Profit & Loss |
Date of Accounts |
2013-04-30 | 2014-04-30 | 2015-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | | |
Net Worth | 111 963 | 144 553 | 127 186 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 1 063 574 | 978 682 | 1 544 484 | 2 167 002 | 2 084 117 | | |
Current Assets | 187 313 | 176 145 | 143 970 | 1 467 770 | 1 681 011 | 2 210 959 | 2 796 366 | 2 988 989 | 1 467 | |
Debtors | 177 260 | 167 151 | 132 119 | 354 347 | 653 845 | 634 897 | 601 711 | 878 040 | 1 467 | 1 467 |
Net Assets Liabilities | | | | 842 366 | 1 131 513 | 1 460 578 | 1 886 279 | 1 801 058 | | |
Other Debtors | | | | 13 731 | 13 731 | 13 731 | 13 731 | | | |
Property Plant Equipment | | | | 125 743 | 109 035 | 108 757 | 183 252 | 184 721 | | |
Total Inventories | | | | 49 849 | 48 484 | 31 578 | 27 653 | 26 832 | | |
Cash Bank In Hand | 10 053 | 8 994 | 11 851 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 111 963 | 144 553 | | | | | | | | |
Tangible Fixed Assets | 1 712 | 1 370 | 1 119 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 125 | 125 | 125 | | | | | | | |
Profit Loss Account Reserve | 111 838 | 144 428 | 127 061 | | | | | | | |
Shareholder Funds | 111 963 | 144 553 | 127 186 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 7 910 | 8 145 | 6 500 | |
Accrued Liabilities Deferred Income | | | | | | | 513 770 | 819 276 | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | 906 | 3 925 | 7 679 | 14 202 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 58 447 | 95 305 | 129 326 | 183 824 | 236 991 | | |
Additions Other Than Through Business Combinations Intangible Assets | | | | | 10 416 | 539 | 16 312 | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 20 150 | 33 743 | 128 993 | 54 636 | 116 659 | |
Administrative Expenses | | | | | | | 1 168 603 | 1 694 967 | 337 396 | |
Amortisation Expense Intangible Assets | | | | | | | 3 754 | 6 523 | 1 812 | |
Amounts Owed By Group Undertakings | | | | | | | | 17 651 | 1 467 | 1 467 |
Amounts Owed To Group Undertakings | | | | 103 223 | 85 009 | 10 388 | 66 377 | | | |
Average Number Employees During Period | | | | | | | 224 | 233 | 167 | |
Corporation Tax Payable | | | | | | | 150 853 | 212 785 | | |
Cost Sales | | | | | | | 8 182 464 | 8 232 570 | 2 192 613 | |
Creditors | | | | 743 338 | 655 713 | 855 306 | 1 092 583 | 1 385 749 | | |
Current Tax For Period | | | | | | | 150 853 | 212 785 | 49 623 | |
Deferred Tax Asset Debtors | | | | | | | | 24 072 | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | -4 062 | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | 804 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 12 740 | -44 448 | 31 416 | |
Depreciation Expense Property Plant Equipment | | | | | | | 54 498 | 53 167 | 26 534 | |
Dividends Paid | | | | | | | 262 070 | 793 696 | 2 179 281 | |
Dividends Paid On Shares | | | | | | 7 030 | | | | |
Dividends Paid On Shares Final | | | | | | | 262 070 | 793 696 | 2 179 281 | |
Finished Goods Goods For Resale | | | | | | | 27 653 | 26 832 | | |
Fixed Assets | 1 812 | 1 470 | 1 219 | 130 816 | 118 866 | 115 819 | 202 872 | 197 818 | 32 | |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | | -4 062 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 791 099 | 496 477 | | |
Gross Profit Loss | | | | | | | 2 020 850 | 2 438 060 | 798 270 | |
Income From Related Parties | | | | | | | 38 557 | 31 556 | 9 554 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | 4 542 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 906 | 3 308 | 3 754 | 6 523 | 1 812 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 36 858 | 34 021 | 54 498 | 53 167 | 26 534 | |
Intangible Assets | | | | 289 | 9 799 | 7 030 | 19 588 | 13 065 | | |
Intangible Assets Gross Cost | | | | 289 | 10 705 | 10 955 | 27 267 | 27 267 | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | 50 | | |
Interest Income On Bank Deposits | | | | | | | 400 | 4 621 | | |
Interest Payable Similar Charges Finance Costs | | | | | | | | 50 | | |
Investments Fixed Assets | 100 | 100 | 100 | 4 784 | 32 | 32 | 32 | 32 | 32 | 32 |
Investments In Group Undertakings Participating Interests | | | | | | | | | 32 | 32 |
Investments In Subsidiaries | | | | | | | 32 | 32 | 32 | |
Net Current Assets Liabilities | 110 151 | 143 083 | 125 967 | 724 432 | 1 025 298 | 1 355 653 | 1 703 783 | 1 603 240 | 1 467 | 1 467 |
Number Shares Issued Fully Paid | | | | | 149 800 | | | | | |
Operating Profit Loss | | | | | | | 852 247 | 872 241 | 460 761 | |
Other Creditors | | | | 186 374 | 196 826 | 293 741 | 99 430 | 73 224 | | |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | 289 | | | | |
Other Disposals Intangible Assets | | | | | | 289 | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | 400 | 4 621 | | |
Other Operating Income Format1 | | | | | | | | 129 148 | -113 | |
Other Taxation Social Security Payable | | | | 198 859 | 205 135 | 260 687 | 271 704 | 138 285 | | |
Par Value Share | | | 1 | | 1 | | | | | |
Payments To Related Parties | | | | | | | 280 730 | 129 957 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 374 232 | 369 108 | 108 348 | |
Percentage Class Share Held In Subsidiary | | | | | | | | 100 | 100 | |
Prepayments Accrued Income | | | | 30 698 | 60 770 | 102 596 | 176 506 | 199 276 | | |
Profit Loss | | | | | | | 687 771 | 708 475 | 379 722 | |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 852 647 | 876 812 | 460 761 | |
Property Plant Equipment Gross Cost | | | | 184 190 | 204 340 | 238 083 | 367 076 | 421 712 | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | 12 882 | 12 651 | 10 894 | 20 376 | | | |
Social Security Costs | | | | | | | 329 979 | 357 975 | 97 071 | |
Staff Costs Employee Benefits Expense | | | | | | | 4 373 690 | 4 755 278 | 1 356 763 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 12 882 | 12 651 | 10 894 | 20 376 | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | 6 650 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | 162 003 | 166 594 | 87 545 | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | 803 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 1 590 | 1 743 | 144 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 164 876 | 168 337 | 81 039 | |
Total Assets Less Current Liabilities | 111 963 | 144 553 | 127 186 | 855 248 | 1 144 164 | 1 471 472 | 1 906 655 | 1 801 058 | 1 499 | 1 499 |
Total Current Tax Expense Credit | | | | | | | 155 394 | 212 785 | | |
Total Deferred Tax Expense Credit | | | | | | | 9 482 | -44 448 | | |
Total Operating Lease Payments | | | | | | | | 423 739 | 191 692 | |
Trade Creditors Trade Payables | | | | 254 882 | 168 743 | 290 490 | 141 302 | 142 179 | | |
Trade Debtors Trade Receivables | | | | 309 918 | 579 344 | 518 570 | 411 474 | 637 041 | | |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Intangible Assets | | | | | | | | | 27 267 | |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | | | | 538 371 | |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | 16 014 | |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 263 525 | |
Turnover Revenue | | | | | | | 10 203 314 | 10 670 630 | 2 990 883 | |
Wages Salaries | | | | | | | 3 669 479 | 4 028 195 | 1 151 344 | |
Director Remuneration | | | | | | | 29 599 | 29 599 | 9 866 | |
Creditors Due Within One Year | 77 162 | 33 062 | 18 003 | | | | | | | |
Number Shares Allotted | | | 31 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 10 274 | 10 274 | 10 274 | | | | | | | |
Tangible Fixed Assets Depreciation | 8 562 | 8 904 | 9 155 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 342 | 251 | | | | | | | |
Amount Specific Advance Or Credit Directors | 34 061 | | | | | | | | | |
Share Capital Allotted Called Up Paid | | 31 | 31 | | | | | | | |