Profit & Loss |
Date of Accounts |
2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | | |
Net Worth | 432 124 | 569 769 | 571 617 | 702 990 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 60 512 | 39 011 | 83 245 | 25 147 | | | | | | |
Cash Bank On Hand | | | | 25 147 | 19 546 | 29 422 | 77 456 | 55 722 | 54 447 | 58 735 |
Current Assets | 1 102 252 | 1 079 920 | 1 384 311 | 1 681 468 | 1 543 158 | 1 589 139 | 2 278 391 | 3 222 855 | 4 533 215 | 4 126 020 |
Debtors | 1 030 032 | 1 034 115 | 1 290 779 | 1 614 385 | 1 486 684 | 1 521 161 | 2 184 811 | 3 134 129 | 4 356 917 | 4 029 241 |
Net Assets Liabilities | | | | 702 990 | 801 587 | 979 345 | 1 770 647 | 2 629 188 | 3 584 703 | 4 862 720 |
Net Assets Liabilities Including Pension Asset Liability | 432 124 | 569 769 | 571 617 | 702 990 | | | | | | |
Other Debtors | | | | 109 696 | 59 607 | 65 909 | 181 076 | 33 043 | 37 753 | 52 005 |
Property Plant Equipment | | | | 752 309 | 2 312 635 | 2 150 715 | 3 815 455 | 5 309 362 | 5 305 794 | 8 316 980 |
Stocks Inventory | 11 708 | 6 794 | 10 287 | 41 936 | | | | | | |
Tangible Fixed Assets | 555 555 | 548 967 | 803 787 | 752 309 | | | | | | |
Total Inventories | | | | 41 936 | 36 928 | 38 556 | 16 124 | 33 004 | 121 851 | 38 044 |
|
Capital & Reserves |
Called Up Share Capital | 3 000 | 3 000 | 3 000 | 3 000 | | | | | | |
Profit Loss Account Reserve | 419 731 | 557 376 | 559 224 | 690 597 | | | | | | |
Shareholder Funds | 432 124 | 569 769 | 571 617 | 702 990 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 22 000 | 15 000 | 18 000 |
Amount Specific Advance Or Credit Directors | | | 2 691 | 8 898 | 1 224 | 3 137 | 2 475 | 7 413 | 13 230 | 2 561 |
Amount Specific Advance Or Credit Made In Period Directors | | | | 6 207 | 1 226 | 639 | 662 | 7 946 | 5 897 | 2 561 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | 66 | 8 900 | 5 000 | | 1 015 | 80 | |
Company Contributions To Money Purchase Plans Directors | | | | | | | | 1 069 | 1 064 | 1 143 |
Director Remuneration | | | | | | | | 108 617 | 109 825 | 106 571 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | 1 | 1 | 1 |
Accrued Liabilities | | | | | | | | 298 972 | 364 373 | 1 218 789 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 660 379 | 845 464 | 1 033 442 | 872 966 | 1 345 662 | 1 487 032 | 1 642 307 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | -13 147 |
Administrative Expenses | | | | | | | | 2 793 895 | 3 325 633 | 4 810 615 |
Applicable Tax Rate | | | | | | | | 19 | 19 | 19 |
Average Number Employees During Period | | | | 82 | 86 | 86 | 103 | 139 | 142 | 155 |
Bank Borrowings | | | | | 1 164 143 | 1 115 474 | 1 493 807 | 92 006 | 93 607 | 2 343 475 |
Bank Borrowings Overdrafts | | | | 59 506 | 1 111 616 | 1 061 148 | 1 012 730 | 1 924 311 | 1 826 180 | 2 280 991 |
Bank Overdrafts | | | | 59 506 | 305 243 | 229 968 | 382 015 | 315 995 | 445 424 | 296 198 |
Capital Commitments | | | | | | | | | 1 508 442 | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | -260 273 | -390 977 | -237 463 |
Cash Receipts From Government Grants | | | | | | | | -91 528 | -15 023 | |
Comprehensive Income Expense | | | | | | | | 380 254 | 955 515 | 1 278 017 |
Corporation Tax Payable | | | | | | | | 32 786 | 138 212 | 30 697 |
Corporation Tax Recoverable | | | | | | | | 25 368 | 9 270 | |
Cost Sales | | | | | | | | 12 100 095 | 13 801 076 | 15 789 725 |
Creditors | | | | 274 648 | 1 348 092 | 1 176 395 | 1 256 283 | 2 283 470 | 2 098 729 | 2 423 481 |
Creditors Due After One Year | 162 936 | 127 448 | 457 439 | 274 648 | | | | | | |
Creditors Due Within One Year | 1 031 722 | 879 443 | 1 046 617 | 1 344 764 | | | | | | |
Current Tax For Period | | | | | | | | | 122 128 | 18 533 |
Depreciation Amortisation Expense | | | | | | | | 369 587 | 365 584 | 407 124 |
Depreciation Expense Property Plant Equipment | | | | | | | | 251 046 | 249 621 | 286 092 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 7 363 | 30 818 | 134 272 | | 224 214 | 51 849 |
Disposals Property Plant Equipment | | | | | 10 995 | 46 495 | 171 607 | | 454 422 | 62 689 |
Finance Lease Liabilities Present Value Total | | | | 240 254 | 236 476 | 115 247 | 243 553 | 172 695 | 138 178 | 142 490 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | | 91 528 | 15 023 | 9 270 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | | 543 588 | 300 000 | 1 155 818 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 7 901 | 14 226 | 22 612 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | 184 860 | 441 930 | 573 221 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 1 613 806 | 1 619 679 | 1 749 834 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -170 715 | 221 248 | 1 113 899 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | -363 651 | -655 596 | 352 359 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | 6 846 | 344 420 | 24 160 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 6 846 | 12 772 | 24 160 |
Gross Profit Loss | | | | | | | | 2 884 747 | 3 877 485 | 5 274 997 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -131 608 | -32 786 | -138 212 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | | 171 944 | 75 000 | 196 453 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | -653 279 | -130 704 | 153 514 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -16 579 | 10 066 | -62 764 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | -10 190 | 88 847 | -83 807 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 192 448 | 218 796 | 226 537 | | 365 584 | 407 124 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | 48 620 | 47 960 | 107 148 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 11 382 | 12 073 | 10 653 |
Interest Paid Classified As Operating Activities | | | | | | | | -67 211 | -75 118 | -129 760 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 78 593 | 87 191 | 140 413 |
Merchandise | | | | | | | | 33 004 | 121 851 | 38 044 |
Net Cash Flows From Used In Financing Activities | | | | | | | | 319 405 | 320 535 | -263 721 |
Net Cash Flows From Used In Investing Activities | | | | | | | | 146 197 | 181 915 | 2 238 267 |
Net Cash Flows From Used In Operating Activities | | | | | | | | 187 677 | -371 746 | -2 128 060 |
Net Cash Generated From Operations | | | | | | | | 69 004 | -460 407 | -2 397 415 |
Net Current Assets Liabilities | 70 530 | 200 477 | 337 694 | 336 704 | -51 722 | 100 120 | -538 051 | 152 222 | 1 039 394 | -185 717 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -22 | -80 | -65 |
Number Shares Allotted | | 3 000 | 3 000 | 3 000 | | | | | | |
Number Shares Issued Fully Paid | | | | | 3 000 | 3 000 | 3 000 | | 3 000 | 3 000 |
Operating Profit Loss | | | | | | | | 183 959 | 645 813 | 464 386 |
Other Comprehensive Income Expense Net Tax | | | | | | | | 371 644 | 225 000 | 959 365 |
Other Creditors | | | | 34 394 | 235 103 | 137 828 | 474 590 | 179 501 | 138 444 | 96 542 |
Other Deferred Tax Expense Credit | | | | | | | | 122 504 | 37 830 | -13 147 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 22 | 80 | 65 |
Other Operating Income Format1 | | | | | | | | 93 107 | 93 961 | 4 |
Other Reserves | 9 393 | 9 393 | 9 393 | 9 393 | | | | | | |
Other Taxation Social Security Payable | | | | 266 934 | 235 134 | 315 849 | 296 120 | 675 619 | 481 784 | 495 125 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | -131 151 | -179 227 | -138 178 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 64 350 | 76 258 | 106 856 |
Prepayments | | | | | | | | 117 033 | 674 669 | 166 467 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | -500 000 |
Proceeds From Sales Property Plant Equipment | | | | | | | | -11 200 | -52 129 | -35 000 |
Profit Loss | | | | | | | 190 512 | 8 610 | 730 515 | 318 652 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 105 388 | 890 350 | 324 038 |
Property Plant Equipment Gross Cost | | | | 1 412 688 | 3 158 099 | 3 184 157 | 4 688 421 | 6 655 024 | 6 792 826 | 9 959 287 |
Provisions | | | | | | | | 548 926 | 661 756 | 845 062 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 111 375 | 111 234 | 95 095 | 250 474 | 548 926 | 661 756 | 845 062 |
Provisions For Liabilities Charges | 31 025 | 52 227 | 112 425 | 111 375 | | | | | | |
Purchase Property Plant Equipment | | | | | | | | -157 419 | -234 124 | -2 273 332 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -101 266 | -96 530 | -76 312 |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | -252 741 | | | -200 000 |
Secured Debts | 628 169 | 305 411 | 533 209 | 418 650 | | | | | | |
Share Capital Allotted Called Up Paid | 3 000 | 3 000 | 3 000 | 3 000 | | | | | | |
Social Security Costs | | | | | | | | 360 747 | 431 814 | 585 744 |
Staff Costs Employee Benefits Expense | | | | | | | | 4 225 032 | 4 809 878 | 6 021 385 |
Tangible Fixed Assets Additions | | 94 495 | 417 196 | 145 611 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 010 168 | 1 064 638 | 1 377 727 | 1 412 688 | | | | | | |
Tangible Fixed Assets Depreciation | 454 613 | 515 671 | 573 940 | 660 379 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 92 591 | 115 024 | 155 402 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 31 533 | 56 755 | 68 963 | | | | | | |
Tangible Fixed Assets Disposals | | 40 025 | 104 107 | 110 650 | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 20 024 | 169 167 | 61 567 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 30 253 | -13 638 | -7 007 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 96 778 | 159 835 | 5 386 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 1 756 406 | 72 553 | 1 327 821 | | 292 224 | 2 273 332 |
Total Assets Less Current Liabilities | 626 085 | 749 444 | 1 141 481 | 1 089 013 | 2 260 913 | 2 250 835 | 3 277 404 | 5 461 584 | 6 345 188 | 8 131 263 |
Total Borrowings | | | | 418 650 | 1 826 878 | 1 581 919 | 2 235 319 | 408 001 | 539 031 | 2 912 222 |
Total Current Tax Expense Credit | | | | | | | | -25 726 | 122 005 | 18 533 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | 348 050 | | 300 000 | 955 818 |
Total Operating Lease Payments | | | | | | | | 1 186 321 | 1 211 013 | 1 369 301 |
Trade Creditors Trade Payables | | | | 660 824 | 645 857 | 629 818 | 1 066 696 | 1 303 059 | 1 693 799 | 1 981 843 |
Trade Debtors Trade Receivables | | | | 1 504 689 | 1 427 077 | 1 455 252 | 2 003 735 | 2 802 509 | 3 418 258 | 3 559 849 |
Turnover Revenue | | | | | | | | 14 984 842 | 17 678 561 | 21 064 722 |
Wages Salaries | | | | | | | | 3 799 935 | 4 301 806 | 5 328 785 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | 37 830 | |
Advances Credits Directors | 4 795 | 106 | 2 691 | 8 898 | | | | | | |
Advances Credits Made In Period Directors | 634 | 1 099 | 2 797 | | | | | | | |
Advances Credits Repaid In Period Directors | | 6 000 | 2 504 | | | | | | | |