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 | 3 611 561 | 4 014 020 | 5 282 685 | 5 872 873 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 1 072 072 | 1 227 889 | 1 547 137 | 2 403 909 | | | | | | | |
Cash Bank On Hand | | | | 2 403 909 | 4 154 183 | 1 396 755 | 435 928 | 804 966 | 2 076 358 | 1 126 583 | 1 938 737 |
Current Assets | 2 755 108 | 3 104 801 | 4 046 316 | 4 732 505 | 7 150 478 | 9 176 979 | 3 727 119 | 4 912 940 | 5 607 620 | 5 380 960 | 5 869 061 |
Debtors | 1 158 163 | 1 423 157 | 1 909 411 | 1 832 042 | 2 327 494 | 2 078 904 | 2 434 510 | 3 123 336 | 2 758 130 | 2 698 950 | 2 029 193 |
Net Assets Liabilities | | | | 5 872 873 | 7 751 959 | 9 822 752 | 4 188 991 | 5 399 281 | 5 113 470 | 5 877 976 | 7 007 459 |
Net Assets Liabilities Including Pension Asset Liability | 3 611 561 | 4 014 020 | 5 282 685 | 5 872 873 | | | | | | | |
Other Debtors | | | | 187 002 | 254 448 | 983 709 | 866 485 | 72 318 | 70 273 | | 23 779 |
Property Plant Equipment | | | | 1 906 715 | 1 923 873 | 1 931 031 | 1 872 125 | 1 814 815 | 1 739 532 | 3 070 866 | 3 125 959 |
Stocks Inventory | 524 873 | 453 755 | 589 768 | 496 554 | | | | | | | |
Tangible Fixed Assets | 1 651 229 | 1 672 625 | 1 817 529 | 1 906 715 | | | | | | | |
Total Inventories | | | | 496 554 | 668 801 | 701 320 | 856 681 | 984 638 | 773 132 | 1 555 427 | 1 901 131 |
|
Capital & Reserves |
Called Up Share Capital | 57 254 | 32 959 | 32 959 | 23 378 | | | | | | | |
Profit Loss Account Reserve | 2 758 015 | 3 160 474 | 4 319 077 | 4 909 265 | | | | | | | |
Shareholder Funds | 3 611 561 | 4 014 020 | 5 282 685 | 5 872 873 | | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | 5 000 | | | | | | 71 678 | 73 112 |
Amount Specific Advance Or Credit Made In Period Directors | | | | 5 000 | | | | | | 71 678 | 1 434 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 5 000 | | | | | | |
Audit Fees Expenses | | | | | | | | 12 700 | 13 000 | 13 500 | 13 500 |
Fees For Non-audit Services | | | | | | | | 5 000 | 4 800 | 15 350 | 7 750 |
Director Remuneration | | | | | | | | 304 167 | 318 800 | 356 125 | 452 100 |
Accrued Liabilities Deferred Income | | | | 4 639 | 5 339 | 7 576 | 12 870 | 20 958 | 358 253 | 685 335 | 85 146 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 58 710 | 61 365 | 65 008 | 143 511 | 222 342 | 299 650 | 384 499 | 471 372 |
Average Number Employees During Period | | | | 20 | 18 | 18 | 18 | 20 | 21 | 23 | 23 |
Capital Redemption Reserve | 75 768 | 100 063 | 100 063 | 109 644 | | | | | | | |
Corporation Tax Payable | | | | 255 778 | 426 535 | 470 244 | 516 050 | 505 462 | 858 287 | 174 345 | 517 757 |
Creditors | | | | 626 158 | 1 178 771 | 1 140 783 | 1 269 617 | 1 212 635 | 2 132 117 | 2 271 135 | 1 640 739 |
Creditors Due Within One Year | 657 714 | 633 758 | 452 940 | 626 158 | | | | | | | |
Current Asset Investments | | | | | | 5 000 000 | | | | | |
Debtors Due After One Year | | -244 282 | -182 017 | -151 562 | | | | | | | |
Disposals Property Plant Equipment | | | | | | | 3 679 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 2 655 | 3 643 | 78 503 | | 77 308 | 84 849 | 86 873 |
Net Current Assets Liabilities | 2 097 394 | 2 471 043 | 3 593 376 | 4 106 347 | 5 971 707 | 8 036 196 | 2 457 502 | 3 700 305 | 3 475 503 | 3 109 825 | 4 228 322 |
Number Shares Allotted | | 871 | 871 | 871 | | | | | | | |
Other Creditors | | | | 52 | | 259 | 1 070 | 2 634 | 1 957 | 1 901 | 2 804 |
Other Current Asset Investments Balance Sheet Subtotal | | | | | | 5 000 000 | | | | | |
Other Taxation Social Security Payable | | | | 18 089 | 23 268 | 20 783 | 29 583 | 34 726 | 61 420 | 37 271 | 44 244 |
Prepayments | | | | | | | 5 375 | 6 225 | 126 582 | 74 242 | 76 390 |
Property Plant Equipment Gross Cost | | | | 1 965 425 | 1 985 238 | 1 996 039 | 2 015 636 | 2 037 157 | 2 039 182 | 3 455 365 | 3 597 331 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 140 189 | 143 621 | 144 475 | 140 636 | 115 839 | 101 565 | 302 715 | 346 822 |
Provisions For Liabilities Charges | 137 062 | 129 648 | 128 220 | 140 189 | | | | | | | |
Recoverable Value-added Tax | | | | 23 261 | 100 950 | | 107 904 | | | | |
Revaluation Reserve | 720 524 | 720 524 | 830 586 | 830 586 | | | | | | | |
Share Capital Allotted Called Up Paid | | 871 | 871 | 1 022 | | | | | | | |
Tangible Fixed Assets Additions | | 55 829 | 40 775 | 91 089 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 706 075 | 1 729 811 | 1 874 336 | 1 965 425 | | | | | | | |
Tangible Fixed Assets Depreciation | 54 846 | 57 186 | 56 807 | 58 710 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 3 282 | 2 747 | 1 903 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 942 | 3 126 | | | | | | | | |
Tangible Fixed Assets Disposals | | 32 093 | 6 312 | | | | | | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | | 110 062 | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 19 813 | 10 801 | 23 276 | | 2 025 | 55 862 | 141 966 |
Total Assets Less Current Liabilities | 3 748 623 | 4 143 668 | 5 410 905 | 6 013 062 | 7 895 580 | 9 967 227 | 4 329 627 | 5 515 120 | 5 215 035 | 6 180 691 | 7 354 281 |
Trade Creditors Trade Payables | | | | 346 406 | 719 574 | 583 659 | 709 801 | 520 571 | 622 247 | 1 213 727 | 842 261 |
Trade Debtors Trade Receivables | | | | 1 465 217 | 1 924 297 | 1 095 195 | 1 454 746 | 2 294 958 | 1 811 440 | 2 553 030 | 1 855 294 |
Value Shares Allotted | 1 022 | 871 | | | | | | | | | |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | -14 274 | 201 150 | 44 107 |
Administrative Expenses | | | | | | | | 590 334 | 467 068 | 1 444 669 | 1 094 737 |
Advances Credits Directors | | | | 5 000 | | | | | | | |
Applicable Tax Rate | | | | | | | | | 19 | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 804 966 | 2 076 358 | 1 126 583 | |
Comprehensive Income Expense | | | | | | | | 3 946 931 | 3 166 412 | 3 964 506 | 3 479 483 |
Cost Sales | | | | | | | | 6 597 027 | 5 945 089 | 8 533 234 | 9 976 377 |
Current Tax For Period | | | | | | | | 506 599 | 344 932 | 174 129 | 733 978 |
Depreciation Amortisation Expense | | | | | | | | 78 830 | 77 308 | 84 849 | 86 873 |
Depreciation Expense Property Plant Equipment | | | | | | | | 78 831 | 77 308 | 84 849 | 86 873 |
Distribution Costs | | | | | | | | 230 964 | 215 036 | 301 926 | 313 080 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | 2 736 640 | 3 452 223 | 3 200 000 | 2 350 000 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | | | | 1 360 321 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 7 892 | 12 642 | 352 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | -916 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -46 394 | 566 657 | 822 960 | -973 808 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | -688 826 | 365 206 | 59 180 | 671 809 |
Gross Profit Loss | | | | | | | | 5 240 369 | 4 146 549 | 4 732 301 | 5 653 061 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -517 187 | | -858 071 | -390 566 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | | | | 206 657 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 369 038 | 1 271 392 | -949 775 | 812 154 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | 216 | -216 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | 127 957 | -211 507 | 782 295 | 345 704 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -12 642 | -2 097 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 7 892 | 12 642 | 2 097 |
Key Management Personnel Compensation Total | | | | | | | | | | 472 790 | 640 484 |
Merchandise | | | | | | | | 984 638 | 773 132 | 1 555 427 | 1 901 131 |
Net Cash Flows From Used In Financing Activities | | | | | | | | 2 736 640 | 3 452 223 | 3 200 000 | 2 352 052 |
Net Cash Flows From Used In Investing Activities | | | | | | | | 15 699 | -1 317 | 53 302 | 131 385 |
Net Cash Flows From Used In Operating Activities | | | | | | | | -3 121 377 | -4 722 298 | -2 303 527 | -3 295 591 |
Net Cash Generated From Operations | | | | | | | | -3 638 564 | -4 722 298 | -3 174 240 | -3 688 254 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -5 822 | -3 342 | -2 560 | -10 581 |
Operating Profit Loss | | | | | | | | 4 422 911 | 3 501 620 | 2 989 546 | 4 249 084 |
Other Comprehensive Income Expense Net Tax | | | | | | | | | | 1 153 664 | |
Other Deferred Tax Expense Credit | | | | | | | | -24 797 | -14 274 | -5 507 | 44 107 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 5 822 | 3 342 | 2 560 | 10 581 |
Other Operating Income Format1 | | | | | | | | 3 840 | 37 175 | 3 840 | 3 840 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 11 422 | 10 265 | 8 351 | 10 408 |
Profit Loss | | | | | | | | 3 946 931 | 3 166 412 | 2 810 842 | 3 479 483 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 4 428 733 | 3 497 070 | 2 979 464 | 4 257 568 |
Provisions | | | | | | | | 115 839 | 101 565 | 302 715 | 346 822 |
Purchase Property Plant Equipment | | | | | | | | -21 521 | -2 025 | -55 862 | -141 966 |
Social Security Costs | | | | | | | | 93 459 | 98 494 | 117 084 | 144 777 |
Staff Costs Employee Benefits Expense | | | | | | | | 970 409 | 1 019 956 | 1 161 264 | 1 362 255 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 664 443 | 566 098 | 808 938 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | 14 304 | 2 367 | -15 028 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 22 | 32 709 | 61 610 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 481 802 | 330 658 | 168 622 | 778 085 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | | | 1 360 321 | |
Turnover Revenue | | | | | | | | 11 837 396 | 10 091 638 | 13 265 535 | 15 629 438 |
Wages Salaries | | | | | | | | 865 528 | 911 197 | 1 035 829 | 1 207 070 |