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 | 633 540 | 811 325 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 612 616 | 825 620 | 866 681 | 1 183 064 | 2 064 151 | 2 589 465 | 3 601 875 | 4 475 154 |
Current Assets | 1 719 759 | 1 947 210 | 2 664 683 | 3 593 477 | 4 573 592 | 6 527 315 | 6 967 144 | 10 426 805 | 12 593 954 |
Debtors | 915 206 | 942 893 | 1 304 305 | 1 980 086 | 2 161 855 | 3 175 930 | 2 786 925 | 5 043 860 | 5 656 619 |
Net Assets Liabilities | | 811 326 | 1 155 994 | 1 982 280 | 2 844 785 | 4 088 347 | 5 576 578 | 7 994 628 | 10 006 074 |
Other Debtors | | | | 229 288 | 102 993 | 211 608 | 141 029 | 1 855 | 1 855 |
Property Plant Equipment | | 31 111 | 117 633 | 240 308 | 405 674 | 423 426 | 922 404 | 1 113 208 | |
Total Inventories | | 391 701 | 534 758 | 746 710 | 1 228 673 | 1 287 234 | 1 590 754 | 1 781 070 | 2 462 181 |
Cash Bank In Hand | 459 158 | 612 616 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 633 540 | 811 325 | | | | | | | |
Stocks Inventory | 345 395 | 391 701 | | | | | | | |
Tangible Fixed Assets | 24 025 | 31 110 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 633 440 | 811 225 | | | | | | | |
Shareholder Funds | 633 540 | 811 325 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 9 875 | | |
Amount Specific Advance Or Credit Directors | | | | 3 478 | 49 693 | 54 716 | 208 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 54 833 | 325 309 | 641 096 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 8 618 | 429 718 | 586 588 | | |
Company Contributions To Money Purchase Plans Directors | | | | | | 26 500 | 10 000 | | |
Director Remuneration | | | | | | 8 160 | 8 160 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | 1 | 1 | | |
Accrued Liabilities | | 3 750 | 5 029 | 8 129 | | 23 636 | 25 606 | 43 755 | 19 152 |
Accumulated Depreciation Impairment Property Plant Equipment | | 10 949 | 28 100 | 63 959 | 87 391 | 138 032 | 243 148 | 389 816 | 314 084 |
Additional Provisions Increase From New Provisions Recognised | | | 1 149 | 24 509 | | | | 97 483 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | 18 512 | 290 | 95 802 | | -67 672 |
Amounts Owed By Directors | | | | | | | | | 1 263 779 |
Amounts Owed By Group Undertakings | | | | | | | | 213 970 | 407 |
Average Number Employees During Period | | | 4 | 6 | 10 | 11 | 13 | 12 | 11 |
Corporation Tax Payable | | 44 506 | 88 588 | 136 084 | | 358 857 | 168 083 | 267 353 | 495 362 |
Corporation Tax Recoverable | | | | | | | | | 257 775 |
Creditors | | 1 160 773 | 1 618 951 | 1 819 625 | 2 092 163 | 2 819 786 | 5 000 | 3 310 365 | 3 277 749 |
Deferred Tax Liabilities | | | | 31 880 | 50 392 | | | 243 967 | 176 295 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 1 809 | 50 497 | 42 530 | 18 528 | 54 756 | 1 744 |
Disposals Property Plant Equipment | | | | 28 945 | 219 069 | 95 990 | 77 013 | 82 500 | 139 500 |
Dividends Paid | | | | | 182 000 | 280 000 | 580 000 | 527 726 | 526 034 |
Fixed Assets | 24 025 | 31 110 | | 240 308 | 413 748 | 431 500 | 930 478 | 1 122 155 | 866 164 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 6 840 | 1 311 | | 37 500 | 44 248 | 37 500 | 37 500 | 6 250 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 17 151 | 37 668 | 73 929 | 93 171 | 123 644 | 201 424 | 68 555 |
Intangible Assets | | | | | 8 074 | 8 074 | 8 074 | 8 863 | 9 292 |
Intangible Assets Gross Cost | | | | | 8 074 | 8 074 | 8 074 | 8 863 | 9 292 |
Investments Fixed Assets | | | | | | | | 84 | 84 |
Investments In Group Undertakings | | | | | | | | 84 | 84 |
Merchandise | | 391 701 | 534 758 | 746 710 | 1 228 673 | 1 207 441 | 1 440 634 | 1 705 326 | 2 432 217 |
Net Assets Liabilities Subsidiaries | | | | | | | | -10 837 | -175 319 |
Net Current Assets Liabilities | 609 515 | 786 437 | 1 045 732 | 1 773 852 | 2 481 429 | 3 707 529 | 4 797 584 | 7 116 440 | 9 316 205 |
Number Shares Issued Fully Paid | | | 50 | 50 | 50 | 50 | 50 | 50 | 50 |
Other Creditors | | 50 695 | 70 000 | 75 380 | 43 648 | 83 900 | 25 905 | 24 005 | 11 191 |
Other Taxation Social Security Payable | | 14 713 | 7 007 | 383 216 | 440 034 | 13 961 | | 16 456 | 22 217 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | | |
Percentage Class Share Held In Subsidiary | | | | | | | | 100 | 100 |
Prepayments | | 12 798 | 7 044 | 7 426 | | 71 608 | 111 887 | 103 391 | 136 296 |
Profit Loss | | | 344 668 | 826 286 | 1 044 505 | 1 523 562 | 2 068 231 | 2 945 776 | 2 537 480 |
Profit Loss Subsidiaries | | | | | | | | 10 737 | 164 482 |
Property Plant Equipment Gross Cost | | 42 060 | 145 733 | 304 267 | 493 065 | 561 458 | 1 165 552 | 1 503 024 | 78 700 |
Provisions | | 6 222 | 7 371 | 31 880 | 50 392 | 50 682 | 146 484 | 243 967 | 176 295 |
Provisions For Liabilities Balance Sheet Subtotal | | 6 222 | 7 371 | 31 880 | 50 392 | 50 682 | 146 484 | 243 967 | 176 295 |
Total Additions Including From Business Combinations Intangible Assets | | | | | 8 074 | | | 789 | 429 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 103 673 | 187 479 | 407 867 | 164 383 | 681 107 | 419 972 | 84 081 |
Total Assets Less Current Liabilities | 633 540 | 817 547 | 1 163 365 | 2 014 160 | 2 895 177 | 4 139 029 | 5 728 062 | 8 238 595 | 10 182 369 |
Trade Creditors Trade Payables | | 909 537 | 1 207 861 | 1 344 691 | 1 608 481 | 2 062 456 | 1 658 485 | 2 205 779 | 2 444 758 |
Trade Debtors Trade Receivables | | 930 095 | 1 297 261 | 1 750 798 | 2 058 862 | 2 964 322 | 2 534 009 | 4 724 644 | 3 996 507 |
Value-added Tax Payable | | | | | | 300 612 | 286 273 | 738 499 | 285 069 |
Work In Progress | | | | | | 79 793 | 150 120 | 75 744 | 29 964 |
Administrative Expenses | | | | | | 1 557 850 | 1 363 928 | | |
Amounts Owed To Directors | | | | | | | 208 | 14 518 | |
Applicable Tax Rate | | | | | | 19 | 19 | | |
Cash Cash Equivalents Cash Flow Value | | | | | | 2 064 151 | | | |
Cost Sales | | | | | | 7 195 362 | 7 010 362 | | |
Current Tax For Period | | | | | | 358 857 | 391 333 | | |
Depreciation Amortisation Expense | | | | | | 93 171 | 123 644 | | |
Depreciation Expense Property Plant Equipment | | | | | | 93 171 | 123 644 | | |
Dividends Paid Classified As Financing Activities | | | | | | -280 000 | -580 000 | | |
Dividends Paid On Shares | | | | | | 280 000 | 580 000 | | |
Dividends Paid On Shares Interim | | | | | | 140 000 | 290 000 | | |
Finance Lease Liabilities Present Value Total | | | | | | | 5 000 | | |
Further Item Loans Advances Granted To Related Parties Classified As Financing Activities Component Corresponding Total | | | | | | 104 409 | -54 508 | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -510 | -6 273 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 544 610 | -409 944 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -1 063 768 | 389 005 | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | -38 461 | -18 485 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | -38 461 | -18 485 | | |
Gross Profit Loss | | | | | | 3 437 554 | 3 858 991 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -230 560 | -582 107 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 881 087 | 525 314 | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | 58 561 | 303 520 | | |
Loans From Directors | | | | | 54 716 | 208 | | | |
Net Cash Flows From Used In Financing Activities | | | | | | 175 591 | 634 508 | | |
Net Cash Flows From Used In Investing Activities | | | | | | 146 379 | 629 298 | | |
Net Cash Flows From Used In Operating Activities | | | | | | -1 203 057 | -1 789 120 | | |
Net Cash Generated From Operations | | | | | | -1 433 617 | -2 371 227 | | |
Net Interest Received Paid Classified As Investing Activities | | | | | | -3 005 | -1 809 | | |
Other Deferred Tax Expense Credit | | | | | | 290 | 95 802 | | |
Other Interest Receivable Similar Income Finance Income | | | | | | 3 005 | 1 809 | | |
Other Operating Income Format1 | | | | | | | 58 494 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 143 381 | 104 558 | | |
Proceeds From Sales Property Plant Equipment | | | | | | -14 999 | -40 000 | | |
Profit Loss On Ordinary Activities Before Tax | | | | | | 1 882 709 | 2 555 366 | | |
Purchase Property Plant Equipment | | | | | | -164 383 | -671 107 | | |
Social Security Costs | | | | | | 49 534 | 50 168 | | |
Staff Costs Employee Benefits Expense | | | | | | 646 705 | 582 993 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | 357 715 | 485 520 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -1 534 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 2 966 | 1 615 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 359 147 | 487 135 | | |
Total Operating Lease Payments | | | | | | 147 475 | 168 349 | | |
Turnover Revenue | | | | | | 10 632 916 | 10 869 353 | | |
Wages Salaries | | | | | | 453 790 | 428 267 | | |
Creditors Due Within One Year | 1 110 244 | 1 160 773 | | | | | | | |
Number Shares Allotted | 100 | 100 | | | | | | | |
Provisions For Liabilities Charges | | 6 222 | | | | | | | |
Value Shares Allotted | 100 | 100 | | | | | | | |