Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 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 |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 720 712 | 741 519 | 606 461 | 649 753 | 621 913 | 740 178 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 6 081 | 11 878 | 5 911 | 21 776 | 5 982 | 32 502 | | | | | | | |
Cash Bank On Hand | | | | | | 32 502 | 121 036 | | | | | 10 678 | 10 390 |
Current Assets | 1 259 939 | 1 381 138 | 1 304 700 | 1 228 580 | 1 622 918 | 1 311 221 | 1 490 844 | 1 849 868 | 1 920 965 | 2 294 495 | 4 230 091 | 7 087 996 | 8 106 301 |
Debtors | 434 001 | 412 189 | 393 175 | 357 700 | 458 706 | 448 385 | 545 338 | 598 198 | 524 401 | 981 225 | 1 442 821 | 2 010 048 | 2 278 110 |
Net Assets Liabilities | | | | | | 740 178 | 754 948 | 852 575 | 959 746 | 1 124 046 | 1 701 676 | 3 067 308 | 3 862 657 |
Net Assets Liabilities Including Pension Asset Liability | 720 712 | 741 519 | 606 461 | 649 753 | 621 913 | 740 178 | | | | | | | |
Other Debtors | | | | | | | | 75 517 | 64 063 | 90 461 | 108 280 | 128 566 | 318 888 |
Property Plant Equipment | | | | | | 391 817 | 361 776 | 315 805 | 274 267 | 239 143 | 225 111 | 297 412 | 309 107 |
Stocks Inventory | 819 857 | 957 071 | 905 614 | 849 141 | 1 158 230 | 830 334 | | | | | | | |
Tangible Fixed Assets | 323 922 | 309 212 | 320 087 | 453 592 | 428 084 | 391 817 | | | | | | | |
Total Inventories | | | | | | 830 334 | 824 470 | 1 251 670 | 1 396 564 | 1 313 270 | 2 787 270 | 5 067 270 | 5 817 801 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 720 612 | 741 419 | 606 361 | 649 653 | 621 813 | 740 078 | | | | | | | |
Shareholder Funds | 720 712 | 741 519 | 606 461 | 649 753 | 621 913 | 740 178 | | | | | | | |
|
Other Financial Data |
Secured Debts | 78 405 | 58 401 | 34 353 | 121 892 | 93 818 | 37 360 | | | | | | | |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | | | 18 400 | 24 900 |
Director Remuneration | | | | | | | | | | | | 62 780 | 62 780 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 636 759 | 698 877 | 756 784 | 789 102 | 829 166 | 868 404 | 872 305 | 928 447 |
Administrative Expenses | | | | | | | | | | | | 1 193 299 | 1 715 799 |
Applicable Tax Rate | | | | | | | | | | | | 19 | 19 |
Average Number Employees During Period | | | | | | | 12 | 13 | 11 | 13 | 14 | 21 | 25 |
Bank Borrowings Overdrafts | | | | | | | | 2 073 | 31 855 | 35 846 | 10 435 | | |
Bank Overdrafts | | | | | | | | 2 073 | 31 855 | 35 846 | 10 435 | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | | 10 678 | |
Comprehensive Income Expense | | | | | | | | | | | | 1 365 632 | 795 349 |
Corporation Tax Payable | | | | | | | | 56 639 | 40 273 | 47 596 | 186 725 | 452 886 | 439 305 |
Cost Sales | | | | | | | | | | | | 10 663 413 | 10 967 713 |
Creditors | | | | | | 340 829 | 359 932 | 220 000 | 240 000 | 175 000 | 153 445 | 109 783 | 127 262 |
Creditors Due After One Year | | 19 507 | 9 969 | 78 506 | 487 439 | 340 829 | | | | | | | |
Creditors Due Within One Year | | 1 097 895 | 1 000 752 | 931 096 | 905 229 | 613 784 | | | | | | | |
Current Tax For Period | | | | | | | | | | | | 310 585 | 117 198 |
Depreciation Amortisation Expense | | | | | | | | | | | | 52 823 | 56 140 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | | 32 312 | 31 916 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 15 597 | | | 48 922 | |
Disposals Property Plant Equipment | | | | | | | | | 18 000 | | | 59 615 | |
Dividends Paid | | | | | | | 66 000 | 20 000 | 8 000 | 8 000 | | | |
Finance Lease Liabilities Present Value Total | | | | | | | | 3 510 | | | 9 445 | 23 783 | 41 262 |
Fixed Assets | 493 922 | 479 212 | 320 087 | | | | | | | | | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | | 109 443 | 24 221 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | | | 697 | 1 819 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | | 623 106 | 32 062 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | | -567 227 | -268 062 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | | | -10 692 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | | -10 692 | |
Gross Profit Loss | | | | | | | | | | | | 2 994 579 | 2 847 777 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | | -44 424 | -130 779 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | | 21 113 | -288 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | | -116 | |
Increase Decrease In Property Plant Equipment | | | | | | | | | | | 19 415 | 30 634 | 35 263 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | | | 2 280 000 | 750 531 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 62 118 | 57 907 | 47 915 | 40 064 | 39 238 | 52 823 | 56 141 |
Interest Expense On Bank Overdrafts | | | | | | | | | | | | 1 702 | 18 299 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | | | 1 751 | 2 959 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | | -116 459 | -207 795 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | | 118 210 | 210 754 |
Investments Fixed Assets | | 170 000 | | | | | | | | | | | |
Merchandise | | | | | | | | 1 251 670 | 1 396 564 | 1 313 270 | 2 787 270 | 5 067 270 | 5 817 801 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | | -678 889 | -207 486 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | | 135 816 | 67 828 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | | 521 960 | 139 946 |
Net Cash Generated From Operations | | | | | | | | | | | | 359 326 | -201 587 |
Net Current Assets Liabilities | 275 031 | 283 243 | 303 948 | 297 484 | 717 689 | 697 437 | 782 712 | 779 026 | 941 425 | 1 073 088 | 1 643 622 | 2 900 145 | 3 709 963 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | | | | -9 |
Number Shares Allotted | | | 100 | 100 | 100 | 100 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | 100 | 100 | 100 | 100 | | 100 | 100 |
Operating Profit Loss | | | | | | | | | | | | 1 801 280 | 1 131 978 |
Other Creditors | | | | | | | | 111 584 | 76 720 | 62 203 | 73 062 | 102 376 | 142 772 |
Other Deferred Tax Expense Credit | | | | | | | | | | | | 6 853 | 8 686 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | | | 9 |
Other Taxation Social Security Payable | | | | | | | | | | 30 161 | 39 394 | 68 269 | 125 880 |
Par Value Share | | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | | 27 585 | 32 438 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | | 46 258 | 64 386 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | | -1 | |
Profit Loss | | | | | | | 80 770 | 117 627 | 115 171 | 172 300 | | 1 365 632 | 795 349 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | | 1 683 070 | 921 233 |
Property Plant Equipment Gross Cost | | | | | | 1 028 576 | 1 060 653 | 1 072 589 | 1 063 369 | 1 068 309 | 1 093 515 | 1 169 717 | 1 237 554 |
Provisions | | | | | | | | | | | 13 612 | 20 466 | 29 151 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 8 247 | 29 608 | 22 256 | 15 946 | 13 185 | 13 612 | 20 466 | 29 151 |
Provisions For Liabilities Charges | 3 063 | 1 429 | 7 605 | 22 817 | 36 421 | 8 247 | | | | | | | |
Purchase Property Plant Equipment | | | | | | | | | | | | -135 817 | -67 837 |
Share Capital Allotted Called Up Paid | | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Staff Costs Employee Benefits Expense | | | | | | | | | | | | 196 662 | 216 155 |
Tangible Fixed Assets Additions | | 18 000 | 41 203 | 199 606 | | 32 677 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 678 832 | 696 832 | 738 035 | 937 641 | 995 899 | 1 028 576 | | | | | | | |
Tangible Fixed Assets Depreciation | 354 910 | 387 620 | 417 948 | 484 049 | 567 815 | 636 759 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 30 328 | 66 101 | | 68 944 | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | | 319 783 | 175 034 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | | -11 113 | -1 780 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | | 2 031 | 4 602 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | | 317 438 | 125 884 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 32 077 | 11 936 | 8 780 | 4 940 | 25 206 | 135 817 | 67 837 |
Total Assets Less Current Liabilities | 768 953 | 762 455 | 624 035 | 751 076 | 1 145 773 | 1 089 254 | 1 144 488 | 1 094 831 | 1 215 692 | 1 312 231 | 1 868 733 | 3 197 557 | 4 019 070 |
Total Borrowings | | | | | | | 17 550 | 5 583 | 31 855 | | | | |
Trade Creditors Trade Payables | | | | | | | | 270 854 | 354 047 | 291 956 | 1 041 919 | 1 409 084 | 1 158 223 |
Trade Debtors Trade Receivables | | | | | | | | 522 681 | 460 338 | 890 764 | 1 334 541 | 1 881 482 | 1 959 222 |
Turnover Revenue | | | | | | | | | | | | 13 657 992 | 13 815 490 |
Wages Salaries | | | | | | | | | | | | 150 404 | 151 769 |
Creditors Due After One Year Total Noncurrent Liabilities | 45 178 | 19 507 | | | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 984 908 | 1 097 895 | | | | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 32 710 | | | | | | | | | | | |
Total Fixed Asset Investments Cost Or Valuation | 170 000 | 170 000 | | | | | | | | | | | |
Total Investments Fixed Assets | 170 000 | 170 000 | | | | | | | | | | | |