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 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | | | |
Net Worth | 247 118 | 250 008 | 380 408 | 492 963 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 638 554 | 994 940 | 832 989 | 2 107 197 | 1 770 170 | 4 233 338 | 4 113 166 | 3 946 213 |
Current Assets | 451 845 | 1 628 742 | 1 260 550 | 1 697 667 | 1 626 061 | 2 264 761 | 4 390 673 | 3 465 813 | 7 728 107 | 6 519 580 | 9 310 390 |
Debtors | 135 498 | 1 188 628 | 538 147 | 1 059 113 | 631 121 | 1 431 772 | 2 283 476 | 1 497 198 | 3 288 329 | 2 191 274 | 5 112 468 |
Net Assets Liabilities | | | | | 543 536 | 939 588 | 1 393 624 | 1 282 924 | 858 685 | 1 663 915 | 2 620 983 |
Other Debtors | | | | 88 692 | | 661 | 194 | 12 316 | 34 696 | 112 810 | 56 733 |
Property Plant Equipment | | | | 10 712 | 25 928 | 24 880 | 22 714 | 18 459 | 17 208 | 195 458 | 151 508 |
Total Inventories | | | | | | | | 198 445 | 206 440 | 215 140 | |
Cash Bank In Hand | 316 347 | 440 114 | 722 403 | 638 554 | | | | | | | |
Tangible Fixed Assets | 6 863 | 8 087 | 11 944 | 10 712 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 4 | 4 | 4 | 4 | | | | | | | |
Profit Loss Account Reserve | 247 114 | 250 004 | 380 404 | 492 959 | | | | | | | |
Shareholder Funds | 247 118 | 250 008 | 380 408 | 492 963 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 12 000 | 13 500 |
Accrued Liabilities Deferred Income | | | | 391 429 | 334 818 | 294 149 | 338 918 | 598 931 | 1 096 691 | 1 034 075 | 1 393 154 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 9 419 | 12 434 | 18 314 | 24 112 | 29 643 | 35 265 | 56 686 | 109 699 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 18 231 | 4 832 | 3 632 | 1 276 | 4 371 | 199 671 | 9 063 |
Administrative Expenses | | | | | | | | | 768 526 | 814 076 | 961 365 |
Amounts Recoverable On Contracts | | | | 736 161 | 472 468 | 601 241 | 1 034 724 | 710 988 | 763 593 | 581 929 | 806 122 |
Average Number Employees During Period | | | | | | | | 16 | 22 | 20 | 21 |
Capital Reduction Decrease In Equity | | | | | | | | | 1 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | | | 180 691 | 131 425 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 1 770 170 | 4 233 338 | 4 113 166 | 3 946 213 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | | | 1 804 | -1 372 |
Cash Receipts From Sales Interests In Associates | | | | | | | | | | 1 804 | |
Comprehensive Income Expense | | | | | | | | | 275 761 | 805 230 | |
Corporation Tax Payable | | | | 29 456 | 68 776 | 111 895 | 125 145 | 30 167 | 5 001 | 126 514 | 232 688 |
Corporation Tax Recoverable | | | | | | | | | 279 625 | | |
Cost Sales | | | | | | | | | 17 298 503 | 18 515 128 | 16 971 518 |
Creditors | | | | 1 213 274 | 1 104 895 | 1 346 567 | 3 016 627 | 2 198 632 | 6 883 940 | 156 047 | 131 713 |
Current Tax For Period | | | | | | | | | 5 001 | 126 514 | 232 688 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | | | | -27 | 44 437 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | -26 | 44 437 | -12 148 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 5 622 | 5 049 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | 5 622 | 21 421 | 53 013 |
Dividends Paid | | | | | | 60 000 | | | | | |
Finance Lease Liabilities Present Value Total | | | | | | | | | | 156 047 | 131 713 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | 180 381 | 156 047 |
Finished Goods Goods For Resale | | | | | | | | | 206 440 | 215 140 | 251 709 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | 47 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | | | | | | 158 293 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | 882 | -1 243 | -2 917 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 26 400 | 30 755 | 149 086 | 115 308 | 97 411 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | -4 710 474 | 2 181 838 | -1 720 100 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | 1 511 506 | -819 234 | 2 922 566 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | 7 995 | 8 700 | 36 569 |
Gross Profit Loss | | | | | | | | | 768 977 | 1 496 264 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | -31 049 | 411 942 | -126 514 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 120 172 | 166 953 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | -278 743 | -137 318 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 3 015 | 5 880 | 5 798 | 5 531 | 5 622 | 21 421 | 53 013 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | 117 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 2 113 | |
Interest Income On Bank Deposits | | | | | | | | | 777 | 495 | 7 344 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | | 777 | 495 | 7 344 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -2 113 | -8 500 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 117 | 2 113 | 8 500 |
Interest Received Classified As Investing Activities | | | | | | | | | -1 659 | -495 | -7 344 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | -3 165 880 | 99 573 | |
Net Cash Generated From Operations | | | | | | | | | -3 197 046 | 509 402 | 7 258 |
Net Current Assets Liabilities | 241 628 | 243 538 | 370 853 | 484 393 | 521 166 | 918 194 | 1 374 046 | 1 267 181 | 844 167 | 1 671 631 | 2 636 167 |
Net Finance Income Costs | | | | | | | | | 1 659 | 495 | 7 344 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | | | -117 | -2 113 | |
Number Shares Issued Fully Paid | | | | | | 300 | 300 | | | | |
Operating Profit Loss | | | | | | | | | 451 | 840 481 | |
Other Creditors | | | | 190 626 | 173 645 | 220 118 | 436 538 | 328 293 | 520 746 | 621 880 | 651 727 |
Other Interest Income | | | | | | | | | 882 | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 1 659 | 495 | 7 344 |
Other Taxation Social Security Payable | | | | 21 940 | 39 018 | 47 554 | 122 801 | 31 487 | 599 864 | 283 962 | 68 512 |
Par Value Share | | 1 | 1 | 1 | | 1 | 1 | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | 180 381 | -24 334 |
Payments Received On Account | | | | | 145 859 | 142 618 | | 153 343 | 1 445 998 | 1 293 380 | 957 351 |
Payments To Acquire Own Shares | | | | | -226 125 | | | | -700 000 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 78 136 | 77 480 | 90 993 |
Prepayments Accrued Income | | | | 8 031 | 8 911 | 24 267 | 6 895 | 12 135 | 23 108 | 18 178 | 40 312 |
Profit Loss | | | | 112 555 | 276 698 | 456 052 | | | 275 761 | 805 230 | 957 068 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 1 993 | 838 863 | 1 177 608 |
Property Plant Equipment Gross Cost | | | | 20 131 | 38 362 | 43 194 | 46 826 | 48 102 | 52 473 | 252 144 | 261 207 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 3 558 | 3 486 | 3 136 | 2 716 | 2 690 | | |
Purchase Property Plant Equipment | | | | | | | | | -4 371 | -199 671 | -9 063 |
Redemption Shares Decrease In Equity | | | | | | | | | -1 | | |
Social Security Costs | | | | | | | | | 43 323 | 50 658 | |
Staff Costs Employee Benefits Expense | | | | | | | | | 1 415 237 | 1 493 859 | 1 849 589 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | 2 690 | 47 127 | 34 979 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 379 | 159 384 | 223 746 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | | -279 625 | -137 318 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | -830 | -38 120 | -517 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 5 453 | 6 493 | 228 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | -273 768 | 33 633 | 220 540 |
Total Assets Less Current Liabilities | 248 491 | 251 625 | 382 797 | 495 105 | 547 094 | 943 074 | 1 396 760 | 1 285 640 | 861 375 | 1 867 089 | 2 787 675 |
Total Current Tax Expense Credit | | | | | | | | | -273 742 | -10 804 | 232 688 |
Total Operating Lease Payments | | | | | | | | | 18 502 | 17 844 | |
Trade Creditors Trade Payables | | | | 579 823 | 342 779 | 530 233 | 1 993 225 | 1 056 411 | 3 215 640 | 1 463 804 | 3 346 457 |
Trade Debtors Trade Receivables | | | | 226 229 | 149 742 | 806 264 | 1 241 663 | 761 759 | 2 187 307 | 1 478 357 | 4 209 301 |
Turnover Revenue | | | | | | | | | 18 067 480 | 20 011 392 | |
Wages Salaries | | | | | | | | | 1 293 778 | 1 365 721 | 1 694 277 |
Director Remuneration | | | | | | | | | 197 304 | 222 721 | 253 619 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | | 262 921 | 296 027 |
Creditors Due Within One Year | 210 217 | 1 385 204 | 889 697 | 1 213 274 | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | | 250 008 | 380 408 | | | | | | | | |
Number Shares Allotted | | 4 | 4 | 4 | | | | | | | |
Provisions For Liabilities Charges | 1 373 | 1 617 | 2 389 | 2 142 | | | | | | | |
Share Capital Allotted Called Up Paid | 4 | 4 | 4 | 4 | | | | | | | |