Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | | | |
Net Worth | 603 085 | 659 202 | 936 285 | 1 118 296 | 1 331 234 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 10 161 | 112 788 | 369 787 | 1 030 264 | 1 396 304 | 2 067 840 | 995 394 |
Current Assets | 1 344 072 | 1 751 225 | 1 635 534 | 1 839 621 | 1 827 472 | 2 186 620 | 3 184 194 | 4 140 877 | 5 937 805 | 7 651 074 | 8 182 575 |
Debtors | 1 013 158 | 1 295 442 | 1 268 375 | 1 263 001 | 1 192 100 | 1 174 967 | 1 566 969 | 2 032 542 | 2 749 466 | 3 051 796 | 4 310 190 |
Net Assets Liabilities | | | | | 1 527 175 | 2 147 403 | 2 819 468 | 3 175 604 | 4 508 296 | 4 834 550 | 4 860 573 |
Other Debtors | | | | | 180 112 | | | 980 956 | 1 521 847 | 1 641 522 | 2 819 601 |
Property Plant Equipment | | | | | 1 514 744 | 1 218 573 | 1 400 127 | 1 207 187 | 885 415 | 1 282 224 | 998 120 |
Total Inventories | | | | | 625 211 | 898 865 | 1 247 438 | 1 078 071 | 1 792 035 | 2 531 438 | 2 876 991 |
Cash Bank In Hand | 1 892 | 2 722 | 45 234 | 183 056 | 10 161 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 603 085 | 659 202 | 936 285 | 1 118 296 | 1 331 234 | | | | | | |
Stocks Inventory | 329 022 | 453 061 | 321 925 | 393 564 | 625 211 | | | | | | |
Tangible Fixed Assets | 25 619 | 34 541 | 170 185 | 567 720 | 692 934 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 602 985 | 659 102 | 936 185 | 1 118 196 | 1 331 134 | | | | | | |
Shareholder Funds | 603 085 | 659 202 | 936 285 | 1 118 296 | 1 331 234 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 9 508 | 10 500 | 9 800 | 16 516 |
Accrued Liabilities Deferred Income | | | | | | | | 166 642 | 218 605 | 280 594 | 363 329 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 550 813 | 617 229 | 756 561 | 696 559 | 720 133 | 889 729 | 1 026 719 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 79 636 | 692 759 | 36 599 |
Administrative Expenses | | | | | | | | 1 918 336 | 1 988 195 | 2 107 355 | 2 300 788 |
Amounts Owed To Group Undertakings | | | | | | | | | | 850 455 | 1 435 048 |
Average Number Employees During Period | | | | | | 62 | 65 | 69 | 68 | 70 | 74 |
Comprehensive Income Expense | | | | | | | | 1 054 588 | 1 332 692 | 1 576 254 | 2 026 023 |
Corporation Tax Payable | | | | | | | | 202 462 | 356 997 | 230 751 | 524 499 |
Cost Sales | | | | | | | | 5 725 950 | 5 255 070 | 6 486 505 | 7 586 181 |
Creditors | | | | | 1 148 130 | 1 170 943 | 96 042 | 1 973 661 | 2 160 514 | 3 795 284 | 4 086 658 |
Current Tax For Period | | | | | | | | 201 936 | 356 997 | 230 751 | 524 499 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | 45 437 | -44 390 | 149 054 | -70 000 |
Depreciation Expense Property Plant Equipment | | | | | | | | 143 112 | 144 948 | 222 384 | 205 031 |
Dividends Paid | | | | | | | | 1 500 000 | | 1 250 000 | 2 000 000 |
Dividends Paid On Shares Final | | | | | | | | 1 500 000 | | | |
Dividends Paid On Shares Interim | | | | | | | | | | 1 250 000 | 2 000 000 |
Finished Goods Goods For Resale | | | | | | | | 1 078 071 | 1 792 035 | 2 531 438 | 2 876 991 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 648 336 | 448 848 | 249 360 | 49 872 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | 10 993 | -7 421 | 5 927 | 2 397 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 61 869 | -62 513 | 1 922 | 494 |
Government Grant Income | | | | | | | | | 42 970 | | |
Gross Profit Loss | | | | | | | | 3 220 436 | 3 589 967 | 3 930 364 | 4 744 501 |
Income From Related Parties | | | | | | | | 19 794 | | 8 321 | 1 550 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | -132 578 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 175 316 | 153 523 | | 144 948 | 222 384 | 205 031 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 139 | | | |
Interest Income On Bank Deposits | | | | | | | | | 557 | 472 | 253 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 139 | | | |
Net Current Assets Liabilities | 580 855 | 630 155 | 798 978 | 629 410 | 679 342 | 1 015 677 | 1 635 730 | 2 167 216 | 3 777 291 | 3 855 790 | 4 095 917 |
Net Finance Income Costs | | | | | | | | | | 472 | 36 809 |
Operating Profit Loss | | | | | | | | 1 302 100 | 1 644 742 | 1 823 009 | 2 443 713 |
Other Creditors | | | | | 750 | 2 250 | 6 375 | 887 492 | 849 546 | 1 541 629 | 895 836 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 121 374 | 52 788 | 68 041 |
Other Disposals Property Plant Equipment | | | | | | | | | 377 834 | 126 354 | 183 713 |
Other Interest Income | | | | | | | | | | | 36 556 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 557 | 472 | 36 809 |
Other Operating Income Format1 | | | | | | | | | 42 970 | | |
Other Taxation Social Security Payable | | | | | 198 209 | 291 439 | 259 781 | 87 676 | 3 257 | 981 | 131 259 |
Payments To Related Parties | | | | | | | | 63 536 | 159 590 | 159 590 | 159 590 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 63 943 | 53 440 | 53 218 | 87 328 |
Prepayments Accrued Income | | | | | | | | 195 141 | 208 045 | 301 211 | 310 254 |
Profit Loss | | | | | | | | 1 054 588 | 1 332 692 | 1 576 254 | 2 026 023 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 1 301 961 | 1 645 299 | 1 823 481 | 2 480 522 |
Property Plant Equipment Gross Cost | | | | | 2 065 557 | 1 835 802 | 2 156 688 | 1 903 746 | 1 605 548 | 2 171 953 | 2 024 839 |
Social Security Costs | | | | | | | | 195 182 | 212 439 | 232 268 | 291 886 |
Staff Costs Employee Benefits Expense | | | | | | | | 2 216 602 | 2 349 917 | 2 521 549 | 3 020 367 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | 198 799 | 154 410 | 303 464 | 233 464 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 247 373 | 312 607 | 346 461 | 471 299 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | -39 488 | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | | 72 832 | -16 800 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 247 373 | 312 607 | 247 227 | 454 499 |
Total Assets Less Current Liabilities | 606 474 | 664 696 | 969 163 | 1 197 130 | 1 372 276 | 2 234 250 | 3 035 857 | 3 374 403 | 4 662 706 | 5 138 014 | 5 094 037 |
Total Current Tax Expense Credit | | | | | | | | | 356 997 | 98 173 | 524 499 |
Total Operating Lease Payments | | | | | | | | 165 804 | 162 518 | 159 590 | 159 590 |
Trade Creditors Trade Payables | | | | | 836 929 | 829 133 | 1 207 263 | 629 389 | 732 109 | 890 874 | 736 687 |
Trade Debtors Trade Receivables | | | | | 426 007 | 566 025 | 784 378 | 856 445 | 1 019 574 | 1 109 063 | 1 180 335 |
Turnover Revenue | | | | | | | | 8 946 386 | 8 845 037 | 10 416 869 | 12 330 682 |
Wages Salaries | | | | | | | | 1 957 477 | 2 084 038 | 2 236 063 | 2 641 153 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | 25 316 | 16 313 | 13 321 | 41 321 |
Director Remuneration | | | | | | | | 89 678 | 164 298 | 197 485 | 208 920 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | 114 994 | 180 611 | 210 806 | 250 241 |
Amounts Owed By Group Undertakings | | | | | 585 981 | 608 942 | 782 591 | | | | |
Bank Borrowings Overdrafts | | | | | 35 | | 14 944 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 14 191 | | | | |
Disposals Property Plant Equipment | | | | | | | 20 760 | | | | |
Finance Lease Liabilities Present Value Total | | | | | 112 207 | 48 121 | 96 042 | | | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | -685 784 | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 90 027 | 86 847 | 120 347 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 456 029 | 341 646 | | | | |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | -108 900 | | | | | |
Creditors Due Within One Year | 763 217 | 1 121 070 | 836 556 | 1 210 211 | 1 148 130 | | | | | | |
Fixed Assets | 25 619 | 34 541 | 170 185 | 567 720 | 692 934 | | | | | | |
Provisions For Liabilities Charges | 3 389 | 5 494 | 32 878 | 78 834 | 41 042 | | | | | | |
Tangible Fixed Assets Additions | | 23 037 | 173 299 | 644 208 | 444 281 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 104 948 | 127 985 | 301 284 | 945 492 | 1 379 773 | | | | | | |
Tangible Fixed Assets Depreciation | 79 329 | 93 444 | 131 099 | 377 772 | 686 839 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 14 115 | 37 655 | 246 673 | 312 367 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | | 3 300 | | | | | | |
Tangible Fixed Assets Disposals | | | | | 10 000 | | | | | | |