Profit & Loss |
Date of Accounts |
2013-03-31 | 2014-03-31 | 2015-03-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 11 540 | 265 | 1 263 | 73 243 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 1 047 | 661 | 147 913 | 324 443 | | | | | | |
Cash Bank On Hand | | | | 324 443 | 389 149 | 160 448 | 549 510 | 1 908 099 | 1 447 615 | 1 042 133 |
Current Assets | 319 051 | 63 687 | 354 357 | 521 556 | 861 878 | 896 162 | 1 608 886 | 4 259 177 | 3 979 606 | 2 987 998 |
Debtors | 318 004 | | 29 988 | 19 265 | 62 106 | 30 393 | 158 442 | 1 411 604 | 1 254 325 | 490 867 |
Intangible Fixed Assets | | 318 600 | 668 011 | 570 411 | | | | | | |
Net Assets Liabilities | | | | | | 652 884 | 854 008 | 1 851 935 | 2 361 753 | 1 928 312 |
Other Debtors | | | | 19 265 | 16 829 | 30 393 | 158 442 | 5 000 | 5 000 | 116 838 |
Property Plant Equipment | | | | 461 098 | 745 908 | 906 254 | 1 331 374 | 1 376 473 | 1 395 527 | 1 261 321 |
Stocks Inventory | | 63 026 | 176 456 | 177 848 | | | | | | |
Tangible Fixed Assets | | 127 292 | 271 417 | 461 098 | | | | | | |
Total Inventories | | | | 177 848 | 410 623 | 705 321 | 900 934 | 939 474 | 1 277 666 | 1 454 998 |
|
Capital & Reserves |
Called Up Share Capital | 252 | 252 | 522 | 522 | | | | | | |
Profit Loss Account Reserve | 11 288 | 12 | 741 | 72 721 | | | | | | |
Shareholder Funds | 11 540 | 265 | 1 263 | 73 243 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 10 500 | 10 500 | 11 500 |
Director Remuneration | | | | | | | | 11 532 | 28 906 | 12 496 |
Accrued Liabilities | | | | 19 849 | 37 015 | 44 240 | | 269 902 | 132 718 | 226 380 |
Accumulated Amortisation Impairment Intangible Assets | | | | 216 922 | 307 705 | 421 956 | 553 449 | 838 515 | 969 023 | 1 072 774 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 137 188 | 259 784 | 494 265 | 757 539 | 1 526 549 | 1 876 630 | 2 179 522 |
Average Number Employees During Period | | | | | 58 | 98 | 156 | 203 | 201 | 205 |
Bank Borrowings Overdrafts | | | | | | | 713 790 | 1 535 473 | 671 050 | 202 515 |
Corporation Tax Payable | | | | 38 935 | 24 196 | 100 981 | | 220 522 | 208 519 | 202 628 |
Creditors | | | | 1 479 822 | 2 005 154 | 1 816 865 | 713 790 | 2 053 163 | 1 294 547 | 202 515 |
Creditors Due Within One Year | 307 511 | 509 314 | 1 292 522 | 1 479 822 | | | | | | |
Dividends Paid | | | | | | 40 640 | | 147 779 | 449 475 | 1 525 894 |
Fixed Assets | | 445 892 | 939 428 | 1 031 509 | 1 385 536 | 1 573 587 | 2 107 123 | 2 041 036 | 1 995 127 | 1 706 618 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 90 783 | 114 251 | 131 493 | | 144 075 | 122 734 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 122 596 | 234 481 | 263 274 | | 411 653 | 380 164 |
Intangible Assets | | | | 570 411 | 639 628 | 667 333 | 775 749 | 664 458 | 599 596 | 445 297 |
Intangible Assets Gross Cost | | | | 787 333 | 947 333 | 1 089 289 | 1 329 198 | 1 502 973 | 1 568 619 | 1 518 071 |
Intangible Fixed Assets Additions | | 324 000 | 443 333 | 20 000 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 5 400 | 99 322 | 216 922 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 5 400 | 93 922 | 117 600 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 324 000 | 767 333 | 787 333 | | | | | | |
Net Current Assets Liabilities | 11 540 | -445 628 | -938 165 | -958 266 | -1 143 276 | -920 703 | -539 325 | 2 027 941 | 1 831 682 | 616 003 |
Other Creditors | | | | 494 003 | 1 035 476 | 655 476 | 908 277 | 202 000 | 202 000 | 275 408 |
Other Taxation Social Security Payable | | | | 5 935 | 12 117 | 18 673 | 199 643 | 446 491 | 301 616 | 32 929 |
Prepayments Accrued Income | | | | | 45 277 | 28 604 | | 209 062 | 253 722 | 228 698 |
Profit Loss | | | | | | 450 986 | | 871 251 | 959 294 | 1 092 453 |
Property Plant Equipment Gross Cost | | | | 598 286 | 1 005 692 | 1 400 519 | 2 088 913 | 2 903 022 | 3 272 157 | 3 440 843 |
Tangible Fixed Assets Additions | | 130 000 | 201 070 | 6 000 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 130 000 | 331 070 | 598 286 | | | | | | |
Tangible Fixed Assets Depreciation | | 2 708 | 59 653 | 137 188 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 2 708 | 56 945 | 77 535 | | | | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | | | 261 216 | | | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | 160 000 | 141 956 | 239 909 | | 106 715 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 407 406 | 394 827 | 688 394 | | 476 428 | 295 944 |
Total Assets Less Current Liabilities | 11 540 | 264 | 1 263 | 73 243 | 242 260 | 652 884 | 1 567 798 | 4 068 977 | 3 826 809 | 2 322 621 |
Trade Creditors Trade Payables | | | | 150 238 | 403 917 | 518 446 | 833 203 | 315 690 | 421 497 | 315 017 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | 6 627 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | | 21 288 |
Administrative Expenses | | | | | | | | 6 323 335 | 5 988 496 | 7 473 337 |
Amortisation Expense Intangible Assets | | | | | | | | 12 000 | 8 668 | 4 781 |
Amounts Owed By Group Undertakings | | | | | | | | | 835 200 | |
Applicable Tax Rate | | | | | | | | 19 | 19 | 19 |
Bank Borrowings | | | | | | | | 365 811 | 657 041 | 505 012 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 1 908 099 | 1 447 615 | |
Comprehensive Income Expense | | | | | | | | 871 251 | 959 297 | 1 092 453 |
Cost Sales | | | | | | | | 8 837 918 | 8 714 435 | 11 885 143 |
Current Tax For Period | | | | | | | | 220 522 | 197 859 | 229 913 |
Depreciation Amortisation Expense | | | | | | | | 697 831 | 555 728 | 502 897 |
Depreciation Expense Property Plant Equipment | | | | | | | | 544 695 | 411 653 | 380 164 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | 13 567 | 18 983 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 61 572 | 77 272 |
Disposals Intangible Assets | | | | | | | | | 41 069 | 50 548 |
Disposals Property Plant Equipment | | | | | | | | | 107 293 | 123 224 |
Dividends Paid Classified As Financing Activities | | | | | | | | -147 779 | -449 475 | -1 525 894 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 64 619 | 139 | 81 047 |
Further Item Operating Income Component Total Other Operating Income | | | | | | | | 1 182 056 | 390 306 | 308 954 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | | | | -100 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 804 600 | 796 000 | 744 075 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -185 978 | -218 417 | -241 505 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | -774 048 | 157 283 | 763 459 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | 249 141 | 73 980 | 70 034 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 249 141 | 73 980 | 70 034 |
Gross Profit Loss | | | | | | | | 6 185 199 | 5 920 112 | 8 484 684 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -5 644 | -209 862 | -235 804 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | | -4 034 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 1 055 058 | -460 484 | -405 482 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | -358 336 | 338 192 | 177 332 |
Interest Expense On Bank Overdrafts | | | | | | | | | 6 882 | |
Interest Paid Classified As Operating Activities | | | | | | | | -64 619 | -52 696 | -81 047 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 64 619 | 52 696 | 81 047 |
Investments Fixed Assets | | | | | | | | 100 | | |
Investments In Group Undertakings | | | | | | | | 100 | -100 | |
Merchandise | | | | | | | | 939 474 | 1 277 666 | 1 454 998 |
Net Cash Flows From Used In Financing Activities | | | | | | | | 12 568 | 1 060 981 | 2 146 458 |
Net Cash Flows From Used In Investing Activities | | | | | | | | -205 492 | 435 221 | 142 744 |
Net Cash Flows From Used In Operating Activities | | | | | | | | -862 134 | -1 035 718 | -1 883 720 |
Net Cash Generated From Operations | | | | | | | | -932 397 | -1 298 276 | -2 200 571 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -1 057 | -620 | -5 649 |
Operating Profit Loss | | | | | | | | 1 085 397 | 1 215 858 | 1 419 052 |
Other Deferred Tax Expense Credit | | | | | | | | -69 938 | 6 626 | 21 288 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 1 057 | 620 | 5 649 |
Other Operating Income Format1 | | | | | | | | 1 223 533 | 1 284 242 | 407 705 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 66 941 | 104 279 | 134 301 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | -550 000 | | |
Proceeds From Sales Intangible Assets | | | | | | | | -253 059 | -37 729 | -35 413 |
Proceeds From Sales Property Plant Equipment | | | | | | | | -164 572 | -109 474 | -112 138 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 1 021 835 | 1 163 779 | 1 343 654 |
Provisions | | | | | | | | 163 879 | 170 506 | 191 794 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | 163 879 | 170 506 | 191 794 |
Purchase Intangible Assets | | | | | | | | | -106 715 | |
Purchase Property Plant Equipment | | | | | | | | -213 096 | -476 428 | -295 944 |
Rental Leasing Income | | | | | | | | 20 875 | 11 890 | 6 739 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -365 812 | -573 193 | -620 564 |
Social Security Costs | | | | | | | | 127 806 | 123 600 | 172 473 |
Staff Costs Employee Benefits Expense | | | | | | | | 2 844 099 | 2 702 416 | 3 223 634 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 194 149 | 221 119 | 255 294 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | 59 458 | 5 786 | 18 592 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 1 398 | 1 912 | 2 020 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 150 584 | 204 485 | 251 201 |
Trade Debtors Trade Receivables | | | | | | | | 455 843 | 159 178 | 5 177 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | | | | -40 888 |
Turnover Revenue | | | | | | | | 15 023 117 | 14 634 547 | 20 369 827 |
Wages Salaries | | | | | | | | 2 649 352 | 2 474 537 | 2 916 860 |