Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 2013-03-31 | 2014-05-31 | 2015-05-31 | 2016-05-31 | 2017-05-31 | 2018-05-31 | 2019-05-31 | 2020-05-31 | 2021-05-31 | 2022-05-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 40 685 | 102 035 | 265 664 | 175 104 | 237 476 | 377 003 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 573 701 | 500 863 | 319 055 | 747 473 | 12 228 | 1 806 916 | 962 213 |
Current Assets | 125 468 | 193 121 | 396 003 | 732 463 | 997 757 | 1 773 604 | 2 190 686 | 3 008 743 | 3 577 218 | 9 034 167 | 12 352 663 | 13 781 642 |
Debtors | 0 | 76 388 | 102 991 | 128 094 | 166 825 | 618 280 | 935 923 | 1 463 583 | 1 612 412 | 6 497 681 | 7 388 660 | 8 248 499 |
Net Assets Liabilities | | | | | | 612 842 | 911 393 | 1 238 956 | 1 703 029 | 3 702 424 | 7 097 529 | 8 046 114 |
Other Debtors | | | | | | 315 932 | 275 709 | 322 583 | 225 251 | 319 221 | 3 157 527 | 3 129 076 |
Property Plant Equipment | | | | | | 44 237 | 49 022 | 95 400 | 83 487 | 69 239 | 89 404 | 396 222 |
Total Inventories | | | | | | 581 623 | 753 900 | 1 226 105 | 1 217 333 | 5 272 229 | 3 157 087 | 4 570 930 |
Cash Bank In Hand | 86 324 | 37 733 | 173 012 | 368 369 | 600 932 | 573 701 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 40 685 | 102 035 | 175 545 | 175 104 | 237 476 | 377 003 | | | | | | |
Stocks Inventory | 39 144 | 79 000 | 120 000 | 236 000 | 230 000 | 581 623 | | | | | | |
Tangible Fixed Assets | 1 834 | 4 960 | 5 120 | 9 651 | 7 238 | 44 237 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 40 585 | 101 935 | 265 564 | 175 004 | 218 385 | 376 903 | | | | | | |
Shareholder Funds | 40 685 | 102 035 | 265 664 | 175 104 | 237 476 | 377 003 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 13 715 | |
Accrued Liabilities Deferred Income | | | | | | | | | | 95 458 | 211 237 | 90 511 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 27 006 | 43 346 | 75 146 | 102 973 | 126 054 | 147 046 | 206 009 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | 41 157 | 365 781 |
Administrative Expenses | | | | | | | | | | 1 493 897 | 1 650 180 | 2 249 024 |
Amounts Owed By Group Undertakings | | | | | | | | | | | 2 068 075 | 3 173 184 |
Average Number Employees During Period | | | | | | 11 | 30 | 29 | 27 | 39 | 36 | 53 |
Bank Borrowings | | | | | | | | | | | 1 150 000 | 779 164 |
Bank Borrowings Overdrafts | | | | | | 874 161 | 896 015 | 918 415 | | 218 524 | 988 836 | 529 964 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | | | | | | -218 524 | | |
Bank Overdrafts | | | | | | | | | | 218 524 | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 747 473 | -206 296 | 1 806 916 | |
Comprehensive Income Expense | | | | | | | | | | 1 647 198 | 2 152 947 | 1 008 585 |
Corporation Tax Payable | | | | | | | | 81 552 | 159 473 | 492 183 | 472 139 | 472 139 |
Cost Sales | | | | | | | | | | 7 844 499 | 14 758 687 | 9 155 852 |
Creditors | | | | | | 874 161 | 896 015 | 918 415 | 485 425 | 700 766 | 988 836 | 529 964 |
Current Tax For Period | | | | | | | | | | 492 183 | 472 139 | |
Deferred Income | | | | | | | | | | 310 395 | 478 059 | 799 468 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 23 081 | 20 992 | 58 963 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | 23 081 | 20 992 | |
Dividends Paid | | | | | | | | 24 000 | 24 000 | 65 000 | 62 500 | 60 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -65 000 | -62 500 | |
Dividends Paid On Shares Interim | | | | | | | | | | 65 000 | 62 500 | 60 000 |
Finished Goods Goods For Resale | | | | | | | | | | 5 272 229 | 3 157 087 | 4 570 930 |
Fixed Assets | 1 834 | 4 960 | 5 120 | 9 651 | 7 238 | 44 237 | | | | | 89 404 | 396 228 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | | -1 150 000 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | 58 034 | 4 259 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | 68 121 | -36 432 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 104 583 | 60 583 | 98 000 | 58 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | -149 259 | -25 143 | -15 691 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | -2 966 336 | 2 342 910 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | 1 778 769 | 890 979 | |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | 4 054 896 | -2 115 142 | |
Government Grant Income | | | | | | | | | | 68 920 | 177 735 | 84 226 |
Gross Profit Loss | | | | | | | | | | 3 637 733 | 4 218 175 | 3 272 339 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -159 473 | -492 183 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 16 340 | 31 800 | 27 828 | 23 081 | 20 992 | 58 963 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | | 72 756 | 50 112 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 73 375 | 120 644 | 98 956 |
Investments Fixed Assets | | | | | | | | | | | | 6 |
Investments In Associates | | | | | | | | | | | | 6 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | 495 277 | -1 207 635 | |
Net Cash Generated From Operations | | | | | | | | | | 262 429 | -1 820 462 | |
Net Current Assets Liabilities | 38 851 | 97 625 | 171 200 | 541 303 | 702 097 | 1 443 966 | 1 758 386 | 2 061 971 | 2 104 967 | 4 333 951 | 9 445 097 | 9 627 986 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | | | | -73 375 | -120 644 | |
Operating Profit Loss | | | | | | | | | | 2 212 756 | 2 745 730 | 1 107 541 |
Other Creditors | | | | | | 183 177 | 165 984 | 376 315 | 485 425 | 700 766 | 337 251 | 875 472 |
Other Interest Expense | | | | | | | | | | 15 341 | 43 629 | 48 844 |
Other Operating Income Format1 | | | | | | | | | | 68 920 | 177 735 | 84 226 |
Other Provisions Balance Sheet Subtotal | | | | | | | | | | 1 443 313 | | |
Other Remaining Borrowings | | | | | | | | | | 700 766 | 460 000 | 460 000 |
Other Taxation Social Security Payable | | | | | | 87 446 | 146 149 | 156 661 | 51 249 | 240 625 | 373 558 | 310 487 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 12 337 | 13 735 | 22 446 |
Percentage Class Share Held In Associate | | | | | | | | | | | | 50 |
Prepayments Accrued Income | | | | | | | | | | 46 548 | 88 451 | 47 827 |
Profit Loss | | | | | | | | 351 563 | 488 073 | 1 647 198 | 2 152 947 | 1 008 585 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 2 139 381 | 2 625 086 | 1 008 585 |
Property Plant Equipment Gross Cost | | | | | | 71 243 | 92 368 | 170 546 | 186 460 | 195 293 | 236 450 | 602 231 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | 1 443 313 | 1 448 136 | 1 448 136 |
Purchase Property Plant Equipment | | | | | | | | | | -8 833 | -41 157 | |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | -384 659 | -240 766 | |
Social Security Costs | | | | | | | | | | 54 211 | 69 046 | 100 184 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 958 261 | 995 310 | 1 418 905 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 406 482 | 498 766 | 191 631 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | | | | -47 471 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | 2 707 | -3 903 | -78 473 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 3 726 | 13 708 | -65 687 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 492 183 | 472 139 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 21 125 | 78 178 | | 8 833 | | |
Total Assets Less Current Liabilities | 40 685 | 102 585 | 266 439 | 550 954 | 709 335 | 1 488 203 | 1 807 408 | 2 157 371 | 2 188 454 | 4 403 190 | 9 534 501 | 10 024 214 |
Total Borrowings | | | | | | | | | | 919 290 | 1 610 000 | 1 239 164 |
Total Increase Decrease In Provisions | | | | | | | | | | | -4 823 | |
Total Operating Lease Payments | | | | | | | | | | 72 563 | 80 709 | 125 312 |
Trade Creditors Trade Payables | | | | | | 60 215 | 120 167 | 413 796 | 171 914 | 866 417 | 414 158 | 896 379 |
Trade Debtors Trade Receivables | | | | | | 302 348 | 660 214 | 1 141 000 | 1 387 161 | 3 071 960 | 2 074 607 | 1 898 412 |
Turnover Revenue | | | | | | | | | | 11 482 232 | 18 976 862 | 12 428 191 |
Wages Salaries | | | | | | | | | | 891 713 | 912 529 | 1 296 275 |
Director Remuneration | | | | | | | | | | 15 000 | 15 000 | 15 000 |
Creditors Due Within One Year Total Current Liabilities | 86 617 | 96 046 | | | | | | | | | | |
Tangible Fixed Assets Additions | | 4 780 | 1 866 | 8 504 | | 51 745 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 4 348 | 9 128 | 10 994 | 19 498 | 19 498 | 71 243 | | | | | | |
Tangible Fixed Assets Depreciation | 2 514 | 4 168 | 5 874 | 9 847 | 12 260 | 27 006 | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 1 654 | | | | | | | | | | |
Accruals Deferred Income | | 550 | 775 | 850 | 850 | 1 200 | | | | | | |
Creditors Due After One Year | | | | 375 000 | 490 000 | 1 110 000 | | | | | | |
Creditors Due Within One Year | | 95 496 | 134 684 | 191 160 | 295 660 | 329 638 | | | | | | |
Number Shares Allotted | | | 100 | 100 | 100 | 100 | | | | | | |
Par Value Share | | | 1 | 1 | 1 | 1 | | | | | | |
Share Capital Allotted Called Up Paid | | 100 | 100 | 100 | 100 | 100 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 1 706 | 3 973 | 2 413 | 14 746 | | | | | | |