Profit & Loss |
Date of Accounts |
2011-04-30 | 2012-04-30 | 2013-04-30 | 2014-04-30 | 2016-04-30 | 2017-04-30 | 2018-04-30 | 2018-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 4 542 | 21 233 | 67 089 | 100 117 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 29 245 | 180 935 | 331 050 | 431 791 |
Current Assets | 210 215 | 357 293 | 561 785 | 695 717 | | 5 530 324 | 6 279 898 | |
Debtors | 139 736 | 263 564 | 384 095 | 417 142 | 1 415 687 | 2 289 929 | 2 919 688 | 3 248 475 |
Net Assets Liabilities | | | | | | 955 322 | 1 430 415 | |
Other Debtors | | | | | 40 897 | 407 430 | 178 531 | 192 527 |
Property Plant Equipment | | | | | 98 213 | 817 871 | 1 092 383 | 1 034 875 |
Total Inventories | | | | | 1 449 338 | 3 059 460 | 3 029 160 | 5 647 586 |
Cash Bank In Hand | 2 348 | 14 | 474 | 3 952 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 4 542 | 21 233 | 67 089 | 100 117 | | | | |
Stocks Inventory | 68 131 | 93 715 | 177 216 | 274 623 | | | | |
Tangible Fixed Assets | 6 544 | 49 614 | 45 322 | 39 977 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 1 | 1 | | | | |
Profit Loss Account Reserve | 4 541 | 21 232 | 67 088 | 100 116 | | | | |
Shareholder Funds | 4 542 | 21 233 | 67 089 | 100 117 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 10 000 | 10 000 |
Accrued Liabilities Deferred Income | | | | | | | 673 739 | 2 557 556 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 69 131 | 110 798 | 262 409 | 395 256 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 761 325 | 445 020 | 75 339 |
Administrative Expenses | | | | | | | 1 930 092 | 1 430 007 |
Bank Borrowings | | | | | | | 650 306 | 582 756 |
Bank Borrowings Overdrafts | | | | | 6 283 | 643 203 | 546 936 | 478 080 |
Bank Overdrafts | | | | | | | | 119 |
Comprehensive Income Expense | | | | | | | 760 910 | 624 826 |
Corporation Tax Payable | | | | | 49 275 | 132 869 | 166 446 | 246 141 |
Corporation Tax Recoverable | | | | | | | 1 337 | |
Cost Sales | | | | | | | 9 851 639 | 7 824 425 |
Creditors | | | | | 2 627 103 | 643 203 | 546 936 | 8 110 962 |
Current Tax For Period | | | | | 49 275 | 132 869 | 166 446 | 142 026 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | -25 022 | 5 107 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 2 989 | 2 180 | 33 184 | 5 107 |
Depreciation Expense Property Plant Equipment | | | | | | | 163 185 | 132 847 |
Distribution Costs | | | | | | | 121 441 | 131 878 |
Dividends Paid | | | | | | | 285 817 | 333 934 |
Dividends Paid Classified As Financing Activities | | | | | | | -285 817 | -333 934 |
Finished Goods Goods For Resale | | | | | | | 3 029 160 | 5 647 586 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | 193 448 | 67 550 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | 30 834 | 25 241 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | 115 024 | 147 971 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -6 600 | |
Gross Profit Loss | | | | | | | 3 162 367 | 2 397 063 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -76 000 | 1 336 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -20 511 | -34 477 | -58 206 | -62 330 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 41 667 | 163 185 | 132 847 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 60 936 | 25 697 |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | | | | 155 171 | 109 982 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 649 | |
Interest Income On Bank Deposits | | | | | | | | 863 |
Interest Payable Similar Charges Finance Costs | | | | | | | 216 756 | 135 679 |
Interest Received Classified As Investing Activities | | | | | | | -227 | -1 365 |
Net Current Assets Liabilities | 26 997 | 9 368 | 47 373 | 77 381 | | 794 741 | 932 239 | |
Net Finance Income Costs | | | | | | | 227 | 1 365 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | -216 756 | -135 679 |
Number Shares Issued Fully Paid | | | | | | 10 | 10 | 10 |
Operating Profit Loss | | | | | | | 1 118 863 | 843 943 |
Other Creditors | | | | | 2 043 | 1 310 892 | 1 855 698 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 11 574 | |
Other Disposals Property Plant Equipment | | | | | | | 18 897 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | 227 | 1 365 |
Other Operating Income Format1 | | | | | | | 8 029 | 8 765 |
Other Remaining Borrowings | | | | | | | 1 181 959 | 2 103 859 |
Other Taxation Social Security Payable | | | | | 48 481 | 59 647 | 146 505 | 133 782 |
Par Value Share | | | 1 | 1 | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -2 042 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 62 803 | 42 660 |
Prepayments Accrued Income | | | | | | | 140 974 | 154 308 |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | | | | | | | 36 535 | 154 992 |
Proceeds From Sales Property Plant Equipment | | | | | | | -723 | |
Profit Loss | | | | | | | 760 910 | 624 826 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 902 334 | 709 629 |
Property Plant Equipment Gross Cost | | | | | 167 344 | 928 669 | 1 354 792 | 1 430 131 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 14 087 | 47 271 | |
Purchase Property Plant Equipment | | | | | | | -445 020 | -75 339 |
Research Development Expense Recognised In Profit Or Loss | | | | | | | 11 203 | 16 110 |
Social Security Costs | | | | | | | 114 141 | 91 116 |
Staff Costs Employee Benefits Expense | | | | | | | 1 345 420 | 1 108 796 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 47 271 | 52 378 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -43 684 | -27 407 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | -34 | 98 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 31 753 | 100 572 | 141 424 | 84 803 |
Total Assets Less Current Liabilities | 33 541 | 58 982 | 92 695 | 117 358 | | 1 612 612 | 2 024 622 | |
Total Borrowings | | | | | | | 546 936 | 478 080 |
Total Current Tax Expense Credit | | | | | 28 764 | 98 392 | 108 240 | 79 696 |
Total Operating Lease Payments | | | | | | | 32 284 | 12 026 |
Trade Creditors Trade Payables | | | | | 1 115 528 | 3 031 624 | 3 075 640 | 2 964 829 |
Trade Debtors Trade Receivables | | | | | 1 374 790 | 1 882 499 | 2 739 820 | 2 901 640 |
Turnover Revenue | | | | | | | 13 014 006 | 10 221 488 |
Wages Salaries | | | | | | | 1 168 476 | 975 020 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | 54 343 | 30 253 |
Creditors Due After One Year Total Noncurrent Liabilities | 28 999 | 22 579 | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 183 218 | 363 095 | | | | | | |
Fixed Assets | 6 544 | 49 614 | 45 322 | 39 977 | | | | |
Tangible Fixed Assets Additions | | 49 982 | 10 315 | 5 563 | | | | |
Tangible Fixed Assets Cost Or Valuation | 8 319 | 58 301 | 68 616 | 74 179 | | | | |
Tangible Fixed Assets Depreciation | 1 775 | 8 687 | 23 294 | 34 202 | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 6 912 | | | | | | |
Creditors Due After One Year | | 37 749 | 25 606 | 17 241 | | | | |
Creditors Due Within One Year | | 347 925 | 514 412 | 618 336 | | | | |
Number Shares Allotted | | | 1 | 1 | | | | |
Share Capital Allotted Called Up Paid | | 1 | 1 | 1 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 14 607 | 10 908 | | | | |