Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 |
Currency |
| | | | | | |
Net Worth | 788 915 | 789 544 | 821 698 | 805 694 | 1 160 082 | | |
|
Balance Sheet |
Cash Bank In Hand | 828 | 169 775 | 2 561 | 195 964 | 15 210 | | |
Cash Bank On Hand | | | | | 15 210 | 3 465 | 58 116 |
Current Assets | 1 311 317 | 2 379 419 | 3 912 260 | 5 754 344 | 4 255 895 | 4 674 599 | 4 091 374 |
Debtors | 506 094 | 946 874 | 3 274 214 | 3 856 253 | 2 911 878 | 3 413 245 | 2 545 968 |
Intangible Fixed Assets | 1 500 811 | 2 720 116 | 3 277 610 | 3 336 591 | 3 305 942 | | |
Net Assets Liabilities | | | | | 1 146 608 | 532 740 | 451 065 |
Net Assets Liabilities Including Pension Asset Liability | 788 915 | 789 544 | 821 698 | 805 694 | 1 160 082 | | |
Other Debtors | | | | | | 570 305 | 165 815 |
Property Plant Equipment | | | | | 1 390 550 | 2 179 422 | 2 626 397 |
Stocks Inventory | 804 395 | 1 262 770 | 926 734 | 1 702 127 | 1 328 807 | | |
Tangible Fixed Assets | 488 382 | 2 695 255 | 837 766 | 977 670 | 1 390 550 | | |
Total Inventories | | | | | 1 328 807 | 1 257 889 | 1 487 290 |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 1 | 1 | 1 | | |
Profit Loss Account Reserve | 788 914 | 789 543 | 821 697 | 805 693 | 1 117 420 | | |
Shareholder Funds | 788 915 | 789 544 | 821 698 | 805 694 | 1 160 082 | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | 3 834 | 44 433 | | | 11 373 | 2 257 | 216 099 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 16 816 | 223 556 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 7 700 | 5 200 |
Company Contributions To Money Purchase Plans Directors | | | | | | | 632 |
Director Remuneration | | | | | | 95 000 | 95 618 |
Accrued Liabilities | | | | | | 50 273 | 64 325 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | | | 202 016 | |
Accumulated Amortisation Impairment Intangible Assets | | | | | 264 899 | 399 684 | 548 836 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 538 491 | 843 526 | 1 368 984 |
Administrative Expenses | | | | | | 2 322 387 | 2 116 371 |
Amortisation Expense Intangible Assets | | | | | | 6 085 | 15 952 |
Amounts Owed By Group Undertakings | | | | | | 648 041 | 866 183 |
Amounts Owed To Group Undertakings | | | | | | 5 619 748 | 5 130 683 |
Average Number Employees During Period | | | | | 50 | 71 | 85 |
Bank Borrowings | | | | | | 456 634 | 1 381 899 |
Bank Borrowings Overdrafts | | | | | | 1 195 480 | 4 181 605 |
Bank Overdrafts | | | | | | 738 846 | 2 799 706 |
Comprehensive Income Expense | | | | | | -38 160 | -81 675 |
Corporation Tax Payable | | | | | | | 117 604 |
Cost Sales | | | | | | 4 503 811 | 5 092 384 |
Creditors | | | | | 6 995 762 | 5 979 356 | 5 712 150 |
Creditors Due After One Year | 140 555 | 6 044 439 | 7 513 821 | 8 259 687 | 7 585 801 | | |
Creditors Due Within One Year | 3 882 103 | 2 471 870 | 1 565 679 | 2 811 811 | 2 005 271 | | |
Current Tax For Period | | | | | | | 35 238 |
Depreciation Expense Property Plant Equipment | | | | | | 246 027 | 439 413 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 250 | |
Disposals Property Plant Equipment | | | | | | 2 500 | |
Finance Lease Liabilities Present Value Total | | | | | | 190 944 | 261 126 |
Fixed Asset Investments Cost Or Valuation | | 50 000 | 50 000 | | | | |
Fixed Assets | 3 500 256 | 6 926 434 | 5 697 689 | 6 122 848 | 6 495 259 | 7 812 884 | 9 547 415 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | 705 328 | -80 138 |
Further Item Interest Expense Component Total Interest Expense | | | | | | 172 237 | 175 639 |
Gain Loss Before Tax On Sale Discontinued Operations | | | | | | 186 680 | 373 359 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -16 200 | -32 423 |
Gain Loss On Disposals Property Plant Equipment | | | | | | -2 250 | |
Government Grants Payable | | | | | | 370 680 | 320 341 |
Gross Profit Loss | | | | | | 1 095 526 | 1 626 530 |
Increase Decrease In Property Plant Equipment | | | | | | | 133 934 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 134 785 | 149 152 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 305 285 | 525 458 |
Intangible Assets | | | | | 3 305 942 | 3 824 695 | 5 237 572 |
Intangible Assets Gross Cost | | | | | 3 570 841 | 4 224 379 | 5 786 408 |
Intangible Fixed Assets Aggregate Amortisation Impairment | 18 530 | 18 530 | 27 530 | 131 930 | 264 899 | | |
Intangible Fixed Assets Cost Or Valuation | 1 519 341 | 2 738 646 | 3 305 140 | 3 468 521 | 3 570 841 | | |
Interest Expense On Bank Overdrafts | | | | | | 88 552 | 191 912 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 4 683 | 7 522 |
Interest Payable Similar Charges Finance Costs | | | | | | 265 472 | 375 073 |
Investments | | | | | | 1 808 767 | 1 683 446 |
Investments Fixed Assets | 1 511 063 | 1 511 063 | 1 582 313 | 1 808 587 | 1 798 767 | 1 808 767 | 1 683 446 |
Investments In Associates Joint Ventures Participating Interests | | | | | | 223 793 | 141 133 |
Investments In Group Undertakings | | | | | | 1 574 974 | 1 532 313 |
Investments In Joint Ventures | | | | | | 223 793 | 141 133 |
Merchandise | | | | | | 1 257 889 | 1 487 290 |
Net Current Assets Liabilities | -2 570 786 | -92 451 | 2 346 580 | 2 942 533 | 1 647 111 | 559 917 | -3 384 200 |
Number Shares Allotted | | 1 | 1 | 1 | 1 | | |
Number Shares Issued Fully Paid | | | | | | 1 | 1 |
Operating Profit Loss | | | | | | -123 321 | 638 090 |
Other Comprehensive Income Expense Net Tax | | | | | | 163 682 | -80 138 |
Other Creditors | | | | | | 223 789 | 168 235 |
Other Interest Receivable Similar Income Finance Income | | | | | | 271 | 1 981 |
Other Investments Other Than Loans | | | | | | 10 000 | 10 000 |
Other Operating Income Format1 | | | | | | 1 103 540 | 1 127 931 |
Other Remaining Borrowings | | | | | | 403 359 | 30 000 |
Other Taxation Social Security Payable | | | | | | 75 211 | 232 837 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 18 842 |
Percentage Class Share Held In Associate | | | | | | | 50 |
Percentage Class Share Held In Subsidiary | | | | | | | 100 |
Prepayments | | | | | | 321 583 | 355 299 |
Profit Loss | | | | | | -201 842 | -1 537 |
Profit Loss On Ordinary Activities Before Tax | | | | | | -201 842 | 33 701 |
Property Plant Equipment Gross Cost | | | | | 1 929 041 | 3 022 948 | 3 995 381 |
Restructuring Costs | | | | | | | 479 335 |
Revaluation Reserve | | | | | 42 661 | | |
Secured Debts | 1 706 963 | 1 000 000 | 1 000 000 | 1 000 000 | 590 039 | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | 1 | 1 | | |
Social Security Costs | | | | | | 117 861 | 153 719 |
Staff Costs Employee Benefits Expense | | | | | | 1 514 903 | 1 442 672 |
Tangible Fixed Assets Cost Or Valuation | 611 169 | 2 920 759 | 1 122 186 | 1 365 791 | 1 929 041 | | |
Tangible Fixed Assets Depreciation | 122 787 | 225 504 | 284 420 | 388 121 | 538 491 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 35 238 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | 653 538 | 1 562 029 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 1 096 407 | 972 433 |
Total Assets Less Current Liabilities | 929 470 | 6 833 983 | 8 335 519 | 9 065 381 | 8 745 883 | 8 372 801 | 6 163 215 |
Total Borrowings | | | | | 590 039 | 1 142 205 | 4 499 902 |
Trade Creditors Trade Payables | | | | | | 1 390 238 | 1 984 988 |
Trade Debtors Trade Receivables | | | | | | 166 472 | 942 572 |
Turnover Revenue | | | | | | 5 599 337 | 6 718 914 |
Wages Salaries | | | | | | 1 397 042 | 1 270 111 |
Intangible Fixed Assets Additions | | 1 219 305 | | | | | |
Tangible Fixed Assets Additions | | 2 309 590 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 102 717 | | | | | |