | | 171 431 |
Administrative Expenses | | | | | | | | | | | 3 220 719 | 4 520 131 |
Amortisation Impairment Expense Intangible Assets | | | | | | | | | | | | 3 476 |
Average Number Employees During Period | | | | | | | | 12 | 37 | 37 | 59 | 62 |
Bank Borrowings | | | | | | | | | | | 46 451 | 36 461 |
Bank Borrowings Overdrafts | | | | | 374 751 | 251 058 | 513 811 | | | 50 000 | 46 451 | 36 461 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | | | | | 245 509 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 1 613 968 | 2 578 318 | 2 729 216 |
Cash Receipts From Sales Interests In Associates | | | | | | | | | | | 1 902 | |
Corporation Tax Payable | | | | | 18 628 | 43 842 | 21 840 | 30 500 | 127 502 | 211 642 | 493 221 | 694 432 |
Cost Sales | | | | | | | | | | | 5 742 479 | 7 749 207 |
Creditors | | | | | 897 631 | 14 650 | 8 726 | 2 275 | 193 343 | 180 839 | 175 701 | 195 832 |
Current Asset Investments | | | | | | | | | | | 1 065 808 | |
Current Tax For Period | | | | | | | | | | | 393 779 | 244 268 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | 35 717 | 19 395 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | | 64 226 | 92 349 |
Dividends Paid | | | | | | | | | | | 420 154 | 603 141 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -420 154 | -603 141 |
Dividends Paid On Shares Final | | | | | | | | | | | 420 154 | 603 141 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | | 129 250 | 159 371 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | | 213 939 | 259 898 |
Finished Goods Goods For Resale | | | | | | | | | | | 328 297 | 274 391 |
Fixed Assets | 2 318 | 1 885 | 1 096 | 970 | | | | | | | 303 545 | 419 357 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | | 21 475 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | 35 717 | 19 395 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | | 296 625 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | | -13 635 | -20 134 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | -1 467 566 | 298 176 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | 1 986 957 | 13 243 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | | 81 267 | 62 720 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | -112 201 | -122 500 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | -964 350 | -150 898 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | | 79 443 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | | | | 3 476 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 4 502 | 12 783 | 17 251 | 55 359 | 57 201 | 64 226 | 92 349 |
Intangible Assets | | | | | | | | | | | | 38 230 |
Intangible Assets Gross Cost | | | | | | | | | | | | 41 706 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | -27 544 | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 27 544 | 55 813 |
Interest Received Classified As Investing Activities | | | | | | | | | | | | -15 708 |
Issue Equity Instruments | | | | | | | | | | | | 1 |
Net Assets Liabilities Subsidiaries | | | | | | | | | | | | 1 |
Net Cash Generated From Operations | | | | | | | | | | | -1 661 551 | -1 093 809 |
Net Current Assets Liabilities | 274 730 | -19 370 | -501 | 115 390 | 214 941 | 322 630 | 685 789 | 1 222 918 | 1 729 998 | 2 124 971 | 3 384 213 | 3 692 200 |
Net Finance Income Costs | | | | | | | | | | | | 15 708 |
Other Creditors | | | | | 81 704 | 14 650 | 8 726 | 2 275 | 193 343 | 130 839 | 129 250 | 22 044 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | 6 000 |
Other Disposals Property Plant Equipment | | | | | | | | | | | | 7 500 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | | 15 708 |
Other Taxation Social Security Payable | | | | | 175 357 | 157 091 | 244 305 | 282 722 | 255 341 | 486 804 | 541 591 | 480 411 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | 24 500 | -98 357 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 123 569 | 347 443 |
Percentage Class Share Held In Subsidiary | | | | | | | | | | | | 100 |
Prepayments Accrued Income | | | | | | | | | | | 43 038 | 80 191 |
Profit Loss | | | | | | | | | | | 1 740 943 | 987 412 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | 2 170 439 | 1 330 518 |
Property Plant Equipment Gross Cost | | | | | 4 823 | 29 472 | 57 485 | 74 748 | 357 867 | 362 424 | 518 775 | 682 706 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | -815 | 6 897 | 6 899 | 50 173 | 40 170 | 75 886 | |
Purchase Property Plant Equipment | | | | | | | | | | | -156 351 | -99 479 |
Redemption Shares Decrease In Equity | | | | | | | | | | | 1 | -1 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 1 800 992 | 2 569 614 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | 75 886 | 95 281 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 412 383 | 252 798 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | -38 620 | -25 858 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | | | | 6 180 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 20 016 | 12 655 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 429 496 | 343 106 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 24 649 | 28 013 | 17 262 | 283 118 | 4 556 | 156 351 | |
Total Assets Less Current Liabilities | 277 048 | -17 485 | 595 | 116 360 | 215 862 | 343 699 | 722 087 | 1 371 948 | 1 994 064 | 2 336 391 | 3 687 758 | 4 111 557 |
Total Borrowings | | | | | | | | | | | 46 451 | 36 461 |
Total Current Tax Expense Credit | | | | | | | | | | | 393 779 | 323 711 |
Trade Creditors Trade Payables | | | | | 247 191 | 288 295 | 505 842 | 579 409 | 355 143 | 589 494 | 1 005 013 | 1 222 865 |
Trade Debtors Trade Receivables | | | | | 614 575 | 491 482 | 1 578 719 | 1 319 958 | 1 238 245 | 1 236 895 | 1 992 699 | 1 673 174 |
Wages Salaries | | | | | | | | | | | 1 677 423 | 2 005 211 |
Director Remuneration | | | | | | | | | | | 19 760 | 50 196 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | | | 99 760 | 330 196 |
Creditors Due Within One Year Total Current Liabilities | 304 775 | 493 889 | 674 585 | | | | | | | | | |
Provisions For Liabilities Charges | 0 | 400 | 200 | | | | | | | | | |
Tangible Fixed Assets Additions | 3 101 | 133 | 58 | 674 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 3 101 | 3 234 | 3 292 | 3 966 | | | | | | | | |
Tangible Fixed Assets Depreciation | 783 | 1 349 | 2 196 | 2 996 | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 566 | 847 | | | | | | | | | |
Advances Credits Directors | | | | | 135 707 | | | | | | | |
Advances Credits Made In Period Directors | | | | | 116 829 | | | | | | | |
Advances Credits Repaid In Period Directors | | | | | 117 000 | | | | | | | |
Creditors Due Within One Year | | | 674 585 | 466 794 | 1 122 891 | | | | | | | |
Number Shares Allotted | 1 | | | 1 | 1 | | | | | | | |
Par Value Share | 1 | | | 1 | 1 | | | | | | | |
Creditors Due After One Year | 304 775 | | | | | | | | | | | |
Share Capital Allotted Called Up Paid | 1 | | 1 | 1 | 1 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 783 | | | 800 | | | | | | | | |