Profit & Loss |
Date of Accounts |
2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | | |
Net Worth | 67 355 | 278 443 | 694 194 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 38 070 | 148 923 | 48 823 | 372 611 | 308 033 | 668 382 | 1 037 083 | 1 599 966 |
Current Assets | 142 882 | 632 174 | 1 094 450 | 1 245 825 | 2 043 091 | 3 560 405 | 4 135 055 | 4 637 439 | 5 588 236 | 7 284 537 |
Debtors | 111 810 | 505 590 | 549 826 | 471 420 | 918 786 | 2 200 144 | 2 519 130 | 2 767 921 | 3 229 056 | 4 434 566 |
Net Assets Liabilities | | | 694 194 | 877 293 | 630 794 | 749 570 | 864 612 | 691 093 | 1 280 237 | 2 778 351 |
Property Plant Equipment | | | 404 192 | 318 302 | 249 929 | 522 671 | 792 369 | 901 458 | 848 232 | |
Total Inventories | | | 506 554 | 625 482 | 1 075 482 | 987 650 | 1 307 892 | 1 201 136 | 1 322 097 | 1 250 005 |
Other Debtors | | | | | 4 700 | 1 500 | 610 | 38 334 | 2 000 | 3 800 |
Cash Bank In Hand | 31 072 | 20 030 | 38 070 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 67 355 | 278 443 | 694 194 | | | | | | | |
Stocks Inventory | | 106 554 | 506 554 | | | | | | | |
Tangible Fixed Assets | 58 685 | 53 783 | 404 192 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | | | | | | | |
Profit Loss Account Reserve | 67 353 | 278 441 | 694 192 | | | | | | | |
Shareholder Funds | 67 355 | 278 443 | 694 194 | | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | 118 977 | 211 224 | 307 871 | 372 671 | 660 668 | 888 226 | 1 114 735 | 125 230 |
Creditors | | | 538 462 | 567 802 | 138 026 | 464 627 | 457 274 | 634 491 | 379 405 | 4 909 551 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 4 400 | | 42 400 | | | 17 273 | 45 832 |
Disposals Property Plant Equipment | | | | 4 400 | | 75 577 | | | 45 966 | 92 000 |
Fixed Assets | 58 685 | 53 783 | 404 192 | 318 302 | 249 929 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 96 647 | 96 647 | 107 200 | 287 997 | 227 558 | 243 782 | 3 429 |
Net Current Assets Liabilities | 76 320 | 224 660 | 555 988 | 678 023 | 518 891 | 767 415 | 622 731 | 571 485 | 956 743 | 2 374 986 |
Property Plant Equipment Gross Cost | | | 523 169 | 529 526 | 557 800 | 895 342 | 1 453 037 | 1 789 684 | 1 962 967 | 741 806 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 10 757 | 28 274 | 413 119 | 557 695 | 336 647 | 219 249 | 1 134 |
Total Assets Less Current Liabilities | 135 005 | 278 443 | 960 180 | 996 325 | 768 820 | 1 290 086 | 1 415 100 | 1 472 943 | 1 804 975 | 3 372 622 |
Audit Fees Expenses | | | | | | | | 12 800 | 9 000 | 16 000 |
Accrued Liabilities | | | | | 279 000 | 103 497 | 19 147 | 25 630 | 74 470 | 61 053 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | | 28 729 |
Administrative Expenses | | | | | | | 1 219 181 | 1 408 806 | 1 904 605 | 2 116 317 |
Amounts Owed By Associates | | | | | | | | | 317 148 | 527 082 |
Amounts Owed By Group Undertakings | | | | | | 54 250 | 79 250 | 106 535 | | |
Applicable Tax Rate | | | | | | | | 19 | 19 | 19 |
Average Number Employees During Period | | | | | 45 | 45 | 55 | 54 | 63 | 62 |
Bank Borrowings | | | | | | | 151 800 | 333 485 | 261 524 | 378 590 |
Bank Borrowings Overdrafts | | | | | 138 026 | 151 800 | 172 046 | 333 485 | 204 410 | 141 189 |
Capital Commitments | | | | | | | | | 344 100 | |
Cash Cash Equivalents Cash Flow Value | | | | | | | 308 033 | 668 382 | 1 037 083 | |
Comprehensive Income Expense | | | | | | | 335 042 | 26 481 | 819 144 | 1 |
Corporation Tax Payable | | | | | 12 458 | -142 547 | | | 65 479 | -580 |
Cost Sales | | | | | | | 9 284 164 | 11 633 958 | 13 571 800 | 15 352 555 |
Current Tax For Period | | | | | | | 21 003 | | 162 097 | 39 848 |
Depreciation Amortisation Expense | | | | | | | 287 997 | 227 558 | 243 782 | 245 574 |
Depreciation Expense Property Plant Equipment | | | | | | | 186 305 | 210 039 | 138 356 | 161 011 |
Dividends Paid | | | | | | | 220 000 | 200 000 | 230 000 | 342 000 |
Dividends Paid Classified As Financing Activities | | | | | | | -220 000 | -200 000 | -230 000 | -342 000 |
Dividends Paid On Shares Interim | | | | | | | 220 000 | 200 000 | 230 000 | 342 000 |
Finance Lease Liabilities Present Value Total | | | | | | 231 840 | 285 228 | 252 606 | 182 841 | 279 020 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | 27 285 | 210 613 | 209 934 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | | | | -119 999 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 2 851 | 7 547 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | 496 | -5 967 | 648 | -534 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | 661 141 | 427 720 | 241 661 | 418 944 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -366 113 | -245 308 | -297 140 | -931 885 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | 1 308 | 832 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | 1 308 | 832 |
Gross Profit Loss | | | | | | | 1 621 349 | 1 378 798 | 2 876 525 | 4 048 592 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | 51 124 | 23 802 | -2 101 | -7 501 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | 191 621 | 246 347 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | -64 578 | 360 349 | 368 701 | 562 883 |
Increase Decrease In Property Plant Equipment | | | | | | 389 543 | 194 521 | | 55 010 | 300 000 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | 320 242 | -106 756 | 120 961 | -72 092 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | 15 694 | 15 762 | 17 638 | 37 032 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 13 299 | 23 650 | 23 732 | 26 073 |
Interest Paid Classified As Operating Activities | | | | | | | -15 694 | -15 762 | -20 489 | -44 579 |
Interest Payable Similar Charges Finance Costs | | | | | | | 28 993 | 39 412 | 44 221 | 70 652 |
Issue Equity Instruments | | | | | | | | | | -1 |
Merchandise | | | | | | | 1 307 892 | 1 201 136 | 1 322 097 | 1 250 005 |
Net Cash Flows From Used In Financing Activities | | | | | | | 412 244 | 309 593 | 503 180 | 1 005 958 |
Net Cash Flows From Used In Investing Activities | | | | | | | 339 416 | -48 835 | 123 001 | 89 174 |
Net Cash Flows From Used In Operating Activities | | | | | | | -687 082 | -621 107 | -994 882 | -1 658 015 |
Net Cash Generated From Operations | | | | | | | -664 951 | -636 717 | -1 041 204 | -1 736 168 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | -195 | -47 | -367 | -4 971 |
Number Shares Issued Fully Paid | | | | | | 2 | 2 | 2 | 2 | 2 |
Operating Profit Loss | | | | | | | 402 168 | 119 991 | 975 170 | 1 932 275 |
Other Comprehensive Income Expense Net Tax | | | | | | | | | | -119 999 |
Other Creditors | | | | | 4 432 | 12 942 | 16 004 | 31 476 | 29 827 | 56 442 |
Other Deferred Tax Expense Credit | | | | | | | 17 325 | 54 145 | -2 026 | 28 729 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 195 | 47 | 367 | 4 971 |
Other Operating Income Format1 | | | | | | | | 149 999 | 3 250 | |
Other Taxation Social Security Payable | | | | | 20 833 | 28 920 | 24 718 | 67 106 | 64 460 | 37 873 |
Par Value Share | | | | | | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -110 347 | -251 533 | -261 656 | -215 834 |
Payments To Redeem Own Shares | | | | | | | | | | -120 000 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 22 227 | 21 310 | 38 771 | 39 278 |
Prepayments | | | | | | 29 243 | 48 757 | 32 786 | 45 764 | 54 636 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | -355 000 | -218 394 | |
Proceeds From Issuing Shares | | | | | | | | | | 1 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | -30 001 | -47 000 |
Profit Loss | | | | | | | 335 042 | 26 481 | 819 144 | 1 960 114 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 373 370 | 80 626 | 931 316 | 1 866 594 |
Provisions | | | | | | | 93 214 | 147 359 | 145 333 | 174 062 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 75 889 | 93 214 | 147 359 | 145 333 | 174 062 |
Purchase Property Plant Equipment | | | | | | | -339 611 | 48 788 | -153 369 | -141 145 |
Repayments Borrowings Classified As Financing Activities | | | | | | | -85 741 | -193 561 | -85 945 | -87 344 |
Social Security Costs | | | | | | | | | 162 242 | 170 264 |
Staff Costs Employee Benefits Expense | | | | | | | 1 492 810 | 1 597 704 | 1 968 902 | 1 927 380 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | 8 467 | 268 664 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 15 319 | 176 950 | 354 653 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | 38 678 | -9 538 | -20 259 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 148 | 1 125 | 2 847 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 38 328 | 54 145 | 112 172 | -93 520 |
Total Borrowings | | | | | | | | 887 097 | 823 770 | 820 592 |
Total Current Tax Expense Credit | | | | | | | | | 114 198 | -122 249 |
Total Operating Lease Payments | | | | | | | 127 953 | 118 427 | 129 529 | 26 973 |
Trade Creditors Trade Payables | | | | | 1 027 767 | 2 487 890 | 3 256 929 | 3 581 334 | 3 633 753 | 4 094 748 |
Trade Debtors Trade Receivables | | | | | 914 086 | 1 972 604 | 2 320 093 | 2 543 648 | 2 864 144 | 3 785 357 |
Turnover Revenue | | | | | | | 10 905 513 | 13 012 756 | 16 448 325 | 19 401 147 |
Wages Salaries | | | | | | | 1 470 583 | 1 576 394 | 1 930 131 | 1 717 838 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | 54 145 | -2 026 | |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | | | 76 648 | |
Creditors Due After One Year | 67 650 | | 265 986 | | | | | | | |
Creditors Due Within One Year | 66 562 | 407 514 | 538 462 | | | | | | | |
Tangible Fixed Assets Additions | 67 650 | 4 063 | 451 456 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 67 650 | 71 713 | 523 169 | | | | | | | |
Tangible Fixed Assets Depreciation | 8 965 | 17 930 | 118 977 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 8 965 | 8 965 | 101 047 | | | | | | | |