Profit & Loss |
Date of Accounts |
2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-09-30 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | | | |
Net Worth | 316 512 | 270 253 | 286 344 | 402 289 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 89 786 | 91 021 | 138 081 | 367 108 | 17 692 | 108 624 | 402 141 | 500 395 |
Current Assets | 1 480 850 | 1 917 747 | 2 693 108 | 2 615 024 | 4 026 486 | 4 048 776 | 5 434 618 | 4 033 840 | 4 570 019 | 5 100 728 | 4 798 124 |
Debtors | 1 318 613 | 1 723 967 | 2 462 464 | 2 213 065 | 3 427 406 | 3 172 563 | 4 079 938 | 3 263 825 | 3 613 177 | 3 653 835 | 3 320 425 |
Net Assets Liabilities | | | | 402 289 | 314 192 | 219 939 | 984 080 | 1 283 711 | 1 279 994 | 1 398 750 | 1 471 578 |
Other Debtors | | | | 66 997 | 35 464 | 41 984 | 44 084 | 44 084 | 111 636 | 121 766 | 231 157 |
Property Plant Equipment | | | | 537 590 | 806 690 | 956 367 | 956 368 | 815 317 | 773 881 | 1 033 819 | 1 254 984 |
Total Inventories | | | | 312 173 | 508 059 | 738 132 | 987 572 | 752 323 | 848 218 | 1 044 752 | |
Cash Bank In Hand | 500 | 1 135 | 9 662 | 89 786 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 316 512 | 270 253 | 286 344 | 402 289 | | | | | | | |
Stocks Inventory | 161 737 | 192 645 | 220 982 | 312 173 | | | | | | | |
Tangible Fixed Assets | 349 117 | 482 592 | 475 360 | 537 590 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 10 | 10 | 10 | 10 | | | | | | | |
Profit Loss Account Reserve | 316 502 | 270 243 | 239 990 | 356 862 | | | | | | | |
Shareholder Funds | 316 512 | 270 253 | 286 344 | 402 289 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 3 500 | 5 800 |
Description Principal Activities | | | | | | | | | 46 740 | | |
Accrued Liabilities Deferred Income | | | | | 94 639 | 173 603 | 260 451 | 199 174 | 199 498 | 230 736 | 64 689 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 313 443 | 396 176 | 446 920 | 504 261 | 650 762 | 692 198 | 767 180 | 820 842 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | 334 920 | 383 527 |
Administrative Expenses | | | | | | | | | 763 098 | 1 938 011 | 2 773 671 |
Average Number Employees During Period | | | | | 22 | 27 | 27 | 25 | 22 | 24 | 23 |
Bank Borrowings | | | | | 420 000 | 397 558 | 394 873 | 400 114 | 384 767 | 594 141 | 530 855 |
Bank Borrowings Overdrafts | | | | | 29 921 | 29 921 | 29 921 | 50 014 | 1 316 628 | 512 308 | 455 857 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 17 691 | 108 624 | 402 141 | 500 395 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | | | -40 000 | 7 540 |
Cash Receipts From Sales Interests In Associates | | | | | | | | | 40 000 | -40 000 | |
Comprehensive Income Expense | | | | | | | | | 26 382 | 298 756 | 188 328 |
Corporation Tax Payable | | | | | 47 376 | | 221 544 | 160 315 | 97 354 | 98 371 | 24 445 |
Cost Sales | | | | | | | | | 4 464 038 | 11 113 064 | 12 140 570 |
Creditors | | | | 220 704 | 463 681 | 587 986 | 492 949 | 380 804 | 3 735 654 | 512 308 | 561 421 |
Current Tax For Period | | | | | | | | | 17 039 | 98 505 | 25 540 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | -5 931 | -7 575 | 31 143 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 74 982 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | 74 982 | 145 846 |
Depreciation Rate Used For Property Plant Equipment | | | | | | | | | 25 | | |
Distribution Costs | | | | | | | | | 55 782 | 154 816 | 166 206 |
Dividends Paid | | | | | | | | | 30 100 | 180 000 | 115 500 |
Dividends Paid Classified As Financing Activities | | | | | | | | | -30 100 | -180 000 | -115 500 |
Dividends Paid On Shares Final | | | | | | | | | 30 100 | 180 000 | 115 500 |
Finance Lease Liabilities Present Value Total | | | | | 66 122 | 220 349 | 127 997 | 23 945 | 55 104 | 8 400 | 105 564 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | 63 503 | 8 400 | 130 060 |
Finished Goods Goods For Resale | | | | | | | | | 848 218 | 1 044 752 | 977 304 |
Fixed Assets | 406 645 | 540 120 | 532 888 | 595 118 | 864 218 | 961 994 | 1 013 895 | 872 845 | 831 409 | 1 051 342 | 1 272 507 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | -27 909 | -209 374 | 63 286 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 73 | 496 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | 7 873 | 13 716 | -34 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 52 500 | 52 500 | 367 500 | 1 031 575 | 1 012 083 | 932 990 | 827 413 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | -418 565 | -484 173 | 169 858 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | 309 352 | 80 658 | -340 950 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | 95 895 | 196 534 | -67 448 |
Government Grant Income | | | | | | | | | 14 884 | 5 731 | |
Gross Profit Loss | | | | | | | | | 828 625 | 2 589 791 | |
Impairment Loss Reversal On Investments | | | | | | | | | | 40 005 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | 80 315 | -97 488 | -99 466 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | -90 933 | -293 517 | -98 254 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 101 706 | 119 297 | 137 836 | 167 378 | 41 438 | 74 982 | 145 846 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | 6 894 | 19 287 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | 3 081 | 1 304 | |
Interest Income On Bank Deposits | | | | | | | | | | 5 | 242 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | | | 5 | 242 |
Interest Paid Classified As Operating Activities | | | | | | | | | -24 639 | -73 009 | -115 373 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 24 639 | 73 009 | 115 373 |
Interest Received Classified As Investing Activities | | | | | | | | | | -5 | -319 |
Investments | | | | | | | | 57 528 | 57 528 | 17 523 | 17 523 |
Investments Fixed Assets | 57 528 | 57 528 | 57 528 | 57 528 | 57 528 | 57 528 | 57 528 | 57 528 | 57 528 | 17 523 | 17 523 |
Net Cash Generated From Operations | | | | | | | | | -116 885 | -784 658 | -744 451 |
Net Current Assets Liabilities | 90 012 | 51 283 | 46 453 | 78 553 | -49 293 | -99 898 | 525 150 | 833 470 | 834 365 | 888 010 | 819 929 |
Net Finance Income Costs | | | | | | | | | | 5 | 319 |
Operating Profit Loss | | | | | | | | | 62 129 | 502 695 | |
Other Creditors | | | | | 1 802 | 2 490 | 5 392 | 1 775 | 2 200 | 1 586 966 | 1 056 969 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | | | | | | 23 946 | 8 399 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 92 184 |
Other Disposals Property Plant Equipment | | | | | | | | | | | 108 700 |
Other Interest Expense | | | | | | | | | 14 591 | 51 922 | 79 516 |
Other Interest Income | | | | | | | | | | | 77 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 5 | 319 |
Other Operating Income Format1 | | | | | | | | | 52 384 | 5 731 | 24 536 |
Other Taxation Social Security Payable | | | | | 7 967 | 8 545 | 21 981 | 10 144 | 248 683 | 50 111 | 57 445 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | -39 437 | -55 103 | 121 660 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 14 812 | 31 852 | 32 949 |
Prepayments Accrued Income | | | | | 86 177 | 230 056 | 275 355 | 81 873 | 111 478 | 118 047 | 282 653 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | -16 516 |
Profit Loss | | | | | | | | | 26 382 | 298 756 | 188 328 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 37 490 | 389 686 | 245 011 |
Property Plant Equipment Gross Cost | | | | 851 033 | 1 202 866 | 1 351 386 | 1 460 629 | 1 466 079 | 1 466 079 | 1 800 999 | 2 075 826 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 50 678 | 37 052 | 54 171 | 62 016 | 41 800 | 35 869 | | |
Purchase Property Plant Equipment | | | | | | | | | | -334 920 | -383 527 |
Social Security Costs | | | | | | | | | 54 978 | 119 392 | |
Staff Costs Employee Benefits Expense | | | | | | | | | 501 241 | 1 237 981 | 1 468 282 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | 35 869 | 28 294 | 59 437 |
Taxation Social Security Payable | | | | | | | | 340 953 | 346 037 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 7 123 | 74 040 | 46 552 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 2 043 | 3 148 | 8 184 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 11 108 | 90 930 | 56 683 |
Total Assets Less Current Liabilities | 496 657 | 591 403 | 579 341 | 673 671 | 814 925 | 862 096 | 1 539 045 | 1 706 315 | 1 665 774 | 1 939 352 | 2 092 436 |
Total Borrowings | | | | | 2 727 551 | 2 392 937 | 2 553 929 | 784 096 | 341 512 | 512 308 | 455 857 |
Total Operating Lease Payments | | | | | | | | | 41 232 | 91 312 | |
Trade Creditors Trade Payables | | | | | 1 660 125 | 2 128 605 | 2 238 816 | 2 255 175 | 1 816 187 | 2 156 301 | 2 675 153 |
Trade Debtors Trade Receivables | | | | | 2 864 393 | 2 773 372 | 3 636 012 | 3 010 588 | 3 314 599 | 3 414 022 | 2 806 615 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | | | | | | | -462 |
Turnover Revenue | | | | | | | | | 5 292 663 | 13 702 855 | |
Useful Life Property Plant Equipment Years | | | | | | | | | 3 | | |
Wages Salaries | | | | | | | | | 431 451 | 1 086 737 | 1 289 517 |
Advances Credits Directors | 1 093 | 521 | 33 470 | 66 997 | | | | | 75 464 | | |
Advances Credits Made In Period Directors | | 217 | | | | | | | 40 000 | | |
Amount Specific Advance Or Credit Directors | | | 33 470 | 66 997 | 8 428 | 8 428 | 8 428 | 8 428 | 8 428 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | 133 525 | 282 | | | | 40 000 | | |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | | 10 188 | 20 642 | |
Director Remuneration | | | | | | | | | 181 437 | 356 162 | 654 272 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | 191 625 | 376 804 | 676 235 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | 33 058 | 31 815 | | | | | | |
Bank Overdrafts | | | | | 39 686 | | | 6 759 | | | |
Corporation Tax Recoverable | | | | | 67 552 | 74 336 | 67 552 | 67 552 | | | |
Creditors Due After One Year | 160 068 | 273 363 | 255 925 | 220 704 | | | | | | | |
Creditors Due Within One Year | 1 390 838 | 1 866 464 | 2 646 655 | 2 536 471 | | | | | | | |
Debtors Due After One Year | | | | -66 997 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 18 973 | 68 553 | 80 494 | 20 877 | | | |
Disposals Property Plant Equipment | | | | | 30 570 | 83 249 | 105 664 | 47 719 | | | |
Fixed Asset Investments Cost Or Valuation | 57 528 | 57 528 | | | | | | | | | |
Increase Decrease In Property Plant Equipment | | | | | | 47 719 | 126 000 | 36 000 | | | |
Long-term Borrowings Book Value | | 55 704 | 70 763 | 51 199 | | | | | | | |
Number Shares Allotted | | 10 | 10 | 10 | | | | | | | |
Number Shares Issued Fully Paid | | | | | 10 | 10 | 10 | 10 | | | |
Other Investments Other Than Loans | | | | | 57 528 | 57 528 | 57 528 | 57 528 | | | |
Other Remaining Borrowings | | | | | 2 152 608 | 1 683 332 | 1 929 122 | 274 283 | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | | | |
Prepayments | | | | | 11 573 | 17 351 | 21 471 | 24 264 | | | |
Provisions For Liabilities Charges | 20 077 | 47 787 | 37 072 | 50 678 | | | | | | | |
Recoverable Value-added Tax | | | | | 48 497 | | | | | | |
Revaluation Reserve | | | 46 344 | 45 417 | | | | | | | |
Secured Debts | | | 1 845 664 | 1 385 230 | | | | | | | |
Share Capital Allotted Called Up Paid | 10 | 10 | 10 | 10 | | | | | | | |
Tangible Fixed Assets Additions | | 225 657 | 31 245 | 140 845 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 423 643 | 649 300 | 711 889 | 851 033 | | | | | | | |
Tangible Fixed Assets Depreciation | 74 526 | 166 708 | 236 529 | 313 443 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 92 182 | 76 384 | 78 355 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 6 563 | 1 441 | | | | | | | |
Tangible Fixed Assets Disposals | | | 15 000 | 1 701 | | | | | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | | 46 344 | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 382 403 | 231 769 | 214 907 | 53 169 | | | |
Advances Credits Repaid In Period Directors | 2 277 | 572 | 33 470 | | | | | | | | |
Amounts Owed By Directors | | | | | | | 35 464 | 35 464 | | | |
Value-added Tax Payable | | | | | | | 100 304 | 170 495 | | | |