Profit & Loss |
Date of Accounts |
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 |
| | | | | | | | | | | |
Net Worth | 1 581 | 88 682 | 229 626 | 444 992 | 1 074 117 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 111 190 | 203 216 | 474 058 | 736 803 | 2 078 862 | | | | | | | |
Cash Bank On Hand | | | | | 2 078 862 | 1 246 573 | 1 260 023 | 1 231 676 | 758 862 | 197 108 | 401 196 | 498 185 |
Current Assets | 167 622 | 257 371 | 1 175 997 | 2 983 713 | 3 823 440 | 3 053 526 | 3 781 693 | 4 234 840 | 3 253 911 | 6 803 363 | 12 031 046 | 11 836 867 |
Debtors | 20 114 | 204 | 520 548 | 725 330 | 1 120 493 | 1 189 994 | 2 001 718 | 2 449 177 | 2 445 542 | 6 534 602 | 11 297 977 | 10 928 376 |
Intangible Fixed Assets | 20 000 | 15 000 | 38 000 | 40 417 | 38 917 | | | | | | | |
Net Assets Liabilities | | | | | 1 074 117 | 846 502 | 1 450 512 | 1 573 284 | 1 524 918 | 2 159 410 | 2 574 245 | 2 141 500 |
Net Assets Liabilities Including Pension Asset Liability | 1 581 | 88 682 | 229 626 | 444 992 | 1 074 117 | | | | | | | |
Other Debtors | | | | | 10 000 | 39 600 | 21 527 | 53 392 | 47 374 | 630 841 | 2 927 | 2 927 |
Property Plant Equipment | | | | | 461 434 | 332 516 | 303 998 | 198 817 | 298 615 | 205 738 | 149 070 | |
Stocks Inventory | 36 318 | 53 951 | 181 391 | 351 236 | 624 085 | | | | | | | |
Tangible Fixed Assets | 82 720 | 58 882 | 231 533 | 391 416 | 461 434 | | | | | | | |
Total Inventories | | | | | 624 085 | 616 959 | 519 952 | 553 987 | 49 507 | 71 653 | 331 873 | 410 306 |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 1 | 10 000 | 10 000 | | | | | | | |
Profit Loss Account Reserve | 1 580 | 88 681 | 229 625 | 434 992 | 1 064 117 | | | | | | | |
Shareholder Funds | 1 581 | 88 682 | 229 626 | 444 992 | 1 074 117 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 17 500 | 16 450 | 26 500 | 30 000 | 30 000 | 30 000 | 30 000 |
Company Contributions To Money Purchase Plans Directors | | | | | 160 000 | 80 000 | 80 000 | 80 006 | 20 000 | 68 000 | | 8 000 |
Director Remuneration | | | | | 1 029 598 | 21 854 | 38 875 | 22 814 | 27 265 | 21 725 | 20 439 | 15 896 |
Dividend Recommended By Directors | | | | | | | | 1 000 000 | 800 000 | | | 1 100 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Accrued Liabilities | | | | | 79 964 | 181 489 | 141 598 | 139 413 | 135 588 | 103 280 | 749 744 | 342 979 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 51 083 | 64 958 | 80 958 | 89 958 | 98 375 | 103 667 | 126 667 | 152 623 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 309 311 | 447 925 | 615 461 | 735 189 | 870 886 | 963 763 | 1 044 012 | 1 098 737 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | -8 191 | -19 957 | 17 714 | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | -25 421 | | | | -16 406 | -973 | -14 383 |
Administrative Expenses | | | | | 4 014 352 | 3 619 355 | 3 776 815 | 4 283 502 | 3 380 746 | 2 978 586 | 3 189 180 | 3 364 443 |
Amortisation Expense Intangible Assets | | | | | 16 500 | 13 875 | 16 000 | 9 000 | 8 417 | 40 292 | 33 000 | 51 989 |
Amounts Owed By Group Undertakings | | | | | | | | 650 404 | 1 444 643 | 5 374 139 | 858 254 | |
Amounts Owed To Group Undertakings | | | | | 195 410 | 379 569 | 699 987 | | | 1 321 132 | 2 054 824 | 4 946 659 |
Applicable Tax Rate | | | | | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | | 60 | 71 | 71 | 79 | 93 | 86 | 90 | 91 |
Comprehensive Income Expense | | | | | 1 573 125 | 3 022 385 | 2 304 010 | 1 122 772 | 751 634 | 634 492 | 414 835 | 667 255 |
Corporation Tax Payable | | | | | 387 363 | 446 000 | 255 000 | 143 750 | | | 101 560 | 50 536 |
Cost Sales | | | | | 11 419 365 | 12 377 631 | 12 729 965 | 12 874 255 | 15 436 555 | 8 250 132 | 16 090 578 | 16 524 520 |
Creditors | | | | | 3 160 266 | 2 515 595 | 2 603 425 | 2 839 576 | 1 980 680 | 4 922 266 | 9 741 119 | 9 938 638 |
Creditors Due After One Year | 68 126 | 47 425 | 25 987 | 3 793 | | | | | | | | |
Creditors Due Within One Year | 200 635 | 183 146 | 1 143 917 | 1 717 480 | 3 160 266 | | | | | | | |
Current Tax For Period | | | | | 387 363 | 796 000 | 559 000 | 424 000 | 76 000 | 168 000 | 112 000 | 176 000 |
Deferred Tax Liabilities | | | | | 89 408 | 63 987 | 55 796 | 35 839 | 53 553 | 37 147 | 36 174 | 21 791 |
Depreciation Expense Property Plant Equipment | | | | | 133 704 | 138 614 | 167 536 | 119 728 | 135 697 | 92 877 | 80 249 | 54 725 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | | 35 000 | 10 000 | 26 033 |
Disposals Intangible Assets | | | | | | | | | | 35 000 | 10 000 | 34 471 |
Dividend Per Share Interim | | | | | | | | 100 | 80 | | | 110 |
Dividends Paid | | | | | 944 000 | 3 250 000 | 1 700 000 | 1 000 000 | 800 000 | | | 1 100 000 |
Dividends Paid On Shares Interim | | | | | 944 000 | 3 250 000 | 1 700 000 | 1 000 000 | 800 000 | | | 1 100 000 |
Fixed Assets | 102 720 | 73 882 | 269 533 | 431 833 | 500 351 | 372 558 | 328 040 | 213 859 | 305 240 | 315 460 | 320 492 | 265 062 |
Further Item Interest Expense Component Total Interest Expense | | | | | | 4 470 | 483 | | | | | |
Further Operating Expense Item Component Total Operating Expenses | | | | | 40 800 | 66 535 | 58 905 | 77 175 | 66 495 | 63 638 | 623 769 | 68 980 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 442 850 | 504 850 | 452 300 | 408 975 | 305 713 | 314 688 | 312 438 | 517 750 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | | -8 437 |
Gross Profit Loss | | | | | 5 981 716 | 7 414 472 | 6 630 726 | 5 783 563 | 4 197 684 | 1 782 090 | 3 572 283 | 4 183 153 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | 37 | 4 422 | 3 908 | -181 | -91 | -96 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 13 875 | 16 000 | 9 000 | 8 417 | 40 292 | 33 000 | 51 989 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 138 614 | 167 536 | 119 728 | 135 697 | 92 877 | 80 249 | 54 725 |
Intangible Assets | | | | | 38 917 | 40 042 | 24 042 | 15 042 | 6 625 | 109 722 | 171 422 | 170 717 |
Intangible Assets Gross Cost | | | | | 90 000 | 105 000 | 105 000 | 105 000 | 105 000 | 213 389 | 298 089 | 323 340 |
Intangible Fixed Assets Additions | | | | 15 000 | 15 000 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 5 000 | 10 000 | 22 000 | 34 583 | 51 083 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 5 000 | | 12 583 | 16 500 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 25 000 | 25 000 | 60 000 | 75 000 | 90 000 | | | | | | | |
Interest Expense | | | | | | | | | | | 59 | |
Interest Expense On Bank Loans Similar Borrowings | | | | | 548 | 13 | | | | | | |
Interest Expense On Bank Overdrafts | | | | | | | 1 | | | | | |
Interest Payable Similar Charges Finance Costs | | | | | 548 | 4 483 | 484 | | | | 59 | |
Merchandise | | | | | 624 085 | 616 959 | 519 952 | 553 987 | 49 507 | 71 653 | 331 873 | 410 306 |
Net Current Assets Liabilities | -33 013 | 74 225 | 32 080 | 95 889 | 663 174 | 537 931 | 1 178 268 | 1 395 264 | 1 273 231 | 1 881 097 | 2 289 927 | 1 898 229 |
Number Shares Allotted | | 1 | | 10 000 | 10 000 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 |
Operating Profit Loss | | | | | 1 967 434 | 3 795 117 | 2 853 911 | 1 528 173 | 846 659 | 784 077 | 525 741 | 826 498 |
Other Creditors | | | | | 130 977 | 98 255 | 52 814 | 66 009 | 465 653 | 460 061 | 454 511 | 465 361 |
Other Deferred Tax Expense Credit | | | | | 10 471 | -25 421 | -8 191 | -19 957 | 17 715 | -16 407 | -972 | -14 383 |
Other Interest Receivable Similar Income Finance Income | | | | | 4 073 | 2 330 | 1 429 | 3 064 | 2 598 | 1 827 | 90 | 2 278 |
Other Operating Income Format1 | | | | | 70 | | | 28 112 | 29 721 | 1 980 573 | 142 638 | 7 788 |
Other Taxation Social Security Payable | | | | | 912 856 | 224 336 | 64 415 | 933 646 | 552 129 | 381 776 | 553 668 | 563 706 |
Par Value Share | | 1 | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 160 000 | 81 685 | 89 353 | 100 166 | 63 983 | 106 288 | 37 799 | 50 276 |
Prepayments | | | | | 397 601 | 426 398 | 437 987 | 307 332 | 170 028 | 165 152 | 225 827 | 164 956 |
Profit Loss | | | | | 1 573 125 | 3 022 385 | 2 304 010 | 1 122 772 | 751 634 | 634 492 | 414 835 | 667 255 |
Profit Loss On Ordinary Activities Before Tax | | | | | 1 970 959 | 3 792 964 | 2 854 856 | 1 531 237 | 849 257 | 785 904 | 525 772 | 828 776 |
Property Plant Equipment Gross Cost | | | | | 770 745 | 780 441 | 919 459 | 934 006 | 1 169 501 | 1 169 501 | 1 193 082 | |
Provisions | | | | | 89 408 | 63 987 | 55 796 | 35 839 | 53 553 | 37 147 | 36 174 | 21 791 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 89 408 | 63 987 | 55 796 | 35 839 | 53 553 | 37 147 | 36 174 | 21 791 |
Provisions For Liabilities Charges | | 12 000 | 46 000 | 78 937 | 89 408 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | 10 000 | 10 000 | | | | | | | |
Social Security Costs | | | | | 98 646 | 116 020 | 122 804 | 723 928 | -207 572 | 174 330 | 191 340 | 211 139 |
Staff Costs Employee Benefits Expense | | | | | 2 491 622 | 1 668 500 | 1 706 570 | 2 441 651 | 2 109 012 | 2 286 713 | 2 444 827 | 2 611 054 |
Tangible Fixed Assets Additions | | | | 228 542 | 203 722 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 103 399 | 98 134 | 338 481 | 567 023 | 770 745 | | | | | | | |
Tangible Fixed Assets Depreciation | 20 679 | 39 252 | 106 948 | 175 607 | 309 311 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 19 626 | | 68 659 | 133 704 | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | 394 192 | 758 593 | 542 423 | 290 935 | 161 359 | 149 322 | 99 897 | 157 467 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 3 642 | 11 986 | 8 423 | 133 065 | -85 359 | 18 678 | 12 103 | 18 533 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 397 834 | 770 579 | 550 846 | 408 465 | 97 623 | 151 412 | 110 937 | 161 521 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | 15 000 | | | | 143 389 | 94 700 | 59 722 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 9 696 | 139 018 | 14 547 | 235 495 | | 23 581 | |
Total Assets Less Current Liabilities | 69 707 | 148 107 | 301 613 | 527 722 | 1 163 525 | 910 489 | 1 506 308 | 1 609 123 | 1 578 471 | 2 196 557 | 2 610 419 | 2 163 291 |
Total Current Tax Expense Credit | | | | | | 796 000 | 559 037 | 428 422 | 79 908 | 167 819 | 111 909 | 175 904 |
Total Operating Lease Payments | | | | | 447 914 | 543 625 | | | | | | |
Trade Creditors Trade Payables | | | | | 1 453 696 | 1 185 946 | 1 052 591 | 1 556 758 | 633 288 | 164 610 | 1 137 212 | 1 303 039 |
Trade Debtors Trade Receivables | | | | | 712 892 | 723 996 | 647 536 | 1 351 436 | 713 465 | 204 182 | 1 260 684 | 1 464 088 |
Turnover Revenue | | | | | 17 401 081 | 19 792 103 | 19 360 691 | 18 657 818 | 19 592 995 | 10 032 222 | 19 662 861 | 20 707 673 |
Wages Salaries | | | | | 2 232 976 | 1 470 795 | 1 494 413 | 1 617 557 | 2 212 471 | 2 006 095 | 2 215 688 | 2 349 639 |
Corporation Tax Recoverable | | | | | | | | | 69 221 | 9 464 | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 1 053 | | | | | | | | | | |
Tangible Fixed Assets Disposals | | 5 265 | | | | | | | | | | |