Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 237 819 | 427 799 | 939 610 | 1 765 077 | 2 734 094 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 496 092 | 345 345 | 1 004 336 | 785 221 | 1 102 911 | | | | | | |
Cash Bank On Hand | | | | | 1 102 911 | 1 749 353 | 2 233 666 | 3 389 553 | 3 110 656 | 1 335 105 | 1 785 096 |
Current Assets | 1 414 491 | 2 132 452 | 3 029 462 | 3 051 096 | 4 117 550 | 5 787 179 | 7 341 696 | 8 065 472 | 7 847 556 | 8 774 976 | 9 042 155 |
Debtors | 848 578 | 1 610 652 | 1 657 777 | 1 839 784 | 2 318 212 | 3 006 907 | 3 832 062 | 3 433 634 | 3 576 137 | 6 134 382 | 4 210 971 |
Net Assets Liabilities | | | | | | 4 291 334 | 6 248 873 | 7 088 153 | 6 297 832 | 6 598 539 | 6 183 338 |
Other Debtors | | | | | 155 615 | | 409 003 | | | | |
Property Plant Equipment | | | | | 76 372 | 283 813 | 219 799 | 175 504 | 119 884 | 213 329 | 201 462 |
Stocks Inventory | 69 821 | 176 455 | 367 349 | 426 091 | 696 427 | | | | | | |
Tangible Fixed Assets | 11 327 | 9 759 | 36 000 | 53 804 | 76 372 | | | | | | |
Total Inventories | | | | | 696 427 | 1 030 919 | 1 275 968 | 1 242 285 | 1 160 763 | 1 305 489 | 2 153 165 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 237 719 | 427 699 | 939 510 | 1 764 977 | 2 733 994 | | | | | | |
Shareholder Funds | 237 819 | 427 799 | 939 610 | 1 765 077 | 2 734 094 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 9 000 | 12 000 | 12 000 | 12 000 |
Director Remuneration | | | | | | 6 700 | 8 160 | 48 027 | 89 479 | 225 946 | 261 859 |
Dividend Recommended By Directors | | | | | | | 72 000 | | 3 000 000 | 3 500 000 | 3 000 000 |
Accrued Liabilities | | | | | 6 000 | 123 118 | 21 297 | 71 936 | 199 020 | 725 806 | 449 888 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | 6 343 | 17 857 | 29 371 | 40 886 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 71 818 | 79 724 | 131 431 | 179 132 | 243 503 | 255 313 | 315 441 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 38 443 | | -32 599 | 21 820 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | 3 664 | | | 4 469 |
Administrative Expenses | | | | | | 1 439 727 | 1 531 500 | 1 121 828 | 1 146 813 | 1 161 167 | 1 588 170 |
Amortisation Expense Intangible Assets | | | | | | | | 5 010 | 7 514 | 7 514 | 7 515 |
Amounts Owed By Associates | | | | | 458 353 | 458 353 | | | | | |
Applicable Tax Rate | | | | | | 20 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | | 27 | 31 | 36 | 37 | 39 | 45 | 47 |
Bank Borrowings Overdrafts | | | | | | | | 5 205 | | | |
Bank Overdrafts | | | | | | | | 5 205 | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | 1 749 353 | | 3 384 348 | 3 110 656 | 1 335 105 | |
Comprehensive Income Expense | | | | | | 2 157 240 | 2 029 539 | 839 280 | 2 209 679 | 3 800 707 | 2 584 799 |
Corporation Tax Payable | | | | | 223 412 | 399 721 | 259 684 | 19 997 | 287 455 | -28 422 | -29 449 |
Cost Sales | | | | | | 7 095 670 | 8 053 288 | 6 369 802 | 9 511 912 | 13 918 939 | 15 015 518 |
Creditors | | | | | 1 459 828 | 1 779 658 | 1 274 179 | 1 171 926 | 1 709 796 | 2 396 620 | 3 051 149 |
Creditors Due Within One Year | 1 187 999 | 1 714 412 | 2 125 852 | 1 339 823 | 1 459 828 | | | | | | |
Current Tax For Period | | | | | | 399 721 | 499 684 | 206 058 | 527 455 | 871 578 | 608 973 |
Deferred Tax Liabilities | | | | | | | 38 443 | 42 107 | 9 508 | 31 328 | 35 797 |
Depreciation Amortisation Expense | | | | | | 21 647 | 63 691 | 54 044 | 75 885 | 75 620 | 104 056 |
Depreciation Expense Property Plant Equipment | | | | | | 21 647 | 63 691 | 47 701 | 64 371 | 64 105 | 92 541 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 13 741 | 11 984 | | | 52 295 | 32 413 |
Disposals Property Plant Equipment | | | | | | 28 045 | 40 272 | | | 55 268 | 34 364 |
Distribution Costs | | | | | | 2 456 | 53 974 | 293 420 | 221 872 | 263 532 | 249 926 |
Dividend Per Share Interim | | | | | | | 720 | | 30 000 | 35 000 | 30 000 |
Dividends Paid | | | | | | 600 000 | 72 000 | | 3 000 000 | 3 500 000 | 3 000 000 |
Dividends Paid Classified As Financing Activities | | | | | | -600 000 | -72 000 | | -3 000 000 | -3 500 000 | -3 000 000 |
Dividends Paid On Shares Interim | | | | | | 600 000 | 72 000 | | 3 000 000 | 3 500 000 | 3 000 000 |
Fixed Assets | | | | | | | 219 799 | 236 714 | 169 580 | 251 511 | 228 129 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | 12 500 | 9 000 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 433 333 | 333 333 | 233 333 | 233 333 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | 33 189 | 28 559 | -44 359 | -13 390 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -370 388 | 139 299 | 108 935 | 279 369 | 998 042 | 104 767 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -688 695 | -825 155 | 398 428 | 857 497 | -2 057 438 | -470 319 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | 1 696 | 2 067 | | | 20 790 | 1 320 |
Gain Loss On Disposals Property Plant Equipment | | | | | | 1 696 | 2 067 | | | 20 790 | 1 320 |
Gross Profit Loss | | | | | | 3 998 184 | 4 154 224 | 2 467 791 | 4 360 145 | 6 090 141 | 5 049 282 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -223 484 | -641 494 | -449 976 | -255 974 | -1 179 491 | -610 000 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 646 442 | 484 313 | 1 150 682 | -273 692 | -1 775 551 | 449 991 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | 72 | 1 773 | 4 231 | -4 023 | -7 964 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | 334 492 | 245 049 | -33 683 | -81 522 | 144 726 | 847 676 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 6 343 | 11 514 | 11 514 | 11 515 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 21 647 | 63 691 | 47 701 | 64 371 | 64 105 | 92 541 |
Intangible Assets | | | | | | | | 61 210 | 49 696 | 38 182 | 26 667 |
Intangible Assets Gross Cost | | | | | | | | 67 553 | 67 553 | 67 553 | |
Merchandise | | | | | | 1 030 919 | 1 275 968 | 1 242 285 | 1 160 763 | 1 305 489 | 2 153 165 |
Net Cash Flows From Used In Financing Activities | | | | | | 86 091 | 576 741 | -23 294 | 4 003 752 | 3 986 932 | 945 904 |
Net Cash Flows From Used In Investing Activities | | | | | | 226 360 | -3 079 | 70 269 | -920 | 125 278 | 73 209 |
Net Cash Flows From Used In Operating Activities | | | | | | -958 893 | -1 057 975 | -1 197 657 | -3 729 140 | -2 336 659 | -1 469 104 |
Net Cash Generated From Operations | | | | | | -1 182 377 | -1 699 469 | -1 647 633 | -3 985 114 | -3 516 150 | -2 100 694 |
Net Current Assets Liabilities | 226 492 | 418 040 | 903 610 | 1 711 273 | 2 657 722 | 4 007 521 | 6 067 517 | 6 893 546 | 6 137 760 | 6 378 356 | 5 991 006 |
Net Interest Received Paid Classified As Investing Activities | | | | | | -1 032 | -689 | -690 | -9 671 | -11 483 | -6 145 |
Number Shares Allotted | | 100 | 100 | 100 | 100 | | | | | | |
Number Shares Issued Fully Paid | | | | | | | 100 | 100 | 100 | 100 | 100 |
Operating Profit Loss | | | | | | 2 556 001 | 2 568 750 | 1 052 543 | 2 690 841 | 4 674 658 | 3 213 686 |
Other Creditors | | | | | 6 368 | 7 119 | 3 837 | 5 941 | 8 121 | 18 418 | 6 940 |
Other Deferred Tax Expense Credit | | | | | | | 38 443 | 3 664 | -32 599 | 21 820 | 4 469 |
Other Interest Receivable Similar Income Finance Income | | | | | | 1 032 | 689 | 690 | 9 671 | 11 483 | 6 145 |
Other Taxation Social Security Payable | | | | | 13 204 | 15 315 | 16 265 | 16 398 | 122 063 | 255 685 | 262 756 |
Par Value Share | | 1 | 1 | 1 | 1 | | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 4 051 | 5 693 | 8 336 | 22 272 | 20 756 | 50 661 |
Prepayments | | | | | 93 170 | 46 140 | 17 279 | 7 478 | 78 391 | 355 160 | |
Proceeds From Sales Property Plant Equipment | | | | | | -16 000 | -30 355 | | | -23 762 | -3 271 |
Profit Loss | | | | | | 2 157 240 | 2 029 539 | 839 280 | 2 209 679 | 3 800 707 | 2 584 799 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 2 557 033 | 2 569 439 | 1 053 233 | 2 700 512 | 4 686 141 | 3 198 241 |
Property Plant Equipment Gross Cost | | | | | 148 190 | 363 537 | 351 230 | 354 636 | 363 387 | 468 642 | 516 903 |
Provisions | | | | | | | 38 443 | 42 107 | 9 508 | 31 328 | 35 797 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 38 443 | 42 107 | 9 508 | 31 328 | 35 797 |
Purchase Intangible Assets | | | | | | | | -67 553 | | | |
Purchase Property Plant Equipment | | | | | | -243 392 | -27 965 | -3 406 | -8 751 | -160 523 | -82 625 |
Recoverable Value-added Tax | | | | | 212 512 | 350 373 | 260 800 | 227 816 | 237 113 | 366 314 | 397 458 |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | | | | | | |
Social Security Costs | | | | | | 42 911 | 53 128 | 46 393 | 94 946 | 136 886 | 115 574 |
Staff Costs Employee Benefits Expense | | | | | | 664 145 | 755 992 | 688 253 | 1 137 342 | 1 473 669 | 1 645 469 |
Tangible Fixed Assets Additions | | 7 150 | 43 730 | 34 275 | 67 854 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 43 826 | 50 976 | 76 551 | 110 826 | 148 190 | | | | | | |
Tangible Fixed Assets Depreciation | 32 499 | 41 217 | 40 551 | 57 022 | 71 818 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 8 718 | 13 710 | 16 471 | 22 419 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 14 376 | | 7 623 | | | | | | |
Tangible Fixed Assets Disposals | | | 18 155 | | 30 490 | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | 511 407 | 488 193 | 200 114 | 513 097 | 890 367 | 607 666 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -35 843 | 8 042 | 6 783 | 11 505 | -19 632 | -16 208 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 1 048 | 3 465 | 7 510 | 2 853 | 843 | 17 515 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 399 793 | 539 900 | 213 953 | 490 833 | 885 434 | 613 442 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | 67 553 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 243 392 | 27 965 | 3 406 | 8 751 | 160 523 | 82 625 |
Total Assets Less Current Liabilities | 237 819 | 427 799 | 939 610 | 1 765 077 | 2 734 094 | 4 291 334 | 6 287 316 | 7 130 260 | 6 307 340 | 6 629 867 | 6 219 135 |
Total Current Tax Expense Credit | | | | | | 399 793 | 501 457 | 210 289 | 523 432 | 863 614 | 608 973 |
Total Operating Lease Payments | | | | | | | 3 339 | 4 456 | 5 052 | 12 781 | 19 367 |
Trade Creditors Trade Payables | | | | | 1 209 872 | 719 505 | 962 956 | 1 019 015 | 1 063 455 | 1 390 792 | 1 775 884 |
Trade Debtors Trade Receivables | | | | | 1 398 562 | 2 152 041 | 3 144 980 | 3 198 340 | 2 260 633 | 3 912 101 | 3 813 513 |
Turnover Revenue | | | | | | 11 093 854 | 12 207 512 | 8 837 593 | 13 571 438 | 20 009 080 | 20 064 800 |
Wages Salaries | | | | | | 617 183 | 697 171 | 633 524 | 1 020 124 | 1 316 027 | 1 479 234 |
Amounts Owed By Group Undertakings | | | | | | | | | 1 000 000 | 1 500 807 | |
Amounts Owed To Group Undertakings | | | | | | | | | 27 162 | 31 821 | 582 610 |
Cash Receipts From Government Grants | | | | | | | | | | -9 216 | -2 500 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | -9 216 | -2 500 |
Interest Expense On Loan Capital | | | | | | | | | | | 21 590 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | -21 590 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 21 590 |
Other Operating Income Format1 | | | | | | | | | | 9 216 | 2 500 |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | | | | | | | | | 892 923 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | 972 838 | 496 148 | -2 051 596 |