Profit & Loss |
Date of Accounts |
2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | | |
Net Worth | -203 622 | -183 984 | -85 259 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 245 521 | 322 394 | 866 824 | 2 329 673 | 1 732 140 | 6 092 102 | 5 140 425 | 4 893 294 |
Current Assets | 129 942 | 139 506 | 311 927 | 378 051 | 942 275 | 2 439 269 | 5 168 637 | 10 276 345 | 13 155 229 | 15 617 732 |
Debtors | 4 110 | 10 580 | 30 333 | 16 140 | 20 475 | 30 242 | 3 378 740 | 4 145 589 | 7 994 404 | 10 707 311 |
Net Assets Liabilities | | | | 209 226 | 586 437 | 1 159 941 | 2 363 502 | 4 683 764 | 7 107 306 | 9 758 142 |
Other Debtors | | | 30 333 | 16 140 | 19 622 | 17 772 | 3 272 156 | 3 957 864 | 3 446 142 | 3 184 383 |
Property Plant Equipment | | | 59 477 | 50 972 | 52 267 | 65 350 | 67 865 | 125 784 | 189 541 | 414 806 |
Total Inventories | | | 36 073 | 39 517 | 54 976 | 79 354 | 57 757 | 38 654 | 20 400 | |
Cash Bank In Hand | 103 767 | 101 875 | 245 521 | | | | | | | |
Intangible Fixed Assets | | 2 651 | 4 361 | | | | | | | |
Stocks Inventory | 22 065 | 27 051 | 36 073 | | | | | | | |
Tangible Fixed Assets | 25 747 | 41 934 | 59 477 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | -203 722 | -184 084 | -85 359 | | | | | | | |
Shareholder Funds | -203 622 | -183 984 | -85 259 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 5 575 | 10 730 | 11 065 |
Accrued Liabilities Deferred Income | | | | | | | 1 576 768 | 3 942 529 | 3 793 187 | 5 023 575 |
Accumulated Amortisation Impairment Intangible Assets | | | 4 163 | 7 370 | 11 572 | 14 591 | 18 022 | 18 921 | 21 350 | 35 651 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 140 868 | 190 714 | 237 822 | 289 083 | 343 200 | 387 333 | 472 588 | 596 697 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | 2 348 | 875 | 10 561 | 66 963 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 56 632 | 102 052 | 149 012 | 349 374 |
Administrative Expenses | | | | | | 1 236 195 | 1 527 216 | 1 450 322 | 2 067 456 | 2 408 387 |
Amortisation Expense Intangible Assets | | | | | | | 3 431 | 899 | 2 429 | |
Amortisation Impairment Expense Intangible Assets | | | | | | | 3 431 | 899 | 2 429 | 14 301 |
Amounts Owed By Group Undertakings | | | | | | | | 585 444 | 4 314 879 | 7 184 684 |
Amounts Owed By Related Parties | | | | | | 7 338 | | | | |
Amounts Owed To Group Undertakings | | | 282 523 | 8 330 | 187 | | | | | |
Average Number Employees During Period | | | | | | 8 | 11 | 12 | 16 | 18 |
Cash Cash Equivalents Cash Flow Value | | | | | | 2 329 675 | 1 732 140 | 6 092 102 | 5 140 425 | 4 893 294 |
Corporation Tax Payable | | | 14 361 | 68 545 | 88 007 | 139 999 | 284 678 | 363 571 | 143 899 | 226 947 |
Cost Sales | | | | | | | 11 583 672 | 14 457 976 | 16 021 609 | 17 339 602 |
Creditors | | | | 212 027 | 404 310 | 1 526 052 | 2 862 382 | 5 696 434 | 6 200 084 | 6 633 607 |
Current Tax For Period | | | | | | | 329 408 | 534 920 | 357 222 | 533 543 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 215 | 11 289 | 23 581 | 56 071 |
Depreciation Expense Property Plant Equipment | | | | | | | 54 117 | 44 133 | 85 255 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | 54 117 | 44 133 | 85 255 | 124 109 |
Finished Goods Goods For Resale | | | | | | | 57 757 | 38 654 | 20 400 | 17 127 |
Fixed Assets | 25 747 | 44 585 | 63 838 | 53 226 | 57 266 | 68 330 | 69 762 | 127 657 | 199 546 | 877 473 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 79 | 664 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | 215 | 11 289 | 23 581 | 56 071 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 45 846 | 29 846 | 13 846 | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | -16 005 | -1 216 | -18 767 | -35 325 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -1 146 921 | -2 755 159 | -723 322 | -350 475 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | 3 348 498 | 766 849 | 3 848 815 | 2 712 907 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | -21 597 | -19 103 | -18 254 | -3 273 |
Gross Profit Loss | | | | | | | 3 249 409 | 4 316 715 | 4 872 347 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -139 999 | -456 405 | -576 810 | -531 434 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | 951 677 | 247 131 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | 378 | -84 | 80 939 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 3 207 | 4 202 | 3 019 | 3 431 | 899 | 2 429 | 14 301 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 49 846 | 47 108 | 51 262 | 54 117 | 44 133 | 85 255 | 124 109 |
Intangible Assets | | | 4 361 | 2 254 | 4 999 | 2 980 | 1 897 | 1 873 | 10 005 | 462 667 |
Intangible Assets Gross Cost | | | 8 524 | 9 624 | 16 571 | 17 571 | 19 919 | 20 794 | 31 355 | 498 318 |
Interest Income On Bank Deposits | | | | | | | 1 673 | 324 | 34 | 116 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | 1 673 | 324 | 34 | 116 |
Interest Paid Classified As Operating Activities | | | | | | | | | -664 | |
Interest Payable Similar Charges Finance Costs | | | | | | | | 79 | 664 | |
Interest Received Classified As Investing Activities | | | | | | | -1 683 | -535 | -34 | -1 955 |
Net Cash Flows From Used In Operating Activities | | | | | | | | -4 462 354 | 792 138 | |
Net Cash Generated From Operations | | | | | | | 400 239 | -4 918 838 | 214 664 | -1 098 685 |
Net Current Assets Liabilities | -224 220 | -220 182 | -137 202 | 166 024 | 537 965 | 1 103 911 | 2 306 255 | 4 579 911 | 6 955 145 | 8 984 125 |
Net Finance Income Costs | | | | | | | 1 683 | 535 | 34 | 1 955 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | | -79 | -664 | |
Number Shares Issued Fully Paid | | | | | 100 | | | | | |
Operating Profit Loss | | | | | | | 1 722 193 | 2 866 393 | 2 804 891 | |
Other Creditors | | | 449 129 | 212 027 | 220 368 | 967 047 | 1 753 523 | 284 695 | 195 575 | 184 166 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | | | | 229 745 | | | | |
Other Interest Income | | | | | | | 10 | 211 | | 1 839 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 1 683 | 535 | 34 | 1 955 |
Other Taxation Social Security Payable | | | 1 266 | 1 991 | 18 904 | 134 476 | 125 270 | 437 290 | 832 617 | 825 249 |
Par Value Share | | 1 | 1 | | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 15 087 | 13 861 | 26 241 | 35 452 |
Prepayments Accrued Income | | | | | | | 104 881 | 33 478 | 94 464 | 174 520 |
Profit Loss | | | | | | 382 812 | 1 394 253 | 2 320 262 | 2 423 542 | 2 650 836 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 1 723 876 | 2 866 849 | 2 804 261 | 3 321 389 |
Property Plant Equipment Gross Cost | | | 200 345 | 241 686 | 290 089 | 354 433 | 411 065 | 513 117 | 662 129 | 1 011 503 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 10 024 | 8 794 | 12 300 | 12 515 | | | |
Purchase Intangible Assets | | | | | | | -2 348 | -875 | -10 561 | -466 963 |
Purchase Property Plant Equipment | | | | | | | -56 632 | -102 052 | -149 012 | -349 374 |
Social Security Costs | | | | | | | 52 348 | 27 216 | 55 370 | |
Staff Costs Employee Benefits Expense | | | | | | | 535 136 | 582 439 | 836 288 | 1 093 105 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 12 515 | 23 804 | 47 385 | 103 456 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 327 536 | 544 701 | 532 810 | 631 064 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | -157 894 | -44 114 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -10 760 | -19 389 | -34 871 | -85 567 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 2 350 | 1 223 | 979 | 6 770 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 98 597 | 329 623 | 546 587 | 380 719 | 670 553 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 41 341 | 48 403 | 64 344 | | | | |
Total Assets Less Current Liabilities | -198 473 | -175 597 | -73 364 | 219 250 | 595 231 | 1 172 241 | 2 376 017 | 4 707 568 | 7 154 691 | 9 861 598 |
Total Current Tax Expense Credit | | | | | | | 329 408 | 535 298 | 357 138 | 614 482 |
Total Operating Lease Payments | | | | | | | 26 374 | 11 069 | 30 812 | |
Trade Creditors Trade Payables | | | 92 850 | 17 406 | 76 844 | 1 296 307 | 698 911 | 668 349 | 1 234 806 | 373 670 |
Trade Debtors Trade Receivables | | | | | 853 | 5 132 | 106 584 | 154 247 | 138 919 | 163 724 |
Turnover Revenue | | | | | | 8 849 586 | 14 833 081 | 18 774 691 | 20 893 956 | |
Wages Salaries | | | | | | | 467 701 | 541 362 | 754 677 | 971 156 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | | 2 480 | |
Director Remuneration | | | | | | | | | 49 600 | 51 638 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | 52 080 | 54 220 |
Creditors Due Within One Year | 354 162 | 359 688 | 449 129 | | | | | | | |
Intangible Fixed Assets Additions | | 3 974 | 4 550 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 1 323 | 4 163 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 1 323 | 2 840 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 3 974 | 8 524 | | | | | | | |
Number Shares Allotted | | 100 | 100 | | | | | | | |
Provisions For Liabilities Charges | 5 149 | 8 387 | 11 895 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | 48 780 | 63 221 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 88 344 | 137 124 | 200 345 | | | | | | | |
Tangible Fixed Assets Depreciation | 62 596 | 95 190 | 140 868 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 32 594 | 45 678 | | | | | | | |