Profit & Loss |
Date of Accounts |
2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | |
Net Worth | 1 968 506 | 2 033 179 | 1 832 413 | 2 443 018 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 4 430 336 | 2 041 804 | 2 964 223 | 2 471 472 | 1 004 691 |
Current Assets | 2 639 112 | 2 685 461 | 2 423 394 | 6 008 279 | 15 189 122 | 13 461 274 | 14 444 054 | 16 190 776 | 22 247 616 |
Debtors | 2 457 083 | 2 109 801 | 405 963 | 5 205 022 | 7 282 673 | 5 774 444 | 9 999 353 | 11 239 534 | 19 075 407 |
Net Assets Liabilities | | | | | 7 359 842 | 7 461 081 | 9 267 808 | 10 664 267 | 12 240 886 |
Other Debtors | | | | | 4 252 855 | 3 820 953 | 6 895 231 | 7 310 747 | 11 812 966 |
Property Plant Equipment | | | | | 1 224 354 | 1 112 226 | 1 190 742 | 1 192 614 | 1 616 373 |
Total Inventories | | | | | 3 476 113 | 5 645 026 | 1 480 478 | 2 479 770 | |
Cash Bank In Hand | 109 579 | 184 737 | 526 700 | 3 775 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 968 506 | 2 033 179 | | | | | | | |
Stocks Inventory | 72 450 | 390 923 | 1 490 731 | 799 482 | | | | | |
Tangible Fixed Assets | 192 788 | 471 010 | 491 313 | 548 209 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | |
Profit Loss Account Reserve | 1 968 406 | 2 033 079 | 1 832 313 | 2 442 918 | | | | | |
Shareholder Funds | 1 968 506 | 2 033 179 | 1 832 413 | 2 443 018 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 9 500 | 10 000 | 10 300 | 11 000 | 16 750 |
Accrued Liabilities Deferred Income | | | | | 7 606 606 | 6 376 631 | 5 252 798 | 4 362 126 | 6 683 525 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 310 159 | 458 476 | 594 179 | 731 019 | 868 842 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 69 000 | 272 194 | 138 712 | 623 061 |
Administrative Expenses | | | | | 1 088 661 | 1 149 440 | 1 396 739 | 1 331 459 | 1 946 071 |
Average Number Employees During Period | | | | | 31 | 32 | 38 | 41 | 51 |
Cash Cash Equivalents Cash Flow Value | | | | | 4 430 336 | 2 041 804 | 2 964 223 | 2 471 472 | 1 004 691 |
Cash Receipts From Sales Interests In Associates | | | | | | | | -200 000 | |
Comprehensive Income Expense | | | | | 2 270 260 | 1 101 239 | 1 806 727 | 1 396 459 | 2 426 619 |
Corporation Tax Payable | | | | | 176 405 | 168 430 | 304 332 | 230 372 | 118 762 |
Cost Sales | | | | | 40 310 810 | 41 687 638 | 44 974 375 | 38 600 069 | 64 507 116 |
Creditors | | | | | 8 987 278 | 7 062 748 | 6 274 498 | 6 620 900 | 11 535 773 |
Current Tax For Period | | | | | 556 405 | 294 316 | 410 902 | 330 372 | 488 390 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | 9 529 | -16 685 | 42 819 | 5 733 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 9 529 | -16 685 | 42 819 | 5 733 | -10 893 |
Depreciation Expense Property Plant Equipment | | | | | 122 359 | 170 978 | 192 882 | 136 840 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | 122 359 | 170 978 | 192 882 | 136 840 | 189 228 |
Distribution Costs | | | | | 63 044 | 88 964 | 95 131 | 88 227 | 139 016 |
Dividends Paid | | | | | | 1 000 000 | | | 850 000 |
Dividends Paid Classified As Financing Activities | | | | | | -1 000 000 | | | -850 000 |
Dividends Paid On Shares Final | | | | | | 1 000 000 | | | 850 000 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | 287 000 | -117 000 | | -200 000 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | -7 655 | 18 266 | -3 516 | 1 190 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 14 300 | 60 591 | 41 363 | 42 920 | 79 514 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -5 676 449 | 1 916 555 | 924 152 | -420 362 | -5 026 483 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 4 046 710 | -1 391 229 | 4 224 909 | 1 440 181 | 7 835 873 |
Gain Loss In Cash Flows From Change In Inventories | | | | | 94 654 | 2 168 913 | -4 164 548 | 999 292 | -312 252 |
Gain Loss On Disposals Property Plant Equipment | | | | | -6 490 | | | | |
Government Grant Income | | | | | | | 74 043 | | |
Gross Profit Loss | | | | | 3 986 665 | 2 614 462 | 3 677 658 | 3 140 634 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -611 718 | -302 291 | -275 000 | -404 836 | -600 000 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | -3 174 577 | 2 388 532 | -922 419 | 492 751 | 1 466 781 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -28 | | | 504 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 170 978 | 192 882 | 136 840 | 189 228 |
Interest Income On Bank Deposits | | | | | 1 206 | 2 812 | 617 | 12 120 | 61 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | 1 206 | 2 812 | 617 | | |
Interest Received Classified As Investing Activities | | | | | -1 206 | -2 812 | -617 | -12 120 | -61 |
Net Cash Flows From Used In Financing Activities | | | | | | 1 000 000 | | | |
Net Cash Flows From Used In Investing Activities | | | | | 712 599 | -60 962 | 270 781 | -73 408 | |
Net Cash Flows From Used In Operating Activities | | | | | -3 887 176 | 1 449 494 | -1 193 200 | 566 159 | |
Net Cash Generated From Operations | | | | | -4 498 894 | 1 147 203 | -1 468 200 | 161 323 | -577 869 |
Net Current Assets Liabilities | 1 775 718 | 1 562 169 | 1 341 100 | 1 925 664 | 6 201 844 | 6 398 526 | 8 169 556 | 9 569 876 | 10 711 843 |
Net Finance Income Costs | | | | | 1 206 | 2 812 | 617 | 12 120 | 61 |
Operating Profit Loss | | | | | 2 834 960 | 1 376 058 | 2 259 831 | 1 720 948 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 22 661 | 57 179 | | 51 405 |
Other Disposals Property Plant Equipment | | | | | | 32 811 | 57 975 | | 61 479 |
Other Interest Receivable Similar Income Finance Income | | | | | 1 206 | 2 812 | 617 | 12 120 | 61 |
Other Operating Income Format1 | | | | | | | 74 043 | | 2 213 |
Other Taxation Social Security Payable | | | | | 124 453 | 84 993 | 114 370 | 929 796 | 2 471 673 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 55 381 | 61 878 | 70 384 | 81 321 | 114 543 |
Prepayments Accrued Income | | | | | 68 287 | 59 980 | 77 472 | 127 417 | 94 844 |
Proceeds From Sales Property Plant Equipment | | | | | -3 500 | -10 150 | -796 | | -28 350 |
Profit Loss | | | | | 2 270 260 | 1 101 239 | 1 806 727 | 1 396 459 | 2 426 619 |
Profit Loss On Ordinary Activities Before Tax | | | | | 2 836 166 | 1 378 870 | 2 260 448 | 1 733 068 | 2 904 116 |
Property Plant Equipment Gross Cost | | | | | 1 534 513 | 1 570 702 | 1 784 921 | 1 923 633 | 2 485 215 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 66 356 | 49 671 | | | |
Purchase Property Plant Equipment | | | | | -430 305 | -69 000 | -272 194 | -138 712 | -623 061 |
Social Security Costs | | | | | 136 581 | 139 917 | 167 553 | 192 818 | |
Staff Costs Employee Benefits Expense | | | | | 1 446 255 | 1 521 888 | 1 797 007 | 2 082 363 | 2 826 350 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 66 356 | 49 671 | 92 490 | 98 223 | 87 330 |
Tax Expense Credit Applicable Tax Rate | | | | | 538 872 | 261 985 | 429 485 | 329 283 | 551 782 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -15 750 | -4 285 | -86 656 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 23 390 | 14 065 | 683 | 4 184 | 12 371 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 565 906 | 277 631 | 453 721 | 336 609 | 477 497 |
Total Assets Less Current Liabilities | 1 968 506 | 2 033 179 | 1 832 413 | 2 473 873 | 7 426 198 | 7 510 752 | 9 360 298 | 10 762 490 | 12 328 216 |
Total Current Tax Expense Credit | | | | | 556 377 | 294 316 | 410 902 | 330 876 | 488 390 |
Total Operating Lease Payments | | | | | 13 023 | 8 471 | 6 363 | | |
Trade Creditors Trade Payables | | | | | 1 079 814 | 432 694 | 602 998 | 1 098 606 | 2 261 813 |
Trade Debtors Trade Receivables | | | | | 2 961 531 | 1 893 511 | 3 026 650 | 3 801 370 | 7 167 597 |
Turnover Revenue | | | | | 44 297 475 | 44 302 100 | 48 652 033 | 41 740 703 | |
Wages Salaries | | | | | 1 254 293 | 1 320 093 | 1 559 070 | 1 808 224 | 2 412 299 |
Work In Progress | | | | | 3 476 113 | 5 645 026 | 1 480 478 | 2 479 770 | |
Company Contributions To Defined Benefit Plans Directors | | | | | | | 3 750 | 3 750 | |
Director Remuneration | | | | | | | | | 117 675 |
Creditors Due Within One Year | 863 394 | 1 123 292 | 1 082 294 | 4 082 615 | | | | | |
Number Shares Allotted | | 100 | 100 | 100 | | | | | |
Par Value Share | | 1 | 1 | 1 | | | | | |
Provisions For Liabilities Charges | | | | 30 855 | | | | | |
Fixed Assets | 192 788 | 471 010 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | | | | | |
Tangible Fixed Assets Additions | | 311 963 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 272 271 | 584 234 | | | | | | | |
Tangible Fixed Assets Depreciation | 79 483 | 113 224 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 33 741 | | | | | | | |