Profit & Loss |
Date of Accounts |
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 | 1 064 546 | 1 409 832 | 1 410 532 | 1 484 010 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 359 598 | 373 173 | 604 014 | 838 285 | | | | | | | |
Cash Bank On Hand | | | | 838 285 | 637 544 | 669 400 | 669 379 | 448 987 | 419 641 | 652 607 | 1 711 023 |
Current Assets | 1 543 231 | 1 779 252 | 1 754 342 | 2 186 257 | 2 319 292 | 3 325 160 | 3 004 406 | 3 460 655 | 3 106 861 | 4 729 230 | 6 457 148 |
Debtors | 1 182 633 | 1 405 079 | 1 149 092 | 1 346 194 | 1 679 191 | 2 653 203 | 2 332 470 | 3 008 918 | 2 032 444 | 3 495 168 | 4 621 065 |
Net Assets Liabilities | | | | 1 484 010 | 1 513 458 | 1 535 638 | 1 575 992 | 1 597 366 | 1 767 631 | 2 188 877 | 3 492 900 |
Net Assets Liabilities Including Pension Asset Liability | 1 064 546 | 1 409 832 | 1 410 532 | 1 484 010 | | | | | | | |
Property Plant Equipment | | | | 210 872 | 238 715 | 274 275 | 244 059 | 188 650 | 144 371 | 142 473 | 133 623 |
Stocks Inventory | 1 000 | 1 000 | 1 236 | 1 778 | | | | | | | |
Tangible Fixed Assets | 124 488 | 122 649 | 191 839 | 210 872 | | | | | | | |
Total Inventories | | | | 1 778 | 2 557 | 2 557 | 2 557 | 2 750 | 654 776 | 581 455 | 125 060 |
Other Debtors | | | | | | | | | | 85 516 | 118 751 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 1 064 446 | 1 409 732 | 1 410 432 | 1 483 910 | | | | | | | |
Shareholder Funds | 1 064 546 | 1 409 832 | 1 410 532 | 1 484 010 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 5 500 |
Director Remuneration | | | | | | | | | | 137 432 | 194 600 |
Dividend Recommended By Directors | | | | | | | | | | | 246 072 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 166 732 | 196 648 | 218 262 | 236 482 | 256 256 | 264 850 | 219 323 | 219 148 |
Average Number Employees During Period | | | | | 42 | 41 | 45 | 49 | 47 | 52 | 58 |
Creditors | | | | 20 988 | 19 969 | 36 666 | 10 181 | 1 698 | 1 483 211 | 1 198 942 | 3 097 871 |
Creditors Due After One Year | 8 656 | 18 625 | 35 893 | 20 988 | | | | | | | |
Creditors Due Within One Year | 591 317 | 469 012 | 493 792 | 888 929 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 19 586 | 37 928 | 38 329 | 26 542 | 25 715 | 65 514 | 38 284 |
Disposals Property Plant Equipment | | | | | 33 848 | 64 699 | 75 036 | 37 744 | 35 685 | 91 303 | 53 111 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 49 502 | 59 542 | 56 549 | 46 316 | 34 309 | 19 987 | 38 109 |
Net Current Assets Liabilities | 951 914 | 1 310 240 | 1 260 550 | 1 297 328 | 1 309 604 | 1 310 513 | 1 351 958 | 1 415 240 | 1 623 650 | 2 047 077 | 3 359 277 |
Nominal Value Allotted Share Capital | | | | | | 100 | 100 | 100 | 100 | 100 | 100 |
Number Shares Allotted | | 100 | 100 | 100 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | 100 | 100 | 100 | 100 | 100 |
Par Value Share | | 1 | 1 | 1 | | | 1 | 1 | 1 | 1 | 1 |
Property Plant Equipment Gross Cost | | | | 377 604 | 435 363 | 492 537 | 480 541 | 444 906 | 409 221 | 361 796 | 352 771 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 3 202 | 14 892 | 12 484 | 9 844 | 4 826 | 390 | 673 | |
Provisions For Liabilities Charges | 3 200 | 4 432 | 5 964 | 3 202 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | 84 736 | 116 289 | 78 189 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 215 779 | 201 406 | 299 415 | 377 604 | | | | | | | |
Tangible Fixed Assets Depreciation | 91 291 | 78 757 | 107 576 | 166 732 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 29 359 | 38 788 | 59 156 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 41 893 | 9 969 | | | | | | | | |
Tangible Fixed Assets Disposals | | 99 109 | 18 280 | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 91 607 | 121 873 | 63 040 | 2 109 | | 43 878 | 44 086 |
Total Assets Less Current Liabilities | 1 076 402 | 1 432 889 | 1 452 389 | 1 508 200 | 1 548 319 | 1 584 788 | 1 596 017 | 1 603 890 | 1 768 021 | 2 189 550 | 3 492 900 |
Accrued Liabilities | | | | | | | | | | 42 485 | 47 392 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | | | -673 |
Administrative Expenses | | | | | | | | | | 1 126 351 | 1 551 548 |
Amounts Owed By Group Undertakings | | | | | | | | | | 917 272 | 1 066 969 |
Applicable Tax Rate | | | | | | | | | | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 652 607 | |
Comprehensive Income Expense | | | | | | | | | | 651 054 | 1 550 095 |
Corporation Tax Payable | | | | | | | | | | 160 330 | 375 042 |
Cost Sales | | | | | | | | | | 10 061 193 | 17 497 337 |
Current Tax For Period | | | | | | | | | | 160 330 | 375 042 |
Depreciation Amortisation Expense | | | | | | | | | | 19 987 | 38 109 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 19 987 | 38 109 |
Dividend Per Share Interim | | | | | | | | | | | 2 461 |
Dividends Paid | | | | | | | | | | 229 808 | 246 072 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -229 808 | -246 072 |
Dividends Paid On Shares Interim | | | | | | | | | | 229 808 | 246 072 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | 260 727 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | 1 179 611 | 201 006 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | -1 462 724 | -1 125 897 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | 3 811 | 11 773 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | 3 811 | 11 773 |
Gross Profit Loss | | | | | | | | | | 1 938 018 | 3 475 852 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -140 999 | -160 330 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 232 966 | 1 058 416 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | -73 321 | -456 395 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | -171 | |
Merchandise | | | | | | | | | | 3 078 | 3 674 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | 229 808 | 246 072 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | 14 278 | 17 326 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | -477 052 | -1 321 814 |
Net Cash Generated From Operations | | | | | | | | | | -618 051 | -1 482 144 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | | -160 |
Operating Profit Loss | | | | | | | | | | 811 667 | 1 924 304 |
Other Creditors | | | | | | | | | | 20 349 | 16 164 |
Other Deferred Tax Expense Credit | | | | | | | | | | 283 | -673 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | -748 | 160 |
Other Operating Income Format1 | | | | | | | | | | -194 809 | |
Other Taxation Social Security Payable | | | | | | | | | | 75 859 | 143 155 |
Prepayments | | | | | | | | | | 136 683 | 148 633 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | -29 600 | -26 600 |
Profit Loss | | | | | | | | | | 651 054 | 1 550 095 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 811 667 | 1 924 464 |
Provisions | | | | | | | | | | 673 | |
Purchase Property Plant Equipment | | | | | | | | | | -43 878 | -44 086 |
Social Security Costs | | | | | | | | | | 15 055 | 24 257 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 2 069 365 | 2 608 657 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 154 217 | 365 648 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | 6 299 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 6 427 | 4 360 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 160 613 | 374 369 |
Total Operating Lease Payments | | | | | | | | | | 33 868 | 37 048 |
Trade Creditors Trade Payables | | | | | | | | | | 2 383 130 | 2 516 118 |
Trade Debtors Trade Receivables | | | | | | | | | | 2 355 697 | 3 286 712 |
Turnover Revenue | | | | | | | | | | 11 999 211 | 20 973 189 |
Wages Salaries | | | | | | | | | | 2 054 310 | 2 584 400 |
Work In Progress | | | | | | | | | | 578 377 | 121 386 |