Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 2013-03-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 169 814 | 192 772 | 177 353 | 339 879 | 164 428 | -632 829 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 41 362 | 869 778 | 329 420 | 192 794 | 162 806 | 339 158 | 368 515 | 514 429 |
Current Assets | 433 058 | 383 696 | 297 030 | 393 639 | 346 715 | 286 374 | 1 089 372 | 300 183 | 932 300 | 773 339 | 1 086 569 | 1 795 317 | 2 184 907 |
Debtors | 315 206 | 356 320 | 296 522 | 319 126 | 317 637 | 245 012 | 219 594 | -29 235 | 385 766 | 610 533 | 561 600 | 1 093 434 | 1 403 862 |
Net Assets Liabilities | | | | | | -632 830 | -112 376 | 33 592 | 269 779 | 508 485 | 524 793 | 607 316 | 771 664 |
Other Debtors | | | | | | 227 009 | 201 508 | | 171 376 | 238 640 | 479 521 | 1 084 337 | 1 354 126 |
Property Plant Equipment | | | | | | 197 754 | 155 294 | 277 344 | 277 344 | 206 230 | 170 336 | 199 874 | 144 821 |
Total Inventories | | | | | | | | | | | 185 811 | 333 368 | 266 616 |
Cash Bank In Hand | 117 852 | 27 376 | 508 | 74 513 | 29 078 | 41 362 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 169 814 | 192 772 | 177 353 | 339 880 | 164 428 | -632 829 | | | | | | | |
Tangible Fixed Assets | 23 871 | 29 486 | 39 243 | 35 693 | 161 910 | 197 754 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 300 | 300 | 300 | 329 | 329 | 329 | | | | | | | |
Profit Loss Account Reserve | 69 538 | 92 496 | 77 077 | 80 640 | 64 123 | -733 134 | | | | | | | |
Shareholder Funds | 169 814 | 192 772 | 177 353 | 339 879 | 164 428 | -632 829 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | | | | -211 000 | 170 000 | 170 000 | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | | 39 812 | 103 871 | 186 097 | 287 206 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 97 449 | 101 670 | 171 175 | 223 260 | 240 586 | 332 702 | 358 643 | 451 244 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 3 087 | 191 556 | | 54 708 | 56 222 | 126 773 | 37 548 |
Amortisation Impairment Expense Intangible Assets | | | | | | | | | | | 64 059 | 82 226 | 101 109 |
Amounts Owed To Related Parties | | | | | | 420 231 | 249 731 | | | | | | |
Average Number Employees During Period | | | | | | 30 | 29 | 30 | 28 | 28 | 24 | 25 | 25 |
Bank Borrowings | | | | | | | 56 231 | | | | | | |
Bank Borrowings Overdrafts | | | | | | | | | | | 12 500 | 49 167 | 57 500 |
Bank Overdrafts | | | | | | 11 450 | | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 162 806 | 339 158 | 368 515 | 514 429 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | | | | | | | | | 73 275 | |
Corporation Tax Payable | | | | | | | | | | | | 1 356 | 45 698 |
Corporation Tax Recoverable | | | | | | | | | 110 958 | 274 560 | 38 071 | | |
Creditors | | | | | | 1 116 957 | 1 376 166 | 744 450 | 1 092 014 | 630 332 | 137 500 | 183 968 | 124 583 |
Deferred Tax Asset Debtors | | | | | | | | | | 77 874 | 8 383 | 1 064 | 16 068 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | | 92 116 | 55 559 | 92 601 |
Dividends Paid | | | | | | | | | | | | | 240 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | | | -240 000 |
Dividends Paid On Shares | | | | | | | | | 88 618 | 159 248 | | | |
Finance Lease Liabilities Present Value Total | | | | | | 160 283 | 31 946 | | | | | | |
Fixed Assets | 23 871 | 29 486 | 39 243 | 35 693 | 161 910 | 197 754 | | | 302 128 | 365 478 | 386 743 | 498 181 | 436 419 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | | -12 500 | -36 667 | -8 333 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | | | | | | 204 340 | 156 213 | -43 710 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 95 417 | 591 894 | 530 609 | 413 979 | 273 639 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | 61 620 | -204 851 | -170 444 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | 14 420 | 421 011 | 339 134 |
Gain Loss In Cash Flows From Change In Deferred Income | | | | | | | | | | | -229 807 | -441 062 | -5 119 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | | 185 812 | 147 557 | -66 752 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | | -33 107 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | 269 997 | 84 983 | 45 753 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | -203 621 | -94 863 | -114 408 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | | | | | | | | | -27 269 | -65 506 | 31 506 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | | 39 812 | 64 059 | 82 226 | 101 109 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 45 547 | 69 505 | | 54 672 | 92 116 | 55 559 | 92 601 |
Intangible Assets | | | | | | | | | 88 618 | 159 248 | 216 407 | 225 032 | 218 323 |
Intangible Assets Gross Cost | | | | | | | | | 88 618 | 199 060 | 320 278 | 411 129 | 505 529 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | | 4 196 | 9 802 |
Interest Received Classified As Investing Activities | | | | | | | | | | | | -1 538 | -1 724 |
Investments Fixed Assets | | | | | | | | | | | | 73 275 | 73 275 |
Investments In Group Undertakings Participating Interests | | | | | | | | | | | | 73 275 | 73 275 |
Issue Equity Instruments | | | | | | | | | | | | 792 | |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | -85 000 | -91 186 | 296 426 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | 381 780 | 437 005 | 86 514 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | -500 401 | -440 682 | -497 348 |
Net Cash Generated From Operations | | | | | | | | | | | -230 404 | -359 895 | -461 397 |
Net Current Assets Liabilities | 145 943 | 163 286 | 138 110 | 304 187 | 2 518 | -830 583 | -267 670 | -413 752 | -513 454 | -129 139 | 275 550 | 293 103 | 459 828 |
Net Finance Income Costs | | | | | | | | | | | -27 269 | -63 968 | 33 229 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | | | | | | -4 196 | -9 802 |
Number Shares Issued Fully Paid | | | | | | | 32 877 | 32 877 | 32 877 | | | | |
Other Creditors | | | | | | 96 572 | 659 061 | | 944 357 | 849 712 | 137 500 | 183 968 | 124 583 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 37 346 | | 29 618 | |
Other Disposals Property Plant Equipment | | | | | | | | | | 44 662 | | 62 725 | |
Other Remaining Borrowings | | | | | | 250 602 | 158 935 | | | | | | |
Other Taxation Social Security Payable | | | | | | | | | 37 358 | 33 440 | 23 234 | 25 403 | 154 869 |
Par Value Share | 1 | 1 | 0 | 0 | 0 | 0 | | 0 | 0 | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | | 9 144 | -7 259 |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | | | | | 19 125 | 30 513 | 30 515 | | | | |
Proceeds From Issuing Shares | | | | | | | | | | | 65 000 | -792 | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | | -8 569 | |
Profit Loss | | | | | | | | | | | 81 309 | 81 731 | 404 348 |
Property Plant Equipment Gross Cost | | | | | | 295 203 | 256 963 | 448 519 | 436 770 | 446 816 | 503 038 | 558 517 | 596 065 |
Purchase Intangible Assets | | | | | | | | | | | -121 218 | -90 851 | -94 400 |
Purchase Property Plant Equipment | | | | | | | | | | | -56 222 | -126 773 | -37 548 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | | 137 500 | 44 583 | -57 500 |
Taxation Social Security Payable | | | | | | 25 708 | 31 703 | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | -2 304 | -38 237 | -16 415 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | | 110 442 | | | |
Total Assets Less Current Liabilities | 169 814 | 192 772 | 177 353 | 339 879 | 164 428 | | 98 624 | -136 408 | -211 326 | 508 485 | 662 293 | 791 284 | 896 247 |
Total Borrowings | | | | | | 422 335 | 247 112 | | | | | | |
Trade Creditors Trade Payables | | | | | | 152 111 | 188 559 | | 110 299 | 57 613 | 48 438 | 179 766 | 181 721 |
Trade Debtors Trade Receivables | | | | | | 18 002 | 37 210 | | 103 432 | 57 746 | 35 625 | 8 033 | 33 668 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | | | | | | | 8 569 | -8 293 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | | -2 764 |
Creditors Due Within One Year | 287 115 | 220 410 | 158 920 | 89 452 | 344 197 | 1 116 957 | | | | | | | |
Number Shares Allotted | 300 | 300 | 300 | 32 877 | 32 877 | 32 877 | | | | | | | |
Profit Loss For Period | | 22 958 | -15 419 | | | | | | | | | | |
Share Capital Allotted Called Up Paid | 300 | 300 | 300 | 329 | 329 | | | | | | | | |
Share Premium Account | | | | 258 911 | 99 976 | 99 976 | | | | | | | |
Tangible Fixed Assets Additions | | 11 589 | 17 515 | 1 340 | 135 813 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 32 241 | 43 830 | 61 345 | 62 685 | 198 498 | | | | | | | | |
Tangible Fixed Assets Depreciation | 8 370 | 14 344 | 22 102 | 26 992 | 36 588 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 5 974 | 7 758 | 4 890 | 9 596 | | | | | | | | |
Revaluation Reserve | 99 976 | 99 976 | 99 976 | 258 911 | | | | | | | | | |
Amount Specific Advance Or Credit Directors | | | | 2 914 | 9 104 | | | | | | | | |
Value Shares Allotted | | | | | 329 | 329 | | | | | | | |