Profit & Loss |
Date of Accounts |
2011-04-30 | 2012-04-30 | 2013-04-30 | 2014-04-30 | 2018-04-30 | 2019-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 51 281 | 33 592 | 82 193 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 6 891 299 | 3 920 074 | 5 630 894 | 6 369 603 |
Current Assets | 695 353 | 1 462 200 | 2 654 658 | 3 282 825 | 13 690 458 | 16 176 436 | 14 753 304 | 13 621 865 |
Debtors | 526 600 | 755 827 | 1 785 628 | 2 458 946 | 6 540 191 | 12 047 682 | 8 900 715 | 6 811 396 |
Net Assets Liabilities | | | | | 7 475 723 | 9 965 503 | 5 882 829 | 6 898 020 |
Other Debtors | | | | | 41 031 | 288 925 | 413 081 | 155 539 |
Property Plant Equipment | | | | | 695 582 | 622 470 | 640 503 | 725 179 |
Total Inventories | | | | | 258 968 | 208 680 | | |
Cash Bank In Hand | 168 753 | 706 373 | 817 030 | 720 151 | | | | |
Intangible Fixed Assets | 22 500 | 20 000 | 17 500 | 15 000 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 51 281 | 33 592 | 82 193 | 235 087 | | | | |
Stocks Inventory | | | 52 000 | 103 728 | | | | |
Tangible Fixed Assets | 26 333 | 66 818 | 167 895 | 221 239 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 91 | 83 | 83 | | | | |
Profit Loss Account Reserve | 51 181 | 33 492 | 82 093 | 234 987 | | | | |
Shareholder Funds | 51 281 | 33 592 | 82 193 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 7 000 | 7 000 | 17 775 | 18 575 |
Other Assurance Services Fees | | | | | 7 150 | 7 395 | | |
Accrued Income | | | | | 172 605 | 633 739 | | |
Accrued Liabilities Deferred Income | | | | | | | 7 450 189 | 5 710 221 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 20 000 | 22 292 | 25 000 | 29 458 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 369 367 | 475 354 | 610 445 | 855 726 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | 22 292 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 163 142 | | 389 403 |
Administration Support Average Number Employees | | | | | 48 | 50 | | |
Administrative Expenses | | | | | 2 932 404 | 3 135 556 | 5 499 386 | 5 672 280 |
Amortisation Expense Intangible Assets | | | | | 2 500 | 2 292 | | |
Amounts Owed By Group Undertakings | | | | | | | 4 867 500 | 4 868 000 |
Amounts Owed By Related Parties | | | | | 4 488 548 | 9 482 671 | | |
Amounts Owed To Group Undertakings | | | | | | | 322 249 | 7 807 |
Amounts Owed To Related Parties | | | | | 197 014 | 1 169 714 | | |
Applicable Tax Rate | | | | | 19 | 19 | | |
Average Number Employees During Period | | | | | | | 92 | 91 |
Balances With Banks | | | | | 6 384 588 | 3 912 648 | | |
Cash Cash Equivalents | | | | | 6 891 299 | 3 920 074 | | |
Cash Cash Equivalents Cash Flow Value | | | | | 4 681 797 | 6 891 299 | | |
Cash On Hand | | | | | 1 792 | 1 336 | | |
Comprehensive Income Expense | | | | | 3 632 598 | 2 786 780 | | |
Corporation Tax Payable | | | | | | | 320 603 | 505 393 |
Cost Inventories Recognised As Expense Net Write Downs Reversals | | | | | 7 649 561 | 7 017 216 | | |
Cost Sales | | | | | 10 176 072 | 9 439 003 | 16 737 052 | 13 528 111 |
Creditors | | | | | 6 808 317 | 6 731 611 | 10 471 941 | 8 375 986 |
Current Tax For Period | | | | | 871 000 | 740 000 | 671 521 | 728 059 |
Decrease In Loans Owed By Related Parties Due To Loans Repaid | | | | | -351 018 | | | |
Decrease In Loans Owed To Related Parties Due To Loans Repaid | | | | | 188 465 | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | 9 000 | -2 500 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 9 000 | -2 500 | 7 213 | 16 429 |
Deferred Tax Liabilities | | | | | 107 000 | 104 500 | | |
Depreciation Amortisation Expense | | | | | 147 206 | 158 614 | | |
Depreciation Expense Property Plant Equipment | | | | | 144 706 | 156 322 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | -50 335 | | |
Disposals Property Plant Equipment | | | | | | -130 267 | | |
Dividends Paid | | | | | -1 098 000 | -297 000 | 3 654 457 | 2 463 005 |
Dividends Paid Classified As Financing Activities | | | | | -1 098 000 | -297 000 | | |
Dividends Paid On Shares Interim | | | | | | | 3 654 457 | 2 463 005 |
Finished Goods Goods For Resale | | | | | | | 221 695 | 440 866 |
Fixed Assets | 48 833 | 86 818 | 185 395 | 236 239 | 700 582 | 625 178 | 1 679 417 | 1 746 521 |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 8 443 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | | 2 439 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 5 538 | |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | | | -195 719 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | -7 394 | 2 919 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | 18 428 | 155 912 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 631 628 | -49 688 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -641 444 | 5 507 491 | | |
Gain Loss In Cash Flows From Change In Inventories | | | | | 32 542 | -50 288 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | -33 646 | -4 182 | | |
Gain Loss On Financial Assets Fair Value Through Profit Or Loss | | | | | | | 38 914 | -35 406 |
Gross Profit Loss | | | | | 7 447 849 | 6 657 834 | | |
Income From Related Parties | | | | | 773 649 | 856 652 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | 1 125 701 | 866 486 | | |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | | | | | | | 16 250 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 2 209 502 | -2 971 225 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | 34 | 92 | 2 439 | |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | | | | | 34 | 92 | | |
Increase Decrease In Existing Provisions | | | | | | -2 500 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 2 292 | | 4 458 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 156 322 | | 279 782 |
Increase In Loans Owed By Related Parties Due To Loans Advanced | | | | | 592 | 4 014 715 | | |
Increase In Loans Owed To Related Parties Due To Loans Advanced | | | | | 83 017 | 972 700 | | |
Intangible Assets | | | | | 5 000 | 2 708 | | 17 834 |
Intangible Assets Gross Cost | | | | | 25 000 | 25 000 | 25 000 | 47 292 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | 3 207 | | | |
Interest Income On Bank Deposits | | | | | 822 | 1 090 | | 13 878 |
Interest Paid Classified As Financing Activities | | | | | -3 207 | | | |
Interest Paid Classified As Operating Activities | | | | | 3 207 | | | |
Interest Payable Similar Charges Finance Costs | | | | | 3 635 | -52 | 5 538 | |
Interest Received Classified As Investing Activities | | | | | 822 | 2 042 | | |
Interest Received Classified As Operating Activities | | | | | 822 | 2 042 | | |
Investments | | | | | | | 1 038 914 | 1 003 508 |
Investments Fixed Assets | | | | | | | 1 038 914 | 1 003 508 |
Key Management Personnel Compensation Short-term Employee Benefits | | | | | 75 536 | 93 171 | | |
Loans Owed By Related Parties | | | | | 4 487 956 | 8 502 671 | | |
Loans Owed To Related Parties | | | | | 197 014 | 1 169 714 | | |
Loss On Financing Activities Due To Foreign Exchange Differences | | | | | 428 | -52 | | |
Net Cash Flows From Used In Financing Activities | | | | | -1 101 207 | -297 000 | | |
Net Cash Flows From Used In Investing Activities | | | | | -236 733 | -85 350 | | |
Net Cash Flows From Used In Operating Activities | | | | | 3 547 442 | -2 588 875 | | |
Net Cash Generated From Operations | | | | | 4 673 143 | -1 722 389 | | |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | 4 695 869 | 3 685 126 | | |
Net Current Assets Liabilities | 9 531 | -34 854 | -95 416 | 30 848 | 6 882 141 | 9 444 825 | 4 281 363 | 5 245 879 |
Nominal Value Allotted Share Capital | | | | | 106 | 106 | | |
Number Shares Issued Fully Paid | | | | | 106 | 106 | | |
Operating Profit Loss | | | | | 4 515 445 | 3 522 278 | | |
Other Creditors | | | | | 4 604 | 45 412 | 75 400 | 51 464 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 42 944 |
Other Disposals Property Plant Equipment | | | | | | | | 75 696 |
Other Employee Expense | | | | | 113 847 | 87 955 | | |
Other Finance Income | | | | | | 952 | | |
Other Interest Receivable Similar Income Finance Income | | | | | 822 | 2 042 | | 13 878 |
Other Inventories | | | | | 258 968 | 208 680 | | |
Other Operating Income Format1 | | | | | | | 154 | 281 857 |
Other Payables Accrued Expenses | | | | | 5 009 746 | 4 040 176 | | |
Other Taxation Social Security Payable | | | | | | | 96 976 | 113 347 |
Par Value Share | | | 1 | 1 | | 1 | | |
Payments To Related Parties | | | | | 2 807 565 | 2 717 861 | | |
Pension Costs Defined Contribution Plan | | | | | 12 913 | 14 089 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 67 780 | 94 144 |
Prepayments | | | | | 71 549 | 130 889 | | |
Prepayments Accrued Income | | | | | | | 729 898 | 388 002 |
Proceeds From Sales Property Plant Equipment | | | | | 145 465 | 75 750 | | |
Profit Loss | | | | | 3 632 598 | 2 786 780 | 3 086 761 | 3 478 196 |
Profit Loss On Ordinary Activities Before Tax | | | | | 4 512 632 | 3 524 372 | 3 687 992 | 4 222 684 |
Property Plant Equipment Gross Cost | | | | | 1 064 949 | 1 097 824 | 1 250 948 | 1 580 905 |
Provisions | | | | | 107 000 | 104 500 | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 107 000 | 104 500 | | |
Purchase Property Plant Equipment | | | | | -383 020 | -163 142 | | |
Revenue From Sale Goods | | | | | 17 623 921 | 16 096 837 | | |
Short-term Deposits Classified As Cash Equivalents | | | | | 504 919 | 6 090 | | |
Staff Costs Employee Benefits Expense | | | | | 1 263 401 | 1 395 743 | 3 863 312 | 3 967 860 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 77 951 | 94 380 |
Taxation Social Security Payable | | | | | 423 370 | 189 260 | | |
Tax Expense Credit Applicable Tax Rate | | | | | 857 400 | 669 631 | 700 718 | 802 310 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | -30 228 | -61 165 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -9 292 | -2 401 | -3 070 | -6 458 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 22 985 | 66 982 | | 6 882 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | -93 | 5 788 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 880 034 | 737 592 | 601 231 | 744 488 |
Total Assets Less Current Liabilities | 58 364 | 51 964 | 89 979 | 267 087 | 7 582 723 | 10 070 003 | 5 960 780 | 6 992 400 |
Total Current Tax Expense Credit | | | | | | | 591 579 | 728 059 |
Total Deferred Tax Expense Credit | | | | | | | 9 652 | 16 429 |
Trade Creditors Trade Payables | | | | | 744 807 | 984 101 | 2 206 524 | 1 987 754 |
Trade Debtors Trade Receivables | | | | | 1 766 458 | 1 511 458 | 2 890 236 | 1 399 855 |
Turnover Revenue | | | | | 17 623 921 | 16 096 837 | | |
Unpaid Contributions To Pension Schemes | | | | | 2 443 | 3 009 | | |
Wages Salaries | | | | | 1 136 641 | 1 293 699 | 3 435 067 | 3 493 048 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | 21 494 | 46 077 |
Company Contributions To Money Purchase Plans Directors | | | | | 132 | 333 | | |
Director Remuneration | | | | | 75 536 | 77 425 | 753 799 | 786 118 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | 775 293 | 832 195 |
Capital Redemption Reserve | | 9 | 17 | 17 | | | | |
Creditors Due After One Year | | 18 372 | 7 786 | | | | | |
Creditors Due Within One Year | | 1 497 054 | 2 750 074 | 3 251 977 | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 2 500 | 5 000 | 7 500 | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 2 500 | 2 500 | | | | | |
Intangible Fixed Assets Cost Or Valuation | 25 000 | 25 000 | | | | | | |
Number Shares Allotted | | | 83 | 83 | | | | |
Share Capital Allotted Called Up Paid | | 91 | 83 | | | | | |
Tangible Fixed Assets Additions | | 64 585 | 167 118 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 35 108 | 96 893 | 244 521 | | | | | |
Tangible Fixed Assets Depreciation | 8 775 | 30 075 | 76 626 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 54 000 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 7 449 | | | | | |
Tangible Fixed Assets Disposals | | -2 800 | 19 490 | | | | | |
Creditors Due After One Year Total Noncurrent Liabilities | 7 083 | 18 372 | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 685 822 | 1 497 054 | | | | | | |
Other Aggregate Reserves | 0 | 9 | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 22 000 | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | -700 | | | | | | |
Provisions For Liabilities Charges | | | | 32 000 | | | | |
Value Shares Allotted | | | 83 | 83 | | | | |