Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2021-03-31 | 2022-03-31 |
Currency |
| | | | | | |
Net Worth | 22 180 | 74 748 | 1 016 965 | 1 070 495 | 1 139 781 | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 808 923 | 328 581 |
Current Assets | 254 352 | 384 644 | 398 768 | 417 853 | 664 351 | 3 693 202 | 3 750 042 |
Debtors | 105 057 | 197 925 | 83 671 | 139 434 | 175 602 | 968 802 | 715 178 |
Net Assets Liabilities | | | | | | 4 651 208 | 5 214 991 |
Other Debtors | | | | | | 40 175 | 199 827 |
Property Plant Equipment | | | | | | 4 781 354 | 10 432 291 |
Total Inventories | | | | | | 1 915 477 | 2 706 283 |
Cash Bank In Hand | 75 511 | 53 401 | 129 846 | 39 857 | 75 348 | | |
Intangible Fixed Assets | 53 424 | 47 488 | 41 552 | 35 616 | 29 680 | | |
Net Assets Liabilities Including Pension Asset Liability | 22 180 | 74 748 | 1 016 965 | 1 070 495 | 1 139 781 | | |
Stocks Inventory | 73 784 | 128 318 | 185 251 | 238 562 | 413 401 | | |
Tangible Fixed Assets | 16 651 | 18 831 | 1 862 577 | 2 379 758 | 2 544 901 | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | 2 | | |
Profit Loss Account Reserve | 22 178 | 74 746 | 97 769 | 151 299 | 220 585 | | |
Shareholder Funds | 22 180 | 74 748 | 1 016 965 | 1 070 495 | 1 139 781 | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 24 500 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 407 261 | 875 842 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 6 119 518 |
Administration Support Average Number Employees | | | | | | | 2 |
Administrative Expenses | | | | | | 6 446 249 | 6 767 168 |
Amortisation Expense Intangible Assets | | | | | | 5 936 | |
Amounts Owed To Related Parties | | | | | | 311 030 | 250 665 |
Applicable Tax Rate | | | | | | 19 | 19 |
Average Number Employees During Period | | | | | | | 6 |
Balances With Banks | | | | | | 745 367 | 146 055 |
Bank Borrowings | | | 838 776 | 1 233 982 | 1 315 692 | 1 116 198 | 1 841 353 |
Bank Borrowings Overdrafts | | | | | | | -2 109 450 |
Bank Overdrafts | | | | | | | 2 109 450 |
Cash Cash Equivalents | | | | | | 808 923 | 328 581 |
Cash Cash Equivalents Cash Flow Value | | | | | | 808 923 | |
Cash On Hand | | | | | | 63 556 | 182 526 |
Comprehensive Income Expense | | | | | | 2 178 019 | 663 783 |
Cost Sales | | | | | | 17 368 374 | 16 649 461 |
Creditors | | | | | | 1 691 749 | 3 555 832 |
Current Tax For Period | | | | | | 502 351 | -422 973 |
Depreciation Amortisation Expense | | | | | | 108 999 | 468 581 |
Depreciation Expense Property Plant Equipment | | | | | | 103 063 | 468 581 |
Distribution Costs | | | | | | 255 691 | 526 691 |
Dividend Per Share Final | | | | | | | 1 |
Dividends Paid | | | | | | -80 000 | -100 000 |
Dividends Paid Classified As Financing Activities | | | | | | -80 000 | -100 000 |
Dividends Paid On Shares Final | | | | | | 80 000 | 100 000 |
Finished Goods Goods For Resale | | | | | | 1 915 477 | 2 706 283 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | 741 534 | 784 406 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -635 305 | 167 987 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 697 617 | -253 624 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | 1 024 069 | 790 806 |
Gross Profit Loss | | | | | | 9 486 941 | 8 338 378 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | 102 613 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 1 661 303 | -2 589 791 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 468 581 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 60 631 | 129 470 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 53 758 | 72 283 |
Interest Paid Classified As Financing Activities | | | | | | -114 389 | -201 753 |
Interest Paid Classified As Operating Activities | | | | | | 114 389 | 201 753 |
Interest Payable Similar Charges Finance Costs | | | | | | 114 389 | 201 753 |
Net Cash Flows From Used In Financing Activities | | | | | | 1 041 204 | 2 721 796 |
Net Cash Flows From Used In Operating Activities | | | | | | 1 714 764 | 807 931 |
Net Cash Generated From Operations | | | | | | 1 817 377 | 807 931 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | 2 903 758 | 1 513 100 |
Net Current Assets Liabilities | -47 895 | 8 429 | -887 164 | 89 380 | -115 710 | 1 561 603 | -1 059 513 |
Number Shares Issued Fully Paid | | | | | | 2 | 2 |
Other Creditors | | | | | | -23 481 | 6 754 |
Other Departments Average Number Employees | | | | | | | 4 |
Other Employee Expense | | | | | | 22 488 | 5 164 |
Other Operating Income Format1 | | | | | | 9 758 | |
Other Payables Accrued Expenses | | | | | | | 24 500 |
Other Post-employment Benefit Costs | | | | | | 29 000 | 7 200 |
Other Remaining Operating Income | | | | | | 9 758 | |
Par Value Share | | | 1 | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | 494 059 | 2 239 143 |
Pension Costs Defined Contribution Plan | | | | | | | 1 564 |
Profit Loss | | | | | | 2 178 019 | 663 783 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 2 680 370 | 842 766 |
Property Plant Equipment Gross Cost | | | | | | 5 188 615 | 11 308 133 |
Provisions | | | | | | 601 955 | 601 955 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 601 955 |
Purchase Property Plant Equipment | | | | | | -1 094 665 | -6 119 518 |
Revenue From Commissions | | | | | | 131 806 | 136 253 |
Revenue From Sale Goods | | | | | | 26 723 509 | 24 851 586 |
Staff Costs Employee Benefits Expense | | | | | | 51 488 | 92 184 |
Taxation Social Security Payable | | | | | | 131 507 | |
Tax Decrease From Utilisation Tax Losses | | | | | | | -583 362 |
Tax Expense Credit Applicable Tax Rate | | | | | | 509 270 | 160 126 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -6 945 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 26 | 263 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | | 601 956 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 502 351 | 178 983 |
Total Assets Less Current Liabilities | 22 180 | 74 748 | 2 060 593 | 2 504 754 | 2 458 871 | 6 342 957 | 9 372 778 |
Total Borrowings | | | | | | 1 691 749 | 3 555 832 |
Total Operating Lease Payments | | | | | | 145 005 | 194 297 |
Trade Creditors Trade Payables | | | | | | 976 364 | 945 336 |
Trade Debtors Trade Receivables | | | | | | 928 627 | 515 351 |
Turnover Revenue | | | | | | 26 855 315 | 24 987 839 |
Unpaid Contributions To Pension Schemes | | | | | | | 178 |
Wages Salaries | | | | | | | 78 256 |
Director Remuneration | | | | | | | 6 000 |
Total Fees To Auditors | | | | | | | 24 500 |
Company Contributions To Money Purchase Plans Directors | | | | | | | 7 200 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | 13 200 |
Salaries Fees Directors | | | | | | | 6 000 |
Creditors Due Within One Year Total Current Liabilities | 268 247 | | | | | | |
Fixed Assets | 70 075 | 66 319 | 1 904 129 | | | | |
Intangible Fixed Assets Additions | 59 360 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 5 936 | 11 872 | 17 808 | | | | |
Intangible Fixed Assets Amortisation Charged In Period | 5 936 | 5 936 | 5 936 | | | | |
Intangible Fixed Assets Cost Or Valuation | 59 360 | 59 360 | 59 360 | | | | |
Tangible Fixed Assets Additions | 18 501 | 4 011 | 932 556 | 525 307 | 176 600 | | |
Tangible Fixed Assets Cost Or Valuation | 18 501 | 22 512 | 1 874 262 | 2 399 569 | 2 576 169 | | |
Tangible Fixed Assets Depreciation | 1 850 | 3 681 | 11 685 | 19 811 | 31 268 | | |
Tangible Fixed Assets Depreciation Charge For Period | 1 850 | | | | | | |
Creditors Due After One Year | | | 1 043 628 | 1 434 259 | 1 319 090 | | |
Creditors Due Within One Year | 302 247 | 376 215 | 1 285 932 | 528 750 | 780 061 | | |
Loans From Directors After One Year | | | 204 852 | 200 277 | | | |
Number Shares Allotted | | | 2 | 2 | 1 | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | | | 3 398 | | |
Revaluation Reserve | | | 919 194 | 919 194 | 919 194 | | |
Share Capital Allotted Called Up Paid | | 2 | 2 | 2 | 2 | | |
Tangible Fixed Assets Depreciation Charged In Period | | 1 831 | 8 004 | 8 126 | 11 457 | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | | 919 194 | | | | |
Value Shares Allotted | | | | 1 | 2 | | |