Profit & Loss |
Date of Accounts |
2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 61 766 | 501 649 | 1 126 252 | 1 186 301 | 1 961 092 |
Current Assets | 162 265 | 744 699 | 2 727 256 | 5 944 843 | 5 900 473 |
Debtors | 7 916 | 26 345 | 323 295 | 861 935 | 1 028 649 |
Net Assets Liabilities | 68 210 | 264 630 | 433 768 | 47 460 | 2 047 590 |
Other Debtors | 7 916 | 26 345 | 322 390 | 861 515 | 647 363 |
Property Plant Equipment | 8 680 | 84 033 | 154 309 | 929 732 | 914 371 |
Total Inventories | 92 583 | 216 705 | 1 277 709 | 3 896 607 | 2 910 732 |
|
Other Financial Data |
Audit Fees Expenses | | | | 4 000 | 4 000 |
Accrued Liabilities Deferred Income | | | | 238 016 | 122 832 |
Accumulated Amortisation Impairment Intangible Assets | | | 5 284 | 30 714 | 82 808 |
Accumulated Depreciation Impairment Property Plant Equipment | 646 | 19 768 | 69 504 | 204 385 | 287 844 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | 85 648 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 213 397 |
Administrative Expenses | | | | 3 002 278 | 4 006 267 |
Amortisation Expense Intangible Assets | | | | 25 431 | 52 094 |
Amortisation Impairment Expense Intangible Assets | | | | 25 431 | 52 094 |
Average Number Employees During Period | 5 | 12 | 48 | 79 | 83 |
Bank Borrowings Overdrafts | | 109 | | | 618 384 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | -618 384 |
Bank Overdrafts | | | | | 618 384 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 23 341 |
Cash Cash Equivalents Cash Flow Value | | | 1 126 252 | 1 186 301 | 1 342 708 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | 125 814 |
Cash Receipts From Sales Interests In Associates | | | | 176 186 | |
Comprehensive Income Expense | | | | -94 900 | 2 652 865 |
Corporation Tax Payable | 14 828 | 142 971 | 320 042 | 107 832 | 553 611 |
Cost Sales | | | | 17 066 346 | 19 343 346 |
Creditors | 101 086 | 57 556 | 367 982 | 2 585 370 | 583 167 |
Current Tax For Period | | | | | 626 280 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 19 582 | 17 139 |
Depreciation Impairment Expense Property Plant Equipment | | | | 143 864 | 179 760 |
Dividends Paid | | | | 291 408 | 652 769 |
Dividends Paid Classified As Financing Activities | | | | -291 408 | -652 769 |
Dividends Paid On Shares Final | | | | 291 408 | 652 769 |
Finance Lease Liabilities Present Value Total | | | | 250 986 | 210 016 |
Finance Lease Payments Owing Minimum Gross | | | | 374 309 | 297 786 |
Finished Goods Goods For Resale | | | | 3 896 607 | 2 910 732 |
Fixed Assets | | 84 033 | 183 945 | 1 019 797 | 1 037 992 |
Further Item Interest Expense Component Total Interest Expense | | | | 2 990 | -1 851 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 19 582 | -12 689 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 51 604 | 40 626 | 3 480 898 | 3 384 387 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -12 877 | -3 786 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -2 212 050 | 1 977 698 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 362 454 | 40 900 |
Gain Loss In Cash Flows From Change In Inventories | | | | 2 618 898 | -985 873 |
Gain Loss On Disposals Property Plant Equipment | | | | 657 | -4 865 |
Government Grant Income | | | | 20 384 | |
Gross Profit Loss | | | | 3 009 802 | 7 417 942 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -141 392 | -180 501 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -60 049 | -156 407 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -70 818 | |
Increase From Amortisation Charge For Year Intangible Assets | | | 5 284 | 25 431 | 52 094 |
Increase From Depreciation Charge For Year Property Plant Equipment | 646 | 19 122 | 49 805 | 143 864 | 179 760 |
Intangible Assets | | | 29 636 | 90 065 | 123 621 |
Intangible Assets Gross Cost | | | 34 920 | 120 781 | 206 429 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 10 963 | 45 855 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 26 230 | 28 873 |
Interest Income On Bank Deposits | | | | 36 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | 36 | |
Interest Paid Classified As Operating Activities | | | | -176 750 | -127 061 |
Interest Payable Similar Charges Finance Costs | | | | 176 750 | 127 061 |
Interest Received Classified As Investing Activities | | | | -518 | -4 238 |
Net Cash Generated From Operations | | | | 570 568 | -2 623 135 |
Net Current Assets Liabilities | 61 179 | 241 401 | 621 053 | 1 635 863 | 1 632 734 |
Net Finance Income Costs | | | | 518 | 4 238 |
Number Equity Instruments Granted Share-based Payment Arrangement | | | | | 250 002 |
Number Equity Instruments Outstanding Share-based Payment Arrangement | | | | | 250 002 |
Operating Profit Loss | | | | 30 096 | 3 419 107 |
Other Creditors | 35 768 | 57 556 | 367 982 | 2 252 395 | 38 855 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 68 | 8 983 | 96 300 |
Other Disposals Property Plant Equipment | | | 973 | 9 608 | 145 298 |
Other Interest Expense | | | | 136 567 | 54 184 |
Other Interest Income | | | | 482 | 4 238 |
Other Interest Receivable Similar Income Finance Income | | | | 518 | 4 238 |
Other Operating Income Format1 | | | | 22 572 | 7 432 |
Other Remaining Borrowings | | | | 2 911 835 | 1 858 449 |
Other Taxation Social Security Payable | 39 530 | 136 523 | 868 130 | 332 975 | 489 021 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | 316 753 | -76 523 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 14 098 | 20 227 |
Prepayments Accrued Income | | | | 338 385 | 380 701 |
Proceeds From Sales Property Plant Equipment | | | | -1 282 | -44 133 |
Profit Loss | | | | -94 900 | 2 652 865 |
Profit Loss On Ordinary Activities Before Tax | | | | -146 136 | 3 296 284 |
Property Plant Equipment Gross Cost | 9 326 | 103 801 | 223 813 | 1 134 117 | 1 202 215 |
Provisions For Liabilities Balance Sheet Subtotal | 1 649 | 3 248 | 3 248 | 22 830 | |
Purchase Intangible Assets | | | | -85 860 | -85 648 |
Purchase Property Plant Equipment | | | | -919 912 | -213 397 |
Repayments Borrowings Classified As Financing Activities | | | | 2 103 572 | -1 053 386 |
Social Security Costs | | | | 73 273 | 108 702 |
Staff Costs Employee Benefits Expense | | | | 1 159 363 | 1 589 607 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 22 830 | 39 969 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 125 | |
Tax Expense Credit Applicable Tax Rate | | | | -27 766 | 626 294 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | -43 706 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 12 952 | 11 660 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 61 | 1 015 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | -51 236 | 643 419 |
Total Additions Including From Business Combinations Property Plant Equipment | 9 326 | 94 475 | 120 985 | 919 912 | |
Total Assets Less Current Liabilities | 69 859 | 325 434 | 804 998 | 2 655 660 | 2 670 726 |
Total Borrowings | | | | 2 911 835 | 2 476 833 |
Total Current Tax Expense Credit | | | | -70 818 | 626 280 |
Total Increase Decrease In Provisions | | | | | -34 |
Total Operating Lease Payments | | | | 147 108 | 264 155 |
Trade Creditors Trade Payables | 10 960 | 59 691 | 257 850 | 637 895 | 871 968 |
Trade Debtors Trade Receivables | | | 905 | 420 | 585 |
Turnover Revenue | | | | 20 076 148 | 26 761 288 |
Wages Salaries | | | | 1 071 992 | 1 460 678 |
Amount Received Or Receivable Under Long-term Incentive Schemes Directors | | | | 4 308 | 3 654 |
Director Remuneration | | | | 26 532 | 84 865 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 30 840 | 88 519 |