Profit & Loss |
Date of Accounts |
2013-01-31 | 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 | 100 | -6 857 | 16 629 | 14 189 | 14 922 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 31 156 | 18 862 | 47 161 | 157 117 | 544 014 | 378 224 | 151 832 |
Current Assets | 100 | 10 838 | 80 926 | 346 808 | 1 103 263 | 2 055 711 | 2 893 892 | 4 067 583 | 8 256 513 | 12 143 469 | 15 478 335 |
Debtors | | 3 859 | 61 617 | 344 425 | 1 237 107 | 2 201 469 | 2 689 207 | 3 768 292 | 7 311 330 | 10 479 917 | 13 732 776 |
Net Assets Liabilities | | | | | 14 922 | -342 056 | 342 059 | 600 314 | 1 176 753 | 1 188 040 | 1 853 682 |
Other Debtors | | | | | | | 522 409 | 1 200 224 | 2 205 049 | 2 017 008 | 2 714 089 |
Property Plant Equipment | | | | | 3 401 | 7 909 | 12 663 | 35 015 | 53 466 | 71 130 | 79 338 |
Total Inventories | | | | | 15 000 | 79 908 | 157 524 | 142 174 | 401 168 | 1 285 328 | 1 593 727 |
Cash Bank In Hand | 100 | 5 146 | 4 727 | 6 294 | | | | | | | |
Intangible Fixed Assets | | 12 375 | 8 250 | 4 125 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 100 | -6 857 | 16 629 | 14 189 | 14 922 | | | | | | |
Stocks Inventory | | 1 833 | 14 582 | 11 779 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | | -6 957 | 16 529 | 14 089 | | | | | | | |
Shareholder Funds | 100 | -6 857 | 16 629 | 14 189 | 14 922 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 10 500 | 18 900 |
Audit-related Assurance Services Fees | | | | | | | | | | 3 331 | 4 718 |
Accrued Income | | | | | | | | | | 286 623 | 85 160 |
Accrued Liabilities | | | | | | | 550 055 | 177 549 | 3 253 018 | | |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | | | -443 827 | -550 055 | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 16 500 | 16 500 | 16 500 | 203 005 | 245 414 | 245 645 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 1 129 | 4 141 | 9 743 | 18 039 | 34 759 | 64 266 | 95 147 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | 3 356 | 2 052 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | 186 505 | 42 409 | 11 069 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 7 520 | 10 356 | 30 648 | 35 171 | 47 171 | 39 089 |
Administration Support Average Number Employees | | | | | | | | | 9 | 10 | 13 |
Administrative Expenses | | | | | | | | | 1 237 175 | 1 997 654 | 2 518 595 |
Amortisation Expense Intangible Assets | | | | | | | | | 186 505 | 42 409 | 231 |
Amount Specific Bank Loan | | | | | | | | | 460 000 | 421 716 | 112 475 |
Applicable Tax Rate | | | | | | | | | 19 | 19 | 19 |
Average Number Employees During Period | | | | | 12 | 12 | 16 | 21 | 30 | 43 | 53 |
Balances With Banks | | | | | | | | | 7 227 | 4 842 | 151 832 |
Bank Borrowings | | | | | | | | | 460 000 | 455 230 | 254 652 |
Cash Cash Equivalents | | | | | | | | | 544 014 | 378 224 | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 157 117 | 544 014 | 378 224 | |
Cash On Hand | | | | | | | | | 536 787 | 373 382 | |
Cost Sales | | | | | | | | | 12 744 556 | 17 854 419 | 21 464 818 |
Creditors | | | | | 1 271 742 | 2 650 204 | 2 702 732 | 369 079 | 487 426 | 455 230 | 254 652 |
Current Tax For Period | | | | | | | | | 171 191 | 152 356 | 164 935 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | | | 14 426 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | | | 14 426 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | 3 356 | 2 052 |
Depreciation Amortisation Expense | | | | | | | | | 203 225 | 71 917 | 31 111 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 16 720 | 29 508 | 30 880 |
Depreciation Rate Used For Property Plant Equipment | | | | | | 25 | | | | | |
Distribution Costs | | | | | | | | | 2 222 491 | 2 080 336 | 2 070 322 |
Dividend Per Share Final | | | | | | | | 2 500 | 2 500 | | |
Dividends Paid | | | | | | | | | -25 000 | -164 863 | -150 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | -25 000 | -164 863 | -150 000 |
Dividends Paid On Shares Final | | | | | | | | 25 000 | 25 000 | | |
Fixed Assets | | 12 375 | 8 250 | 4 125 | 3 401 | | | | | 71 130 | 90 176 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | 460 000 | -369 079 | -356 103 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | | | | | 43 752 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | -3 340 461 | -3 782 747 | -3 107 625 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | 3 543 037 | 3 168 586 | 3 252 859 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | 258 994 | 884 160 | 308 399 |
Government Grant Income | | | | | | | | | | 37 874 | |
Gross Amount Due From Customers For Construction Contract Work As Asset | | | | | | | | | 1 857 596 | 3 060 248 | 4 601 538 |
Gross Profit Loss | | | | | | | | | 4 274 256 | 4 825 710 | 5 488 437 |
Income From Related Parties | | | | | | | | | 237 710 | 187 637 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | -941 | 20 263 | 172 321 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | 386 897 | -165 790 | -226 392 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | -72 343 |
Increase Decrease In Existing Provisions | | | | | | | | | | | 14 427 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | 186 505 | 42 409 | 231 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 3 012 | 5 602 | 8 296 | 16 720 | 29 507 | 30 881 |
Intangible Assets | | | | | | | | | | | 10 838 |
Intangible Assets Gross Cost | | | | | | 16 500 | 16 500 | 16 500 | 203 005 | 245 414 | 256 483 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | 44 222 | 33 037 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | | | | | 2 060 | | 5 220 |
Interest Paid Classified As Financing Activities | | | | | | | | | -2 060 | -44 222 | -38 257 |
Interest Paid Classified As Operating Activities | | | | | | | | | 2 060 | 44 222 | 38 257 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 44 383 | 11 826 | 20 806 |
Interest Received Classified As Investing Activities | | | | | | | | | 2 423 | 2 202 | 2 246 |
Interest Received Classified As Operating Activities | | | | | | | | | 2 423 | 2 202 | 2 246 |
Key Management Personnel Compensation Share-based Payment | | | | | | | | | | | 43 752 |
Key Management Personnel Compensation Short-term Employee Benefits | | | | | | | | | 344 891 | 437 963 | 706 308 |
Key Management Personnel Compensation Total | | | | | | | | | | 437 963 | 750 060 |
Loss On Financing Activities Due To Foreign Exchange Differences | | | | | | | | | 42 323 | -32 396 | -17 451 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | 91 287 | -733 951 | -544 360 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | -219 253 | -87 378 | -47 912 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | 514 863 | 655 539 | 365 880 |
Net Cash Generated From Operations | | | | | | | | | 513 922 | 675 802 | 538 201 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | | | | 975 492 | 945 801 | 991 834 |
Net Current Assets Liabilities | 100 | -19 232 | 8 379 | 10 064 | 130 876 | 93 864 | 329 396 | 934 378 | 1 610 713 | 1 575 496 | 2 037 993 |
Nominal Value Allotted Share Capital | | | | | | 100 | 110 | 110 | 110 | 98 | |
Number Equity Instruments Exercisable Share-based Payment Arrangement | | | | | | | | | | | 11 |
Number Equity Instruments Granted Share-based Payment Arrangement | | | | | | | | | | | 11 |
Number Equity Instruments Outstanding Share-based Payment Arrangement | | | | | | | | | | | 11 |
Number Shares Issued Fully Paid | | | | | | 100 | 110 | 110 | 110 | 98 | 98 |
Other Creditors | | | | | | | 5 309 | 241 437 | 29 605 | 47 427 | 20 001 |
Other Employee Expense | | | | | | | | | 25 239 | 20 025 | 53 212 |
Other Finance Income | | | | | | | | | 2 423 | 2 202 | 2 246 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 2 423 | 2 202 | 2 246 |
Other Inventories | | | | | | | | | 401 168 | 1 285 328 | 1 593 727 |
Other Operating Income Format1 | | | | | | | | | | 37 874 | |
Other Payables Accrued Expenses | | | | | | | | | 3 253 018 | 6 837 130 | 7 897 726 |
Other Remaining Borrowings | | | | | | | | 369 079 | 27 426 | | |
Other Short-term Employee Benefits | | | | | | | | | 18 875 | 24 095 | 43 865 |
Par Value Share | 1 | 1 | 1 | 1 | | | 1 | 1 | 1 | 1 | 1 |
Payments To Redeem Own Shares | | | | | | | | | | -500 002 | |
Payments To Related Parties | | | | | | | | | 312 848 | 36 400 | 800 |
Pension Costs Defined Contribution Plan | | | | | | | | | 32 904 | 45 504 | 54 532 |
Prepayments | | | | | | | 138 236 | 186 778 | 50 268 | 58 710 | 111 073 |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | | | 180 000 | 244 526 | 138 236 | | | | |
Production Average Number Employees | | | | | | | | | 10 | 15 | 17 |
Profit Loss | | | | | | | | | 601 439 | 676 152 | 771 890 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 772 630 | 831 864 | 880 960 |
Property Plant Equipment Gross Cost | | | | | 4 530 | 12 050 | 22 406 | 53 054 | 88 225 | 135 396 | 174 485 |
Provisions | | | | | | | | | | 3 356 | 19 835 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | 3 356 | 19 835 |
Purchase Intangible Assets | | | | | | | | | -186 505 | -42 409 | -11 069 |
Purchase Property Plant Equipment | | | | | | | | | -35 171 | -47 171 | -39 089 |
Revenue From Sale Goods | | | | | | | | | 17 018 812 | 22 680 129 | 26 953 255 |
Sales Marketing Distribution Average Number Employees | | | | | | | | | 11 | 18 | 23 |
Share-based Payment Expense Cash Settled | | | | | | | | | | | 43 752 |
Share-based Payment Liabilities | | | | | | | | | | | 43 752 |
Social Security Costs | | | | | | | | | 338 221 | 464 285 | 581 423 |
Staff Costs Employee Benefits Expense | | | | | | | | | 3 120 247 | 4 250 085 | 5 125 247 |
Taxation Social Security Payable | | | | | | | 242 530 | 311 076 | 549 315 | 452 220 | 800 087 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 146 800 | 158 054 | 167 382 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | | | | -72 343 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | 24 162 | -2 689 | -1 735 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 229 | 347 | 1 340 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 171 191 | 155 712 | 109 070 |
Total Assets Less Current Liabilities | 100 | -6 857 | 16 629 | 113 261 | 134 277 | -342 056 | 342 059 | 969 393 | 1 664 179 | 1 646 626 | 2 128 169 |
Total Borrowings | | | | | | | | 369 079 | 487 426 | 455 230 | 254 652 |
Total Deferred Tax Expense Credit | | | | | | | | | | 3 356 | 16 478 |
Trade Creditors Trade Payables | | | | | | | 1 904 838 | 2 061 490 | 2 279 252 | 2 545 377 | 4 271 897 |
Trade Debtors Trade Receivables | | | | | | | 2 166 798 | 2 381 290 | 3 198 418 | 5 057 328 | 6 220 916 |
Transfers From To Share Premium Increase Decrease In Equity | | | | | | | | | | -499 990 | |
Turnover Revenue | | | | | | | | | 17 018 812 | 22 680 129 | 26 953 255 |
Unpaid Contributions To Pension Schemes | | | | | | | | | 9 170 | 11 783 | 11 851 |
Wages Salaries | | | | | | | | | 2 705 008 | 3 696 176 | 4 348 463 |
Weighted Average Exercise Price Equity Instruments Exercisable Share-based Payment Arrangement | | | | | | | | | | | 3 977 |
Weighted Average Exercise Price Equity Instruments Granted Share-based Payment Arrangement | | | | | | | | | | | 3 977 |
Weighted Average Exercise Price Equity Instruments Outstanding Share-based Payment Arrangement | | | | | | | | | | | 3 977 |
Advances Credits Directors | | | | 36 925 | 99 733 | 102 467 | | | | | |
Advances Credits Made In Period Directors | | | | | 99 733 | 2 734 | | | | | |
Advances Credits Repaid In Period Directors | | | | | 36 925 | | | | | | |
Amount Specific Advance Or Credit Directors | | | | 20 746 | | 51 385 | 52 670 | 53 986 | 55 201 | 56 306 | 57 432 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 1 371 | 1 285 | 1 316 | 1 215 | 1 105 | 1 126 |
Company Contributions To Money Purchase Plans Directors | | | | | | 717 | 2 419 | 3 947 | 4 668 | 3 963 | 5 282 |
Director Remuneration | | | | | | 216 771 | 278 305 | 348 047 | 346 266 | 546 601 | 712 359 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | | 3 | 3 |
Number Directors Who Received Or Were Entitled To Receive Shares Under Long Term Incentive Schemes | | | | | | | | | | | 1 |
Payments To Third Parties For Director Services | | | | | | | | | 86 033 | 180 000 | 180 000 |
Accruals Deferred Income | | | | 99 072 | 119 355 | | | | | | |
Creditors Due Within One Year | | 30 070 | 72 547 | 352 434 | 1 152 387 | | | | | | |
Intangible Fixed Assets Additions | | 16 500 | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 4 125 | 8 250 | 12 375 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 4 125 | 4 125 | 4 125 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 16 500 | 16 500 | 16 500 | | | | | | | |
Number Shares Allotted | 100 | 100 | 100 | 100 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | | | | | | | |