Profit & Loss |
Date of Accounts |
2013-03-31 | 2014-03-31 | 2015-03-31 | 2017-03-31 | 2018-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | |
Net Worth | 1 815 993 | 2 185 187 | 2 631 894 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 3 797 921 | 3 045 430 | 1 922 047 | 308 862 | 1 276 682 |
Current Assets | 1 992 544 | 2 492 678 | 4 290 612 | 6 400 909 | 5 516 055 | 7 263 690 | 4 775 945 | 4 840 455 |
Debtors | 1 009 643 | 837 308 | 956 451 | 1 665 318 | 1 729 283 | 4 267 320 | 2 622 320 | 2 486 407 |
Net Assets Liabilities | | | | 4 808 143 | 4 956 507 | 5 477 924 | 2 883 105 | 2 871 532 |
Other Debtors | | | | 424 418 | 366 877 | 4 691 | 5 150 | 288 586 |
Property Plant Equipment | | | | 597 850 | 642 227 | 539 749 | 651 978 | 572 255 |
Total Inventories | | | | 937 670 | 741 342 | 1 074 323 | 1 844 763 | 1 077 366 |
Cash Bank In Hand | 685 807 | 1 305 081 | 3 010 040 | | | | | |
Intangible Fixed Assets | 28 000 | 14 000 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 815 993 | 2 185 187 | 2 631 894 | | | | | |
Stocks Inventory | 297 094 | 350 289 | 324 121 | | | | | |
Tangible Fixed Assets | 552 603 | 572 823 | 777 699 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | | | | | |
Profit Loss Account Reserve | 1 815 893 | 2 185 087 | 2 631 794 | | | | | |
Shareholder Funds | 1 815 993 | 2 185 187 | 2 631 894 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 3 000 | 3 000 | | | |
Accrued Liabilities Deferred Income | | | | 884 763 | 588 513 | 1 390 766 | 1 440 511 | 1 060 140 |
Accumulated Amortisation Impairment Intangible Assets | | | | 140 000 | | 140 000 | 140 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 783 272 | 778 294 | 1 189 257 | 1 326 415 | 1 412 582 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 229 987 | | | |
Administrative Expenses | | | | 1 465 770 | 1 357 572 | | | |
Corporation Tax Payable | | | | 387 722 | 157 837 | 87 100 | | 31 500 |
Corporation Tax Recoverable | | | | 106 220 | 82 500 | | | |
Cost Sales | | | | 6 604 532 | 6 670 815 | | | |
Creditors | | | | 2 349 725 | 1 355 880 | 2 541 615 | 2 731 918 | 2 717 278 |
Current Tax For Period | | | | 364 003 | 179 994 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -22 055 | 5 004 | | | |
Depreciation Expense Property Plant Equipment | | | | 167 129 | 142 094 | | | |
Dividends Paid | | | | 257 200 | 677 044 | | | |
Dividends Paid Classified As Financing Activities | | | | -257 200 | -677 044 | | | |
Fixed Assets | 580 603 | 586 823 | 777 699 | 837 850 | 882 227 | 839 749 | 951 978 | 872 255 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -22 055 | -22 012 | | | |
Gain Loss On Disposals Property Plant Equipment | | | | 2 512 | 8 434 | | | |
Gross Profit Loss | | | | 3 136 105 | 2 339 847 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -241 539 | -364 147 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -22 012 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 142 094 | | 159 511 | 164 017 |
Intangible Assets Gross Cost | | | | 140 000 | | 140 000 | 140 000 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 41 | | | | |
Interest Payable Similar Charges Finance Costs | | | | 41 | | | | |
Interest Received Classified As Investing Activities | | | | -2 015 | -1 601 | | | |
Investment Property | | | | 240 000 | 240 000 | 300 000 | 300 000 | 300 000 |
Net Current Assets Liabilities | 1 264 016 | 1 634 868 | 1 946 917 | 4 051 184 | 4 160 175 | 4 722 075 | 2 044 027 | 2 123 177 |
Net Finance Income Costs | | | | 2 015 | 1 601 | | | |
Net Interest Paid Received Classified As Operating Activities | | | | -41 | | | | |
Number Shares Issued Fully Paid | | | | | 100 | | 100 | 100 |
Operating Profit Loss | | | | 1 676 116 | 986 793 | | | |
Other Creditors | | | | -1 239 | 25 120 | 9 125 | 13 796 | 18 335 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 147 072 | | | |
Other Disposals Property Plant Equipment | | | | | 190 588 | | | |
Other Interest Receivable Similar Income Finance Income | | | | 2 015 | 1 601 | | | |
Other Operating Income Format1 | | | | 5 781 | 4 518 | | | |
Other Taxation Social Security Payable | | | | 260 755 | 228 888 | 300 641 | 161 752 | 197 991 |
Par Value Share | | 1 | 1 | | 1 | | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 121 854 | 112 023 | | | |
Prepayments Accrued Income | | | | 63 346 | 127 818 | | | |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | | | | | -55 313 | | | |
Proceeds From Sales Property Plant Equipment | | | | -6 000 | -51 950 | | | |
Profit Loss | | | | 1 336 142 | 825 408 | | | |
Profit Loss On Ordinary Activities Before Tax | | | | 1 678 090 | 988 394 | | | |
Property Plant Equipment Gross Cost | | | | 1 381 122 | 1 420 521 | 1 729 006 | 1 978 393 | 1 984 837 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 80 891 | 85 895 | 83 900 | 112 900 | 123 900 |
Purchase Financial Investments Other Than Trading Investments | | | | -72 985 | | | | |
Purchase Property Plant Equipment | | | | -75 559 | -229 987 | | | |
Raw Materials Consumables | | | | 519 035 | 475 061 | | | |
Staff Costs Employee Benefits Expense | | | | 1 643 484 | 1 739 358 | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 80 891 | 85 895 | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 502 | 1 602 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 18 959 | -7 315 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 9 928 | 1 116 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 341 948 | 162 986 | | | |
Total Assets Less Current Liabilities | 1 844 619 | 2 221 691 | 2 724 616 | 4 889 034 | 5 042 402 | 5 561 824 | 2 996 005 | 2 995 432 |
Total Current Tax Expense Credit | | | | 364 003 | 157 982 | | | |
Trade Creditors Trade Payables | | | | 817 724 | 355 522 | 738 649 | 595 193 | 585 124 |
Trade Debtors Trade Receivables | | | | 1 071 334 | 1 152 088 | 1 585 161 | 2 027 205 | 1 377 969 |
Turnover Revenue | | | | 9 740 637 | 9 010 662 | | | |
Wages Salaries | | | | 1 521 630 | 1 627 335 | | | |
Advances Credits Directors | | | | 347 672 | 347 672 | | | |
Company Contributions To Defined Benefit Plans Directors | | | | 30 001 | 100 000 | | | |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 29 000 | 11 000 |
Amounts Owed By Group Undertakings | | | | | | 2 000 000 | | |
Amounts Owed To Group Undertakings | | | | | | | 508 000 | 773 000 |
Average Number Employees During Period | | | | | | | 49 | 48 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 22 353 | 77 850 |
Disposals Property Plant Equipment | | | | | | | 29 434 | 86 500 |
Investment Property Fair Value Model | | | | | | 300 000 | 300 000 | |
Merchandise | | | | | | 532 476 | 814 631 | 608 088 |
Prepayments | | | | | | 89 490 | 90 774 | 108 465 |
Provisions | | | | | | 83 900 | 112 900 | 123 900 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 278 821 | 92 944 |
Work In Progress | | | | | | 541 847 | 1 030 132 | 469 278 |
Creditors Due Within One Year | 728 528 | 857 810 | 2 343 695 | | | | | |
Number Shares Allotted | 100 | 100 | 100 | | | | | |
Provisions For Liabilities Charges | 28 626 | 36 504 | 92 722 | | | | | |
Value Shares Allotted | 100 | 100 | 100 | | | | | |