Profit & Loss |
Date of Accounts |
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 | 240 139 | 336 232 | 445 653 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 346 020 | 284 337 | 338 761 | 161 023 | 209 105 | 746 825 | 1 467 561 | 1 135 361 |
Current Assets | 667 133 | 1 017 036 | 1 282 919 | 1 645 038 | 1 964 064 | 1 908 907 | 2 108 035 | 3 395 296 | 5 502 905 | 4 994 184 |
Debtors | 324 883 | 379 030 | 400 454 | 586 573 | 791 488 | 1 123 990 | 1 241 637 | 2 611 546 | 3 983 455 | 3 811 825 |
Net Assets Liabilities | | | 445 652 | 587 670 | 761 218 | 1 051 651 | 1 026 017 | 1 975 717 | 1 122 353 | 1 845 043 |
Other Debtors | | | 894 | 404 | 12 633 | 24 900 | 25 040 | 29 374 | 29 374 | 940 474 |
Property Plant Equipment | | | 77 621 | 112 808 | 120 391 | 121 439 | 118 428 | 229 830 | 514 392 | 1 318 852 |
Total Inventories | | | 536 445 | 774 128 | 833 815 | 653 109 | 657 293 | 36 925 | 51 889 | |
Cash Bank In Hand | 82 240 | 216 599 | 346 020 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 240 139 | 336 231 | 445 652 | | | | | | | |
Stocks Inventory | 260 010 | 421 407 | 536 445 | | | | | | | |
Tangible Fixed Assets | 53 372 | 56 465 | 77 622 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 240 039 | 336 131 | 445 553 | | | | | | | |
Shareholder Funds | 240 139 | 336 232 | 445 653 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 11 500 |
Accrued Liabilities Deferred Income | | | | | | 94 997 | 167 024 | 436 382 | 221 257 | 408 680 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 6 | 118 | 233 | 348 | 463 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 101 309 | 130 724 | 161 667 | 194 478 | 228 693 | 261 819 | 320 301 | 463 456 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | 550 | | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 64 602 | 38 526 | 33 859 | | | | 947 615 |
Administrative Expenses | | | | | | | | | 2 430 842 | 3 204 063 |
Amortisation Impairment Expense Intangible Assets | | | | | | | | | 115 | 115 |
Amounts Owed By Group Undertakings | | | | | | | | 743 232 | 733 249 | 7 880 |
Amounts Owed To Group Undertakings | | | | | | | | | 2 200 000 | 2 200 000 |
Average Number Employees During Period | | | 39 | 39 | 45 | 50 | 52 | 66 | 116 | 137 |
Balances Amounts Owed To Related Parties | | | | | | | | | | 2 200 000 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 746 825 | 1 467 561 | 1 135 361 |
Corporation Tax Payable | | | | | | | | | 152 743 | |
Corporation Tax Recoverable | | | | | | | | | | 59 623 |
Cost Sales | | | | | | | | | 9 020 330 | 10 149 739 |
Creditors | | | 500 000 | 500 000 | 500 000 | 508 454 | 1 201 478 | 1 650 326 | 2 695 746 | 4 347 385 |
Deferred Tax Asset Debtors | | | | | | 29 216 | 98 210 | | | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | 58 482 | 143 155 |
Disposals Property Plant Equipment | | | | | | | | 12 100 | | |
Dividends Paid | | | | | | | | | 2 240 000 | |
Dividends Paid Classified As Financing Activities | | | | | | | | | -40 000 | |
Dividends Paid On Shares Final | | | | | | | | | 40 000 | |
Dividends Paid On Shares Interim | | | | | | | | | 2 200 000 | |
Equity Settled Share-based Payments Increase Decrease In Equity | | | | | | | | | 48 026 | 48 026 |
Fixed Assets | 53 372 | 56 464 | 77 622 | | 120 391 | 121 983 | 119 460 | 230 747 | 515 194 | 1 319 539 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 2 601 008 | 4 149 159 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | -2 171 | 21 755 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | -892 677 | 395 618 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | 1 371 909 | -231 253 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | 14 964 | -4 891 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -212 366 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | -720 736 | 332 200 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 6 | 112 | 115 | 115 | 115 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 29 415 | 30 943 | 32 811 | 34 214 | 36 151 | 58 482 | 143 155 |
Intangible Assets | | | | | | 544 | 1 032 | 917 | 802 | 687 |
Intangible Assets Gross Cost | | | | | | 550 | 1 150 | 1 150 | 1 150 | |
Net Cash Generated From Operations | | | | | | | | | -1 103 780 | -827 781 |
Net Current Assets Liabilities | 239 821 | 326 145 | 868 030 | 974 862 | 1 093 851 | 1 429 668 | 906 557 | 1 744 970 | 607 159 | 646 799 |
Other Creditors | | | 16 527 | 29 223 | 176 391 | 108 271 | 435 307 | 11 275 | 70 734 | 99 793 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | | | | 500 000 | | | | |
Other Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | -3 025 | | |
Other Inventories | | | 536 445 | 774 128 | 833 815 | 653 109 | | | | |
Other Payables Accrued Expenses | | | 33 425 | 85 513 | 216 893 | 94 997 | | | | |
Other Remaining Borrowings | | | 500 000 | 500 000 | 500 000 | 500 000 | | | | |
Other Taxation Social Security Payable | | | | | | | | | 171 983 | 223 147 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 52 993 | 67 635 |
Prepayments | | | 1 530 | 56 375 | 59 849 | 145 738 | | | | |
Prepayments Accrued Income | | | | | | 145 738 | 136 163 | 73 614 | 119 510 | 88 719 |
Profit Loss | | | | | | | | | 1 338 610 | 674 664 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 1 491 353 | 795 959 |
Property Plant Equipment Gross Cost | | | 178 930 | 243 532 | 282 058 | 315 917 | 347 121 | 491 649 | 834 693 | 1 782 308 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | -46 976 | -29 215 | | | | |
Purchase Property Plant Equipment | | | | | | | | | -343 044 | -947 615 |
Raw Materials Consumables | | | | | | 653 109 | 657 293 | 36 925 | 51 889 | |
Staff Costs Employee Benefits Expense | | | | | | | | | 3 267 955 | 4 104 706 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | 121 295 |
Taxation Social Security Payable | | | 13 641 | 97 374 | 29 351 | 83 555 | 52 430 | 150 671 | 324 726 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 152 743 | 121 295 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | 600 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 31 202 | 156 628 | 343 044 | |
Total Assets Less Current Liabilities | 293 193 | 382 610 | 945 652 | 1 087 670 | 1 214 242 | 1 522 436 | 1 026 017 | 1 975 717 | 3 322 353 | 1 966 338 |
Total Borrowings | | | 500 000 | 500 000 | 500 000 | 500 000 | | | | |
Trade Creditors Trade Payables | | | 335 680 | 421 120 | 446 503 | 219 619 | 546 717 | 1 051 998 | 2 079 029 | 1 415 765 |
Trade Debtors Trade Receivables | | | 398 924 | 529 794 | 719 006 | 924 137 | 982 224 | 1 765 326 | 3 101 322 | 2 715 129 |
Unpaid Contributions To Pension Schemes | | | | 864 | 1 075 | 2 012 | | | | |
Useful Life Property Plant Equipment Years | | | | | | | 8 | 8 | 8 | |
Wages Salaries | | | | | | | | | 3 008 720 | 3 751 277 |
Director Remuneration | | | | | | | | | 98 793 | 104 632 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | 103 043 | 109 155 |
Creditors Due After One Year | 53 054 | 46 378 | 500 000 | | | | | | | |
Creditors Due Within One Year | 427 312 | 690 891 | 414 889 | | | | | | | |
Number Shares Allotted | | 100 | 100 | | | | | | | |
Par Value Share | | 1 | 1 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | | | | |
Tangible Fixed Assets Additions | | 20 490 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 152 529 | 173 019 | | | | | | | | |
Tangible Fixed Assets Depreciation | 99 157 | 116 555 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 17 398 | | | | | | | | |
Value Shares Allotted | | 100 | 100 | | | | | | | |