Profit & Loss |
Date of Accounts |
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 | 100 | 61 807 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 96 884 | 513 374 | 1 497 146 | 2 061 500 | 3 929 385 | 1 738 851 | 3 635 068 | 3 737 408 |
Current Assets | 100 | 103 287 | 680 752 | 1 950 344 | 3 563 053 | 5 468 068 | 6 909 803 | 7 153 417 | 8 965 518 |
Debtors | 100 | 6 403 | 125 708 | 409 842 | 1 360 116 | 1 538 683 | 4 492 747 | 2 360 441 | 4 860 570 |
Net Assets Liabilities | | 61 807 | 290 879 | 1 281 786 | 2 665 743 | 4 346 405 | 5 270 543 | 4 027 998 | 5 297 310 |
Other Debtors | | 417 | 417 | 417 | 417 | 398 591 | 2 350 181 | 937 568 | 1 652 485 |
Property Plant Equipment | | 354 | 28 157 | 92 320 | 70 287 | 91 566 | 69 312 | 64 309 | 40 415 |
Total Inventories | | | 41 670 | 43 356 | 141 437 | | 678 205 | 1 157 908 | 367 540 |
Cash Bank In Hand | | 96 884 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 100 | 61 807 | | | | | | | |
Tangible Fixed Assets | | 354 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | | 61 707 | | | | | | | |
Shareholder Funds | 100 | 61 807 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 9 500 |
Accrued Liabilities Deferred Income | | | | | | | | 259 422 | 839 633 |
Accumulated Depreciation Impairment Property Plant Equipment | | 11 | 7 380 | 23 237 | 46 491 | 66 508 | 70 354 | 91 790 | 115 684 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 14 827 | 16 433 | |
Administration Support Average Number Employees | | | | | | | | 12 | 13 |
Administrative Expenses | | | | | | | | 1 334 733 | 1 610 277 |
Amounts Owed By Directors | | | | | | | | | 22 378 |
Amounts Owed To Directors | | | | | | | | 16 420 | |
Amounts Owed To Other Related Parties Other Than Directors | | | | | | | | 357 735 | 260 574 |
Applicable Tax Rate | | | | | | | | 19 | 19 |
Average Number Employees During Period | | | 5 | 12 | 12 | 20 | 20 | 24 | 13 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 3 635 068 | 3 737 408 |
Comprehensive Income Expense | | | | | | | | 833 019 | 1 464 312 |
Corporation Tax Payable | | | | | | | 598 881 | | 373 428 |
Cost Sales | | | | | | | | 12 943 677 | 12 977 096 |
Creditors | | 41 764 | 13 352 | 745 096 | 955 684 | 1 195 832 | 1 691 175 | 3 172 331 | 3 696 565 |
Current Tax For Period | | | | | | | | | 366 155 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | -5 339 |
Deferred Tax Liabilities | | | | | | | | 17 397 | 12 058 |
Depreciation Expense Property Plant Equipment | | | | | | | | 21 436 | 23 894 |
Depreciation Rate Used For Property Plant Equipment | | | | | | | 25 | 25 | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 4 008 | 19 259 | | |
Disposals Property Plant Equipment | | | | | | 15 090 | 33 235 | | |
Dividends Paid | | | | | | | | 300 000 | 195 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | 300 000 | 195 000 |
Dividends Paid On Shares | | | | | | | | 300 000 | 195 000 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | | | | | | -1 122 253 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -346 598 | 89 626 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | 3 039 730 | -1 300 276 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | -479 703 | 790 368 |
Gross Profit Loss | | | | | | | | 1 905 517 | 3 497 473 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | 341 986 | 59 430 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 2 154 606 | 102 340 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -256 895 | 66 703 |
Increase Decrease In Existing Provisions | | | | | | | | | -5 339 |
Increase Decrease In Net Debt From Cash Flows | | | | | | | | | -118 760 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 7 369 | 15 857 | 23 254 | 24 025 | 23 105 | 21 436 | 23 894 |
Interest Income On Cash Cash Equivalents | | | | | | | | 5 340 | 4 635 |
Interest Received Classified As Operating Activities | | | | | | | | 5 340 | 4 635 |
Net Cash Flows From Used In Financing Activities | | | | | | | | -297 964 | -211 420 |
Net Cash Flows From Used In Investing Activities | | | | | | | | -16 433 | |
Net Cash Flows From Used In Operating Activities | | | | | | | | 2 469 003 | 313 760 |
Net Cash Generated From Operations | | | | | | | | 2 805 649 | 368 555 |
Net Current Assets Liabilities | 100 | 61 523 | 279 448 | 1 205 248 | 2 607 369 | 4 272 236 | 5 218 628 | 3 981 086 | 5 268 953 |
Net Debt Funds | | | | | | | | -3 618 648 | -3 737 408 |
Net Deferred Tax Liability Asset | | | | | | | | 17 397 | 12 058 |
Number Shares Issued Fully Paid | | | | | | | | 100 | 100 |
Operating Profit Loss | | | | | | | | 570 784 | 1 887 196 |
Other Creditors | | 22 156 | 21 252 | 22 060 | 10 200 | 191 333 | 25 061 | 275 842 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 5 340 | 4 635 |
Other Remaining Borrowings | | | | | | | 288 619 | 357 735 | |
Other Taxation Social Security Payable | | 19 608 | 116 857 | 439 349 | 706 524 | 731 329 | 297 999 | 887 940 | 608 600 |
Par Value Share | 1 | 1 | | | | | | | 1 |
Pension Costs Defined Contribution Plan | | | | | | | | 21 900 | 26 067 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 21 900 | 26 067 |
Prepayments Accrued Income | | | | | | | | | 1 199 853 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | 2 036 | -16 420 |
Profit Loss | | | | | | | | 833 019 | 1 464 312 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 576 124 | 1 891 831 |
Property Plant Equipment Gross Cost | | 365 | 35 537 | 115 557 | 116 778 | 158 074 | 139 666 | 156 099 | 156 099 |
Provisions | | | | | | | | 17 397 | 12 058 |
Provisions For Liabilities Balance Sheet Subtotal | | 70 | 3 374 | 15 782 | 11 913 | 17 397 | 17 397 | 17 397 | 12 058 |
Purchase Property Plant Equipment | | | | | | | | 16 433 | |
Revenue From Sale Goods | | | | | | | | 14 849 194 | 16 474 569 |
Social Security Costs | | | | | | | | 134 834 | 87 588 |
Staff Costs Employee Benefits Expense | | | | | | | | 869 088 | 946 315 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 359 448 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 6 707 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | | | -5 339 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | -256 895 | 427 519 |
Total Assets Less Current Liabilities | 100 | 61 877 | 307 605 | 1 297 568 | 2 677 656 | 4 363 802 | 5 287 940 | 4 045 395 | 5 309 368 |
Total Current Tax Expense Credit | | | | | | | | -256 895 | 432 858 |
Trade Creditors Trade Payables | | | 260 115 | 283 687 | 238 960 | 273 170 | 769 234 | 1 650 814 | 1 614 330 |
Trade Debtors Trade Receivables | | 5 986 | 125 291 | 409 425 | 1 359 699 | 1 140 092 | 2 142 566 | 1 422 873 | 1 985 854 |
Turnover Revenue | | | | | | | | 14 849 194 | 16 474 569 |
Wages Salaries | | | | | | | | 712 354 | 832 660 |
Work In Progress | | | | | | | | 1 157 908 | 367 540 |
Director Remuneration | | | | | | | | 327 281 | 273 556 |
Creditors Due Within One Year | | 41 764 | | | | | | | |
Finance Lease Liabilities Present Value Total | | | 13 352 | | | | | | |
Increase Decrease In Property Plant Equipment | | | 17 402 | | | | | | |
Number Shares Allotted | 100 | 100 | | | | | | | |
Provisions For Liabilities Charges | | 70 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | 365 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 365 | | | | | | | |
Tangible Fixed Assets Depreciation | | 11 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 11 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 35 172 | 80 020 | 1 221 | 56 386 | | | |
Called Up Share Capital Not Paid Not Expressed As Current Asset | 100 | | | | | | | | |