Profit & Loss |
Date of Accounts |
2016-03-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
| | | |
Net Worth | 9 790 | | | |
|
Balance Sheet |
Cash Bank On Hand | | 4 808 742 | 9 640 410 | 2 125 590 |
Current Assets | 68 900 | 8 804 496 | 12 521 055 | 5 841 261 |
Debtors | 2 012 | 3 757 458 | 1 849 318 | 1 964 762 |
Net Assets Liabilities | | 6 001 083 | 9 077 474 | 4 533 105 |
Other Debtors | | 9 384 | 48 199 | 492 477 |
Property Plant Equipment | | 8 146 | 115 583 | 230 448 |
Total Inventories | | 238 296 | 1 031 327 | |
Cash Bank In Hand | 46 027 | | | |
Net Assets Liabilities Including Pension Asset Liability | 9 790 | | | |
Stocks Inventory | 20 861 | | | |
Tangible Fixed Assets | 215 | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | | | |
Profit Loss Account Reserve | 9 690 | | | |
Shareholder Funds | 9 790 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 11 700 | 15 295 |
Accrued Liabilities Deferred Income | | 143 069 | 147 596 | 360 816 |
Accumulated Amortisation Impairment Intangible Assets | | | 2 768 | 5 536 |
Accumulated Depreciation Impairment Property Plant Equipment | | 4 926 | 12 542 | 46 234 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 115 053 | 148 557 |
Administrative Expenses | | 616 399 | 871 294 | 1 357 608 |
Amortisation Expense Intangible Assets | | | 2 768 | |
Amortisation Impairment Expense Intangible Assets | | | 2 768 | 2 768 |
Average Number Employees During Period | | 12 | 15 | 20 |
Cash Cash Equivalents Cash Flow Value | | 4 808 742 | 9 640 410 | 2 125 590 |
Corporation Tax Payable | | 1 500 595 | 865 636 | |
Corporation Tax Recoverable | | | | 266 651 |
Cost Sales | | 6 156 714 | 12 317 738 | 11 043 996 |
Creditors | | 2 825 397 | 3 549 334 | 1 507 606 |
Current Tax For Period | | 812 117 | 1 283 779 | 200 722 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | 1 548 | 1 472 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 20 900 | 18 400 |
Depreciation Expense Property Plant Equipment | | 1 419 | 7 616 | |
Depreciation Impairment Expense Property Plant Equipment | | 1 419 | 7 616 | 33 692 |
Distribution Costs | | 1 368 262 | 2 294 457 | 3 904 029 |
Dividends Paid | | 1 200 000 | 2 500 000 | 5 500 000 |
Dividends Paid Classified As Financing Activities | | -1 200 000 | -2 500 000 | -5 500 000 |
Dividends Paid On Shares Interim | | 1 200 000 | 2 500 000 | 5 500 000 |
Finished Goods Goods For Resale | | 238 296 | 1 031 327 | 1 750 909 |
Fixed Assets | 215 | 21 984 | 126 653 | 238 750 |
Further Item Interest Expense Component Total Interest Expense | | | | 7 315 |
Further Item Tax Increase Decrease Component Adjusting Items | | | -6 186 | -6 482 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 119 646 | 314 558 | 355 186 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | 115 870 | -23 096 | 81 747 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -875 246 | -1 358 896 | 1 176 092 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 1 713 811 | -1 908 140 | -151 207 |
Gain Loss In Cash Flows From Change In Inventories | | -599 593 | 793 031 | 719 582 |
Government Grant Income | | 38 989 | 8 567 | |
Gross Profit Loss | | 6 218 542 | 10 037 475 | |
Income From Related Parties | | 4 728 799 | 7 770 376 | 4 673 074 |
Income Taxes Paid Refund Classified As Operating Activities | | | -1 918 738 | -1 340 545 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -4 831 668 | 7 514 820 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 7 536 |
Increase From Amortisation Charge For Year Intangible Assets | | | 2 768 | 2 768 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 7 616 | 33 692 |
Intangible Assets | | 13 838 | 11 070 | 8 302 |
Intangible Assets Gross Cost | | 13 838 | 13 838 | |
Interest Paid Classified As Operating Activities | | | | -7 315 |
Interest Payable Similar Charges Finance Costs | | | | 7 315 |
Interest Received Classified As Investing Activities | | | | -8 826 |
Net Cash Flows From Used In Operating Activities | | -4 035 317 | -7 446 721 | |
Net Cash Generated From Operations | | | -9 365 459 | 527 229 |
Net Current Assets Liabilities | 9 575 | 5 979 099 | 8 971 721 | 4 333 655 |
Net Finance Income Costs | | | | 8 826 |
Other Creditors | | 126 517 | 123 920 | 160 511 |
Other Interest Income | | | | 8 826 |
Other Interest Receivable Similar Income Finance Income | | | | 8 826 |
Other Operating Income Format1 | | 38 989 | 9 346 | |
Other Taxation Social Security Payable | | 455 194 | 668 392 | 33 979 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 6 742 | 11 468 | 18 068 |
Prepayments Accrued Income | | 1 742 595 | 76 641 | 206 062 |
Profit Loss | | 3 460 753 | 5 576 391 | 955 631 |
Profit Loss On Ordinary Activities Before Tax | | 4 272 870 | 6 881 070 | 1 182 289 |
Property Plant Equipment Gross Cost | | 13 072 | 128 125 | 276 682 |
Purchase Property Plant Equipment | | -1 075 | -115 053 | -148 557 |
Social Security Costs | | 40 134 | 76 289 | |
Staff Costs Employee Benefits Expense | | 620 791 | 913 264 | 1 269 276 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 20 900 | 39 300 |
Tax Expense Credit Applicable Tax Rate | | 811 845 | 1 307 403 | 224 635 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 272 | 1 811 | -798 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 812 117 | 1 304 679 | 226 658 |
Total Assets Less Current Liabilities | 9 790 | 6 001 083 | 9 098 374 | 4 572 405 |
Total Current Tax Expense Credit | | | 1 283 779 | 208 258 |
Total Operating Lease Payments | | 103 396 | 95 681 | |
Trade Creditors Trade Payables | | 600 022 | 1 743 790 | 952 300 |
Trade Debtors Trade Receivables | | 2 005 479 | 1 724 478 | 999 572 |
Turnover Revenue | | 12 375 256 | 22 355 213 | |
Wages Salaries | | 573 915 | 825 507 | 1 135 611 |
Company Contributions To Defined Benefit Plans Directors | | 1 313 | 1 320 | |
Director Remuneration | | 220 834 | 291 666 | 311 894 |
Director Remuneration Benefits Including Payments To Third Parties | | 222 147 | 292 986 | 313 215 |
Creditors Due Within One Year | 59 325 | | | |
Tangible Fixed Assets Additions | 253 | | | |
Tangible Fixed Assets Cost Or Valuation | 253 | | | |
Tangible Fixed Assets Depreciation | 38 | | | |
Tangible Fixed Assets Depreciation Charged In Period | 38 | | | |