Profit & Loss |
Date of Accounts |
2012-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 100 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 35 970 | 146 996 | 1 562 614 | 74 519 | 56 647 |
Current Assets | | 8 989 455 | 9 608 413 | 13 030 915 | 19 235 357 | 19 724 829 |
Debtors | | 4 798 780 | 5 485 927 | 8 567 468 | 6 973 222 | 6 876 160 |
Net Assets Liabilities | | 4 069 225 | 4 723 895 | 8 473 041 | 10 408 884 | 11 398 535 |
Other Debtors | | 140 127 | 306 043 | 77 343 | 55 281 | 64 502 |
Property Plant Equipment | | 388 249 | 513 412 | 461 416 | 444 223 | 479 787 |
Total Inventories | | 4 154 705 | 3 975 490 | 2 900 833 | 12 187 616 | 12 792 022 |
Cash Bank In Hand | 100 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 100 | | | | | |
|
Capital & Reserves |
Shareholder Funds | 100 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 8 250 | 10 500 | 14 500 | 15 225 | 16 000 |
Fees For Non-audit Services | | 7 825 | 33 080 | 19 222 | 14 012 | 25 620 |
Director Remuneration | | 662 760 | 722 633 | 405 094 | 374 997 | 287 830 |
Dividend Recommended By Directors | | | 500 000 | 780 000 | | |
Accrued Liabilities | | 787 589 | 1 056 136 | 1 143 908 | 1 638 764 | 1 796 698 |
Accumulated Amortisation Impairment Intangible Assets | | 980 887 | 1 064 452 | 1 268 051 | 1 754 938 | 1 781 113 |
Accumulated Depreciation Impairment Property Plant Equipment | | 405 965 | 472 354 | 519 806 | 395 376 | 398 176 |
Administrative Expenses | | 5 247 197 | 6 007 302 | 4 695 354 | 5 889 497 | 4 510 757 |
Amortisation Expense Intangible Assets | | 1 999 | 1 999 | 3 960 | 3 960 | 2 970 |
Applicable Tax Rate | | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | 46 | 53 | 51 | 66 | 64 |
Bank Borrowings Overdrafts | | 2 216 940 | 2 136 451 | | 1 992 045 | 2 889 545 |
Bank Overdrafts | | 2 216 940 | 2 136 451 | | 1 992 045 | 2 889 545 |
Cash Cash Equivalents Cash Flow Value | | -2 180 970 | -1 989 455 | 1 562 614 | -1 917 526 | -2 832 898 |
Comprehensive Income Expense | | 959 283 | 1 154 670 | 4 529 146 | 3 035 843 | 1 193 651 |
Corporation Tax Payable | | 235 803 | 183 810 | 1 038 908 | 198 041 | 31 823 |
Cost Sales | | 12 852 154 | 14 140 328 | 20 991 158 | 19 033 023 | 15 529 188 |
Creditors | | 627 425 | 945 592 | 390 396 | 9 271 126 | 8 799 764 |
Current Tax For Period | | 235 803 | 183 810 | 1 038 908 | 712 281 | 318 783 |
Depreciation Amortisation Expense | | 213 312 | 192 320 | 301 997 | 563 632 | 94 492 |
Depreciation Expense Property Plant Equipment | | 77 076 | 97 399 | 94 139 | 89 633 | 68 317 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 42 366 | 50 946 | 201 175 | 65 517 |
Disposals Property Plant Equipment | | | 58 585 | 80 755 | 299 891 | 88 636 |
Dividend Per Share Final | | | | 7 800 | | |
Dividends Paid | | | 500 000 | 780 000 | 1 100 000 | 204 000 |
Dividends Paid Classified As Financing Activities | | | -500 000 | -780 000 | -1 100 000 | -204 000 |
Dividends Paid On Shares | | | | 780 000 | 1 100 000 | |
Dividends Paid On Shares Final | | | 500 000 | 780 000 | | |
Dividends Paid On Shares Interim | | | | | 1 100 000 | 204 000 |
Finance Lease Liabilities Present Value Total | | 44 035 | 44 035 | | | |
Finance Lease Payments Owing Minimum Gross | | 61 873 | 49 397 | | | |
Finished Goods | | 4 154 705 | 3 975 490 | 2 900 833 | 12 187 616 | 12 792 022 |
Fixed Assets | | 1 091 263 | 1 132 861 | 960 803 | 566 637 | 586 410 |
Further Item Interest Expense Component Total Interest Expense | | 82 119 | -25 798 | 14 213 | 27 807 | |
Future Finance Charges On Finance Leases | | 5 362 | 5 362 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 58 847 | 132 184 | 206 813 | 142 005 | 29 936 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 305 519 | 8 924 | 1 372 729 | 2 079 801 | -1 010 455 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -713 629 | -687 147 | -3 081 541 | 1 594 246 | 97 062 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | 11 781 | 13 360 | -98 716 | -23 120 |
Gain Loss On Disposals Property Plant Equipment | | | 11 781 | 13 360 | -98 716 | -23 120 |
Gross Profit Loss | | 6 586 768 | 7 270 290 | 10 043 873 | 9 697 841 | 6 027 012 |
Income Taxes Paid Refund Classified As Operating Activities | | 22 291 | -121 717 | -183 810 | -1 553 148 | -407 980 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | -43 437 | |
Increase Decrease Due To Transfers Into Or Out Intangible Assets | | | | | 43 437 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -868 499 | 191 515 | 3 552 069 | -3 480 140 | -915 372 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | 1 312 328 | -179 215 | -1 074 657 | 9 286 783 | 604 406 |
Increase From Amortisation Charge For Year Intangible Assets | | | 83 565 | 203 599 | 42 043 | 26 175 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 108 755 | 98 398 | 89 633 | 68 317 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | | | 431 956 | |
Intangible Assets | | 702 714 | 619 149 | 499 087 | 122 114 | 105 458 |
Intangible Assets Gross Cost | | 1 683 601 | 1 683 601 | 1 767 138 | 1 877 052 | 1 886 571 |
Interest Expense On Bank Overdrafts | | 51 099 | 41 842 | 16 446 | 9 823 | 90 270 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 1 354 | 1 354 | 5 372 | | |
Interest Paid Classified As Operating Activities | | -51 099 | -41 842 | -16 446 | -9 823 | -90 270 |
Interest Payable Similar Charges Finance Costs | | 134 572 | 17 398 | 36 031 | 37 630 | 90 270 |
Investments Fixed Assets | | 300 | 300 | 300 | 300 | 1 165 |
Investments In Group Undertakings | | 300 | 300 | 300 | 300 | 1 165 |
Net Assets Liabilities Subsidiaries | | -100 | -100 | -100 | -100 | -865 |
Net Cash Flows From Used In Financing Activities | | 400 809 | 392 412 | 1 378 581 | 502 818 | 396 189 |
Net Cash Flows From Used In Investing Activities | | 188 188 | 221 728 | 116 579 | 268 140 | 137 001 |
Net Cash Flows From Used In Operating Activities | | 279 502 | -805 655 | -5 047 229 | 2 709 182 | 382 182 |
Net Cash Generated From Operations | | 167 221 | -944 770 | -5 267 070 | 1 118 404 | -116 068 |
Net Current Assets Liabilities | | 3 650 740 | 4 603 835 | 7 978 346 | 9 964 231 | 10 925 065 |
Net Interest Received Paid Classified As Investing Activities | | -3 221 | -409 | | -42 | -384 |
Number Shares Issued Fully Paid | | | 100 | 100 | 100 | 100 |
Operating Profit Loss | | 1 339 905 | 1 263 239 | 5 612 588 | 3 831 984 | 1 516 255 |
Other Creditors | | 304 712 | 258 125 | 314 197 | 318 987 | 303 168 |
Other Deferred Tax Expense Credit | | 13 468 | 21 856 | 8 503 | 46 272 | -9 044 |
Other Interest Receivable Similar Income Finance Income | | 3 221 | 409 | | 42 | 384 |
Other Operating Income Format1 | | 334 | 251 | 264 069 | 23 640 | |
Other Remaining Borrowings | | 355 649 | 355 649 | | | |
Other Taxation Social Security Payable | | 123 477 | 104 759 | 76 123 | 155 999 | 165 081 |
Par Value Share | | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -11 122 | -11 122 | -44 035 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 30 272 | 25 895 |
Percentage Class Share Held In Subsidiary | | | 100 | 100 | 100 | 100 |
Prepayments | | 139 125 | 206 598 | 331 134 | 158 187 | 101 424 |
Prepayments Accrued Income | | 187 816 | 186 635 | 973 072 | 381 820 | 345 679 |
Proceeds From Borrowings Classified As Financing Activities | | -169 274 | | | | |
Proceeds From Sales Property Plant Equipment | | | -28 000 | -43 169 | | |
Profit Loss | | 959 283 | 1 154 670 | 4 529 146 | 3 035 843 | 1 193 651 |
Profit Loss On Ordinary Activities Before Tax | | 1 208 554 | 1 246 250 | 5 576 557 | 3 794 396 | 1 426 369 |
Property Plant Equipment Gross Cost | | 794 214 | 985 766 | 981 222 | 839 599 | 877 963 |
Provisions | | 45 353 | 67 209 | 75 712 | 121 984 | 112 940 |
Provisions For Liabilities Balance Sheet Subtotal | | 45 353 | 67 209 | 75 712 | 121 984 | 112 940 |
Purchase Intangible Assets | | -9 995 | | -83 537 | -66 477 | -9 520 |
Purchase Property Plant Equipment | | -181 414 | -250 137 | -76 211 | -201 705 | -127 000 |
Repayments Borrowings Classified As Financing Activities | | | -157 248 | -355 649 | | |
Social Security Costs | | 338 542 | 363 308 | 324 611 | 368 279 | 265 042 |
Staff Costs Employee Benefits Expense | | 3 276 791 | 3 809 489 | 3 105 522 | 3 812 394 | 3 074 019 |
Tax Expense Credit Applicable Tax Rate | | 229 625 | 236 788 | 1 059 546 | 720 935 | 271 010 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 3 315 | 3 395 | 29 048 | 61 035 | 2 414 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 2 863 | 3 977 | 10 664 | 7 835 | 8 921 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 249 271 | 91 580 | 1 047 411 | 758 553 | 232 718 |
Total Additions Including From Business Combinations Intangible Assets | | | | 83 537 | 66 477 | 9 519 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 250 137 | 76 211 | 201 705 | 127 000 |
Total Assets Less Current Liabilities | | 4 742 003 | 5 736 696 | 8 939 149 | 10 530 868 | 11 511 475 |
Total Borrowings | | 2 374 188 | 2 136 451 | | | |
Total Current Tax Expense Credit | | 235 803 | 69 724 | 1 038 908 | 712 281 | 241 762 |
Total Operating Lease Payments | | 305 310 | 351 579 | 351 207 | 284 726 | 261 499 |
Trade Creditors Trade Payables | | 1 246 500 | 980 501 | 1 384 095 | 3 067 312 | 1 978 701 |
Trade Debtors Trade Receivables | | 4 302 173 | 4 737 181 | 7 154 397 | 6 377 934 | 6 364 555 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | -12 888 | |
Transfers Into Or Out Intangible Assets Increase Decrease In Amortisation Impairment | | | | | 12 888 | |
Turnover Revenue | | 19 438 922 | 21 410 618 | 31 035 031 | 28 730 864 | 21 556 200 |
Wages Salaries | | 2 938 249 | 3 446 181 | 2 780 911 | 3 413 843 | 2 783 082 |