Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-30 | 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 | 214 123 | | 97 850 | -165 768 | -110 546 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 27 971 | 281 922 | 601 091 | 148 654 | 267 910 | 703 153 | 873 150 | 195 784 |
Current Assets | 652 438 | 483 406 | 483 406 | 701 639 | 551 021 | 900 646 | 1 394 163 | 2 111 858 | 2 071 867 | 2 173 855 | 3 204 677 | | |
Debtors | 7 413 | 21 344 | 21 344 | 57 471 | 319 488 | 558 586 | 576 902 | 738 697 | 907 389 | 1 023 622 | 1 210 792 | 800 865 | 1 187 478 |
Net Assets Liabilities | | | | | | 54 351 | 160 793 | 930 764 | 1 370 292 | 1 236 681 | 629 879 | 696 972 | -431 122 |
Other Debtors | | | | 57 471 | 60 721 | 10 136 | | | 462 965 | 784 225 | 960 761 | 538 183 | 1 122 332 |
Property Plant Equipment | | | | | | 43 271 | 64 893 | 58 123 | 57 996 | 104 751 | 229 792 | 607 620 | 387 380 |
Total Inventories | | | | | | 314 089 | 519 478 | 772 070 | 1 015 824 | 882 323 | 1 290 733 | 1 246 396 | 309 005 |
Cash Bank In Hand | 45 817 | 43 541 | 43 541 | 27 790 | 21 049 | 27 971 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 214 123 | 97 850 | 97 850 | -165 768 | -110 546 | 54 351 | | | | | | | |
Stocks Inventory | 599 208 | 418 521 | 418 521 | 616 378 | 210 484 | 314 089 | | | | | | | |
Tangible Fixed Assets | 59 395 | 47 888 | 47 888 | 35 589 | 41 026 | 43 271 | | | | | | | |
Trade Debtors | | | | | 258 767 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 214 121 | 97 848 | 97 848 | -165 868 | -110 646 | 54 251 | | | | | | | |
Shareholder Funds | 214 123 | | 97 850 | -165 768 | -110 546 | | | | | | | | |
|
Other Financial Data |
Total Fixed Assets Additions | | | 4 456 | | | | | | | | | | |
Total Fixed Assets Cost Or Valuation | 110 978 | | 115 434 | | | | | | | | | | |
Total Fixed Assets Depreciation | 51 583 | | 67 546 | | | | | | | | | | |
Total Fixed Assets Depreciation Charge In Period | | | 15 963 | | | | | | | | | | |
Accrued Liabilities | | | | | | | 744 092 | 570 244 | 32 186 | | | | |
Accrued Liabilities Deferred Income | | | | | | 298 215 | 745 168 | | | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | 656 690 | 1 216 227 | 1 894 087 | 2 704 255 | 3 496 137 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 128 327 | 159 444 | 178 775 | 213 695 | 255 305 | 332 286 | 424 454 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | | 955 588 | 946 580 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 24 347 | 19 204 | 81 675 | 166 651 | | |
Amounts Owed By Group Undertakings Participating Interests | | | | | | | | | | | | | 646 |
Amounts Owed To Group Undertakings Participating Interests | | | | | | | | | | | 33 778 | 108 640 | |
Amounts Owed To Related Parties | | | | | | | | | | 9 477 | 33 778 | | |
Average Number Employees During Period | | | | | | 34 | 44 | 52 | 56 | 62 | 70 | 70 | 75 |
Bank Borrowings | | | | 52 723 | | | | | | | 1 557 981 | | |
Bank Borrowings Overdrafts | | | | 77 817 | 124 239 | 80 650 | 16 667 | | | | 1 557 981 | 1 134 904 | 858 846 |
Corporation Tax Payable | | | | | | 18 633 | 51 903 | | | | | | |
Corporation Tax Recoverable | | | | | | | | | | | 468 324 | 176 753 | 64 500 |
Creditors | | | | | | 848 768 | 1 251 379 | 1 969 | 1 082 | 2 616 319 | 1 557 981 | 1 134 904 | 858 846 |
Deferred Income | | | | | | | | | 1 753 871 | 1 814 999 | 1 570 471 | | |
Deferred Tax Liabilities | | | | | | | 10 215 | | | | | | |
Depreciation Rate Used For Property Plant Equipment | | | | | | | | | | | | 25 | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | | -36 968 |
Disposals Property Plant Equipment | | | | | | | | | | | | | -129 488 |
Dividends Paid On Shares | | | | | | | 100 000 | | | | | | |
Finance Lease Liabilities Present Value Total | | | | | | 4 165 | 4 165 | | 1 082 | 1 332 | | | |
Finished Goods Goods For Resale | | | | | | 189 089 | 394 477 | | | | | | |
Fixed Assets | 59 395 | | 47 888 | | | 43 271 | 64 893 | | 1 243 400 | 1 686 206 | 2 079 967 | | |
Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 13 267 | | | | | | |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | | | | | 10 215 | | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | | 559 537 | 677 860 | 810 168 | 791 882 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 21 634 | 31 117 | 19 331 | 34 920 | 41 610 | 76 981 | 129 136 |
Intangible Assets | | | | | | | | | 1 185 404 | 1 581 455 | 1 850 175 | 2 266 760 | 1 474 878 |
Intangible Assets Gross Cost | | | | | | | | | 1 842 094 | 2 797 682 | 3 744 262 | 4 971 015 | 4 971 015 |
Investments Fixed Assets | | | | | | | | | | | | | 1 |
Investments In Subsidiaries | | | | | | | | | | | | | 1 |
Loans From Directors | | | | | | 15 085 | 61 431 | | | | | | |
Net Current Assets Liabilities | 363 084 | 180 501 | 180 501 | -148 634 | -138 250 | 51 878 | 126 922 | 881 864 | 1 321 540 | -442 464 | 450 570 | | |
Nominal Value Allotted Share Capital | | | | | | | | | | | 100 | 100 | 100 |
Number Shares Issued Fully Paid | | | | | | | | | 100 | 100 | 100 | 100 | 100 |
Other Creditors | | | | | | | 52 979 | 96 562 | 8 282 | 65 250 | 73 657 | 2 091 014 | 1 548 413 |
Other Inventories | | | | | | | | | 467 104 | 857 323 | 1 265 733 | | |
Other Payables Accrued Expenses | | | | | | | | | 3 400 | 5 500 | 5 500 | | |
Other Provisions Balance Sheet Subtotal | | | | | | | | | | | 342 677 | 566 349 | 25 859 |
Other Taxation Payable | | | | | | | | | | | 129 913 | 60 214 | 214 988 |
Other Taxation Social Security Payable | | | | | | 45 291 | 67 342 | | | | | | |
Par Value Share | | | | 1 | 1 | 1 | | | | 1 | 1 | 1 | 1 |
Prepayments | | | | | | | | | 4 250 | 4 250 | 19 250 | | |
Prepayments Accrued Income | | | | | | 4 200 | 4 200 | | | | | | |
Property Plant Equipment Gross Cost | | | | | | | 193 220 | 217 567 | 236 771 | 318 446 | 485 097 | 939 906 | 811 834 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 10 215 | 7 254 | 8 162 | 7 061 | 342 677 | | |
Raw Materials Consumables | | | | | | 100 000 | 100 000 | | | | | | |
Recoverable Value-added Tax | | | | | | 31 867 | 37 299 | | | | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | -10 215 | | | | | | |
Taxation Social Security Payable | | | | | | | 67 342 | 180 788 | 52 628 | 102 591 | 129 913 | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | | | | 1 226 752 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 43 256 | | | | | 454 809 | 1 416 |
Total Assets Less Current Liabilities | 422 479 | 228 389 | 228 389 | -113 045 | -97 224 | 95 149 | 191 815 | 939 987 | 1 379 536 | 1 243 742 | 2 530 537 | | |
Total Borrowings | | | | | | | 20 807 | 1 969 | 1 082 | 1 332 | 1 557 981 | | |
Trade Creditors Trade Payables | | | | | | 386 729 | 304 703 | 457 090 | 593 045 | 609 195 | 848 769 | 768 621 | 969 465 |
Trade Debtors Trade Receivables | | | | | | 512 383 | 535 403 | | 319 293 | 235 147 | 230 781 | 85 929 | |
Unpaid Contributions To Pension Schemes | | | | | | | | | 8 282 | 7 975 | | | |
Useful Life Intangible Assets Years | | | | | | | | | | | | 5 | 5 |
Work In Progress | | | | | | 25 000 | 25 000 | | 25 000 | 25 000 | 25 000 | | |
Amount Specific Advance Or Credit Directors | | | | | | | | | 234 964 | 271 007 | 318 933 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | 54 182 | 36 043 | 63 869 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | | | -15 943 | | |
Creditors Due After One Year Total Noncurrent Liabilities | 208 356 | | 130 539 | | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 289 354 | | 302 905 | | | | | | | | | | |
Tangible Fixed Assets Additions | | | 4 456 | 618 | 19 112 | 37 500 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 110 978 | | 115 434 | 114 177 | 133 289 | 149 964 | | | | | | | |
Tangible Fixed Assets Depreciation | 51 583 | | 67 546 | 78 588 | 92 263 | 106 693 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | | 15 963 | | | | | | | | | | |
Director Remuneration | | | | 29 544 | 85 167 | | | | | | | | |
Administrative Expenses | | | | 763 274 | 1 095 402 | | | | | | | | |
Aggregate Dividends Paid In Financial Year | | | | 75 000 | | | | | | | | | |
Bank Loans Overdrafts Finance Charges | | | | 9 411 | 12 194 | | | | | | | | |
Capital Employed | | 97 850 | | -165 768 | -110 546 | 54 351 | | | | | | | |
Cost Sales | | | | 1 570 323 | 1 996 772 | | | | | | | | |
Creditors Due After One Year | | 130 539 | | 52 723 | 13 322 | 40 798 | | | | | | | |
Creditors Due Within One Year | | 302 905 | | 850 273 | 689 271 | 848 768 | | | | | | | |
Depreciation Impairment Reversal Tangible Fixed Assets | | | | 11 862 | 9 009 | | | | | | | | |
Gross Profit Loss | | | | 584 423 | 1 162 817 | | | | | | | | |
Interest Payable Similar Charges | | | | 9 411 | 12 194 | | | | | | | | |
Leased Assets Included In Tangible Fixed Assets | | | | | 14 000 | | | | | | | | |
Number Shares Allotted | | | | 100 | 100 | 100 | | | | | | | |
Number Shares Allotted Increase Decrease During Period | | | | 98 | | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | | | 13 322 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | | | | 4 165 | | | | | | | | |
Operating Profit Loss | | | | -178 851 | 67 415 | | | | | | | | |
Other Creditors Due Within One Year | | | | 545 032 | 296 270 | | | | | | | | |
Other Interest Receivable Similar Income | | | | 4 | 1 | | | | | | | | |
Other Taxation Social Security Within One Year | | | | 10 846 | 20 584 | | | | | | | | |
Profit Loss For Period | | | | -188 716 | 55 222 | | | | | | | | |
Profit Loss On Ordinary Activities Before Finance Charges Interest | | | | -179 309 | 67 415 | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | | | -188 716 | 55 222 | | | | | | | | |
Share Capital Allotted Called Up Paid | | 2 | | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | 11 862 | 13 675 | 14 430 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 820 | | | | | | | | | |
Tangible Fixed Assets Disposals | | | | 1 875 | | 20 825 | | | | | | | |
Trade Creditors Within One Year | | | | 216 578 | 244 013 | | | | | | | | |
Turnover Gross Operating Revenue | | | | 2 154 746 | 3 159 589 | | | | | | | | |
Value Shares Allotted Increase Decrease During Period | | | | 98 | | | | | | | | | |