Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 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 |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 5 696 | 5 346 | 41 881 | 105 008 | 198 916 | 274 194 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 40 931 | 38 581 | 424 276 | 524 039 | 344 016 | 1 160 566 | 269 169 | 641 167 |
Current Assets | 139 483 | 202 192 | 311 690 | 472 999 | 698 491 | 1 038 633 | 1 267 745 | 2 120 622 | 3 648 347 | 3 299 919 | 4 861 121 | 5 135 718 | 7 287 705 |
Debtors | 43 873 | 45 472 | 141 438 | 157 176 | 186 887 | 395 082 | 529 194 | 692 076 | 1 078 612 | 850 275 | 1 717 165 | 2 396 649 | 4 522 338 |
Net Assets Liabilities | | | | | | 274 194 | 417 592 | 692 270 | 1 026 674 | 5 646 875 | 6 121 270 | 7 241 402 | 12 811 219 |
Other Debtors | | | | | | 318 302 | 230 300 | | | 122 050 | 257 011 | 257 011 | 622 011 |
Property Plant Equipment | | | | | | 772 188 | 882 796 | 989 006 | 3 388 081 | 12 126 441 | 13 595 451 | 19 155 555 | 34 788 845 |
Total Inventories | | | | | | 602 620 | 699 970 | 1 004 270 | 2 045 696 | 2 105 628 | 1 983 390 | 2 469 900 | 2 124 200 |
Cash Bank In Hand | 10 990 | 14 880 | 9 542 | 6 723 | 74 804 | 40 931 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 5 696 | 5 346 | 41 881 | 105 008 | 198 916 | 274 194 | | | | | | | |
Stocks Inventory | 84 620 | 141 840 | 160 710 | 309 100 | 436 800 | 602 620 | | | | | | | |
Tangible Fixed Assets | 4 573 | 7 454 | 25 394 | 20 315 | 295 398 | 772 188 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 5 694 | 5 344 | 41 878 | 104 908 | 198 816 | 274 094 | | | | | | | |
Shareholder Funds | 5 696 | 5 346 | 41 881 | 105 008 | 198 916 | 274 194 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 5 000 | 6 000 | 6 000 | 9 000 |
Director Remuneration | | | | | | | | | | 6 000 | 15 667 | 17 149 | 18 372 |
Dividend Recommended By Directors | | | | | | | | | | | 46 800 | 150 784 | 148 449 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 64 247 | 99 563 | 136 032 | 215 191 | 689 343 | 1 045 559 | 1 710 033 | 2 765 953 |
Average Number Employees During Period | | | | | | | 42 | 12 | 27 | 34 | 34 | 21 | 19 |
Bank Borrowings Overdrafts | | | | | | 990 639 | 968 948 | | | 4 584 239 | 5 990 354 | 9 796 323 | 15 587 570 |
Creditors | | | | | | 990 639 | 968 948 | 1 200 931 | 2 704 806 | 4 896 674 | 6 589 536 | 10 721 350 | 16 991 269 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 35 316 | | 79 159 | | 426 216 | 672 473 | 1 055 920 |
Net Current Assets Liabilities | 17 754 | 28 092 | 54 962 | 98 693 | 232 717 | 492 645 | 503 744 | 931 848 | 403 496 | -1 174 674 | 184 554 | -1 073 174 | -3 636 256 |
Other Creditors | | | | | | 786 | | | | 18 948 | 109 500 | 70 823 | 127 556 |
Other Taxation Social Security Payable | | | | | | 50 787 | 128 012 | | | 1 773 | | | |
Property Plant Equipment Gross Cost | | | | | | 836 435 | 982 359 | 1 125 038 | 3 603 272 | 12 815 784 | 14 641 010 | 20 865 588 | 37 554 798 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | 27 653 | 60 097 | 908 418 | 1 069 399 | 1 019 829 | 2 150 301 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 145 924 | | 2 478 234 | | 2 175 226 | 6 264 573 | 12 626 446 |
Total Assets Less Current Liabilities | 22 327 | 35 546 | 80 356 | 119 008 | 528 115 | 1 264 833 | 1 386 540 | 1 920 854 | 3 791 577 | 11 451 967 | 13 780 205 | 18 982 581 | 31 952 789 |
Trade Creditors Trade Payables | | | | | | 490 436 | 354 710 | | | 2 181 764 | 2 462 584 | 3 544 137 | 6 820 947 |
Trade Debtors Trade Receivables | | | | | | 76 780 | 298 894 | | | 652 097 | 1 134 332 | 1 696 672 | 2 154 866 |
Accrued Liabilities Deferred Income | | | | | | | | | | 9 800 | 10 800 | 15 000 | 301 141 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | | | | 100 000 | 200 000 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | 160 981 | -49 570 | 1 130 472 |
Administrative Expenses | | | | | | | | | | 2 377 955 | 2 364 993 | 3 230 122 | 5 565 705 |
Amortisation Expense Intangible Assets | | | | | | | | | | | | 100 000 | 100 000 |
Amounts Owed By Associates | | | | | | | | | | | 198 150 | 82 500 | 1 359 930 |
Amounts Owed To Group Undertakings | | | | | | | | | | | 58 800 | 35 918 | 33 918 |
Applicable Tax Rate | | | | | | | | | | 19 | 19 | 19 | 19 |
Bank Borrowings | | | | | | | | | | 4 996 669 | 412 430 | 412 430 | 412 430 |
Bank Overdrafts | | | | | | | | | 199 711 | 517 752 | 570 035 | 623 660 | 617 194 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | -173 736 | 590 531 | -354 491 | 23 973 |
Cash Receipts From Government Grants | | | | | | | | | | | -343 929 | | |
Comprehensive Income Expense | | | | | | | | | | 4 678 812 | 521 195 | 1 270 916 | 5 718 266 |
Corporation Tax Payable | | | | | | | | | | 708 | 5 700 | 188 324 | 504 157 |
Corporation Tax Recoverable | | | | | | | | | | | 21 400 | | |
Cost Sales | | | | | | | | | | 45 542 463 | 39 731 304 | 66 071 255 | 106 752 536 |
Current Tax For Period | | | | | | | | | | | 127 080 | 188 324 | 504 157 |
Depreciation Amortisation Expense | | | | | | | | | | 374 749 | 426 216 | 772 473 | 1 155 920 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 189 502 | 165 774 | 189 637 | 276 543 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 70 000 | 7 999 | |
Disposals Intangible Assets | | | | | | | | | | | 500 000 | | |
Disposals Property Plant Equipment | | | | | | | | | | | 350 000 | 39 995 | |
Dividend Per Share Final | | | | | | | | | | | 468 | 1 508 | 1 484 |
Dividends Paid | | | | | | | | | | 58 611 | 46 800 | 150 784 | 148 449 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -58 611 | -46 800 | -150 784 | -148 449 |
Dividends Paid On Shares Final | | | | | | | | | | 58 611 | 46 800 | 150 784 | 148 449 |
Dividends Received Classified As Investing Activities | | | | | | | | | | | -21 433 | | |
Finance Lease Liabilities Present Value Total | | | | | | | | | | 312 435 | 181 532 | 393 761 | 529 073 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | 488 633 | 264 088 | 545 803 | 545 803 |
Finished Goods | | | | | | | | | | 2 105 628 | 1 983 390 | 2 469 900 | 2 124 200 |
Fixed Assets | 4 573 | 7 454 | 25 394 | 20 315 | 295 398 | 772 188 | | | | 12 626 641 | 13 595 651 | 20 055 755 | 35 589 045 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | -823 000 | 343 929 | -141 296 | 1 322 759 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | | | | 4 190 594 | 8 058 | | 4 062 764 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | | | 9 000 | 11 100 | 17 430 | 18 460 |
Future Finance Charges On Finance Leases | | | | | | | | | | 84 784 | 82 556 | 152 042 | 16 730 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | -23 450 | 784 881 | 1 058 200 | 4 315 719 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | -102 715 | -633 661 | -823 585 | -843 362 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | | | 4 766 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | | 4 766 | |
Gross Profit Loss | | | | | | | | | | 2 814 606 | 2 512 594 | 4 382 138 | 8 530 982 |
Income From Shares In Group Undertakings | | | | | | | | | | | 21 433 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -65 146 | -157 167 | 22 751 | -193 221 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | | | | | | | 914 122 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | | | 235 030 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | -498 064 | 764 267 | -945 022 | 378 464 |
Increase Decrease In Property Plant Equipment | | | | | | | | | | | 190 515 | 29 502 | 76 416 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | 59 932 | -122 238 | 486 510 | -345 700 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | | | | 100 000 | 100 000 |
Intangible Assets | | | | | | | | | | 500 000 | | 900 000 | 800 000 |
Intangible Assets Gross Cost | | | | | | | | | | 500 000 | | 1 000 000 | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | | 126 058 | 166 892 | 261 350 | 570 508 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 95 223 | 119 810 | 147 673 | 195 782 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -126 058 | -166 892 | -261 350 | -570 508 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 221 281 | 286 702 | 409 023 | 766 290 |
Investments Fixed Assets | | | | | | | | | | 200 | 200 | 200 | 200 |
Investments In Group Undertakings | | | | | | | | | | 200 | 200 | 200 | 200 |
Net Assets Liabilities Subsidiaries | | | | | | | | | | -100 | -21 533 | -100 | -100 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | -3 464 606 | -1 151 659 | -4 334 556 | -4 934 023 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | 4 585 272 | 1 331 306 | 7 205 273 | 12 572 950 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | -622 602 | -943 914 | -1 925 695 | -8 017 391 |
Net Cash Generated From Operations | | | | | | | | | | -909 029 | -1 387 783 | -2 311 967 | -8 976 902 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | -24 648 | -42 487 | -22 538 | -53 496 |
Number Shares Issued Fully Paid | | | | | | | | | | | 100 | 100 | 100 |
Operating Profit Loss | | | | | | | | | | 720 377 | 1 032 038 | 1 796 155 | 4 002 925 |
Other Comprehensive Income Expense Net Tax | | | | | | | | | | 4 190 594 | 8 058 | | 3 148 642 |
Other Deferred Tax Expense Credit | | | | | | | | | | 35 526 | 169 039 | -49 570 | 216 350 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 24 648 | 42 487 | 22 538 | 53 496 |
Other Operating Income Format1 | | | | | | | | | | 283 726 | 884 437 | 644 139 | 1 037 648 |
Par Value Share | | | | | 1 | 1 | | | | | 100 | 100 | 100 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | 655 034 | 64 430 | 538 074 | 613 984 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 6 600 | 8 591 | 8 867 |
Percentage Class Share Held In Subsidiary | | | | | | | | | | | 100 | 100 | 100 |
Prepayments Accrued Income | | | | | | | | | | 76 128 | 92 593 | 351 686 | 374 006 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | -2 045 183 | -6 580 000 | -4 300 000 | -16 000 000 |
Proceeds From Sales Intangible Assets | | | | | | | | | | | -500 000 | | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | -280 000 | -36 762 | |
Profit Loss | | | | | | | | | | 488 218 | 513 137 | 1 270 916 | 2 569 624 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 523 744 | 809 256 | 1 409 670 | 3 290 131 |
Profit Loss Subsidiaries | | | | | | | | | | 21 433 | 21 433 | | |
Provisions | | | | | | | | | | 908 418 | 1 069 399 | 1 019 829 | 2 150 301 |
Purchase Intangible Assets | | | | | | | | | | -500 000 | | -1 000 000 | |
Purchase Property Plant Equipment | | | | | | | | | | -4 109 720 | -2 175 226 | -6 264 573 | -12 626 446 |
Recoverable Value-added Tax | | | | | | | | | | | | 2 152 | |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | | -5 173 885 | -494 030 | -10 208 753 |
Social Security Costs | | | | | | | | | | | | 5 705 | 5 080 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 410 068 | 395 846 | 218 400 | 525 363 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | -69 968 | 34 588 | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | | 4 073 | 905 | 9 393 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 99 511 | 153 759 | 267 837 | 625 125 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | -169 479 | 11 982 | -78 608 | -111 575 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 35 526 | 296 119 | 138 754 | 720 507 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | | | | 1 000 000 | |
Total Borrowings | | | | | | | | | | 5 514 421 | 982 465 | 1 036 090 | 1 029 624 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | | | | | | 4 062 764 |
Total Operating Lease Payments | | | | | | | | | | 17 910 | 24 619 | 65 538 | 115 564 |
Turnover Revenue | | | | | | | | | | 48 357 069 | 42 243 898 | 70 453 393 | 115 283 518 |
Wages Salaries | | | | | | | | | | 410 068 | 389 246 | 209 810 | 511 416 |
Creditors Due After One Year Total Noncurrent Liabilities | 16 631 | 30 200 | | | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 121 729 | 175 343 | | | | | | | | | | | |
Tangible Fixed Assets Additions | | 5 366 | 24 287 | | 290 182 | 505 979 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 10 621 | 15 987 | 40 274 | 40 274 | 330 456 | 836 435 | | | | | | | |
Tangible Fixed Assets Depreciation | 6 048 | 8 533 | 14 880 | 19 959 | 35 058 | 64 247 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 2 485 | | | | | | | | | | | |
Creditors Due After One Year | | 30 200 | 38 476 | 14 000 | 329 199 | 990 639 | | | | | | | |
Creditors Due Within One Year | | 174 100 | 256 727 | 374 306 | 465 774 | 545 988 | | | | | | | |
Number Shares Allotted | | | | | 100 | 100 | | | | | | | |
Share Capital Allotted Called Up Paid | | | | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 6 347 | 5 079 | 15 099 | 29 189 | | | | | | | |