Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 122 799 | 360 327 | 244 849 | 324 112 | 477 809 | 570 401 | |
|
Balance Sheet |
Cash Bank In Hand | 16 757 | 60 050 | 17 840 | 123 995 | 219 109 | 427 546 | |
Cash Bank On Hand | | | | | | 427 546 | 209 377 |
Current Assets | 202 835 | 584 419 | 436 139 | 629 022 | 774 173 | 1 017 838 | 1 244 447 |
Debtors | 186 078 | 524 369 | 516 186 | 505 027 | 513 548 | 566 964 | 1 009 248 |
Intangible Fixed Assets | | 7 030 | 22 979 | 101 207 | 101 726 | 112 234 | |
Net Assets Liabilities | | | | | | 570 401 | 698 180 |
Net Assets Liabilities Including Pension Asset Liability | 122 799 | 360 327 | 244 849 | 324 112 | 477 809 | 570 401 | |
Other Debtors | | | | | | 4 413 | 107 235 |
Property Plant Equipment | | | | | | 99 158 | 374 679 |
Stocks Inventory | | | | | 41 515 | 23 328 | |
Tangible Fixed Assets | 32 165 | 34 473 | 32 254 | 61 659 | 56 897 | 99 158 | |
Total Inventories | | | | | | 23 328 | 25 822 |
|
Capital & Reserves |
Called Up Share Capital | 25 800 | 25 800 | 25 807 | 25 807 | 25 808 | 25 808 | |
Profit Loss Account Reserve | 96 999 | 334 527 | 291 381 | 298 305 | 452 016 | 544 593 | |
Shareholder Funds | 122 799 | 360 327 | 244 849 | 324 112 | 477 809 | 570 401 | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | | 36 | 17 650 | 18 213 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 18 070 | 14 514 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 384 | 13 951 |
Accrued Liabilities Deferred Income | | | | | | 37 351 | 100 796 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 74 458 | 115 491 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 94 332 | 125 139 |
Administrative Expenses | 405 081 | 728 318 | | | | | |
Amortisation Intangible Assets Expense | | 2 091 | | | | | |
Average Number Employees During Period | | | | | | 47 | 72 |
Bank Borrowings Overdrafts | | | | | 4 406 | 25 044 | 18 750 |
Corporation Tax Due Within One Year | 44 917 | 110 234 | | | 172 988 | 194 223 | |
Corporation Tax Payable | | | | | | 194 223 | 109 820 |
Cost Sales | 90 | | | | | | |
Creditors | | | | | | 645 957 | 162 500 |
Creditors Due After One Year | 15 248 | 10 000 | | | | | |
Creditors Due Within One Year | 90 198 | 249 749 | 266 585 | 463 145 | 450 658 | 645 957 | |
Debtors Due Within One Year | 186 078 | 524 369 | | | 513 548 | 566 964 | |
Deferred Tax Liability | 6 755 | 5 846 | | | 4 314 | 12 872 | |
Depreciation Tangible Fixed Assets Expense | 10 722 | 12 300 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 10 820 |
Disposals Property Plant Equipment | | | | | | | 21 510 |
Distribution Costs | 308 526 | 376 824 | | | | | |
Fixed Assets | 32 165 | 41 503 | 55 233 | 162 866 | 158 623 | 211 392 | 525 113 |
Gross Profit Loss | 980 032 | 1 435 960 | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 41 033 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 41 627 |
Intangible Assets | | | | | | 112 234 | 140 434 |
Intangible Assets Gross Cost | | | | | | 186 692 | 255 925 |
Intangible Fixed Assets Additions | | 9 121 | 22 992 | 89 324 | 27 951 | 46 425 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 2 091 | 13 | 11 109 | 38 541 | 74 458 | |
Intangible Fixed Assets Amortisation Charged In Period | | 2 091 | 3 053 | 11 096 | 27 432 | 35 917 | |
Intangible Fixed Assets Amortisation Decrease Increase On Disposals | | | 5 131 | | | | |
Intangible Fixed Assets Cost Or Valuation | | 9 121 | 22 992 | 112 316 | 140 267 | 186 692 | |
Intangible Fixed Assets Disposals | | | 9 121 | | | | |
Interest Payable Similar Charges | 5 135 | 2 583 | | | | | |
Investments Fixed Assets | | | | | | | 10 000 |
Loans From Directors Within One Year | | | | | 35 | 687 | |
Merchandise | | | | | | 23 328 | 25 822 |
Net Current Assets Liabilities | 112 637 | 334 670 | 195 102 | 165 877 | 323 515 | 371 881 | 372 997 |
Number Shares Allotted | | 25 800 | 1 | 1 | 1 | 3 897 | |
Operating Profit Loss | 276 258 | 330 818 | | | | | |
Other Borrowings | 15 248 | 10 000 | | | | | |
Other Creditors | | | | | | | 18 750 |
Other Creditors Due Within One Year | | 8 439 | | | | | |
Other Interest Receivable Similar Income | 3 462 | 11 388 | | | | | |
Other Investments Other Than Loans | | | | | | | 10 000 |
Other Operating Income | 9 833 | | | | | | |
Other Taxation Social Security Payable | | | | | | 35 247 | 58 628 |
Other Taxation Social Security Within One Year | 9 506 | 4 715 | | | 24 970 | 35 247 | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | |
Prepayments Accrued Income | | | | | | 111 195 | 204 412 |
Profit Loss For Period | 222 913 | 257 528 | | | | 809 477 | |
Profit Loss On Ordinary Activities Before Tax | 274 585 | 339 623 | | | | | |
Property Plant Equipment Gross Cost | | | | | | 193 490 | 499 818 |
Provisions Charged Credited To Profit Loss Account During Period | | -909 | | | | 8 558 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 12 872 | 37 430 |
Provisions For Liabilities Charges | 6 755 | 5 846 | 5 486 | 4 631 | 4 314 | 12 872 | |
Recoverable Value-added Tax | | | | | | 3 605 | 173 736 |
Share Capital Allotted Called Up Paid | 25 800 | 25 800 | 1 | 1 | 1 | 3 897 | |
Stocks Raw Materials Consumables | | | | | 41 515 | 23 328 | |
Tangible Fixed Assets Additions | | 14 608 | 16 651 | 50 870 | 13 351 | 76 870 | |
Tangible Fixed Assets Cost Or Valuation | 42 887 | 57 495 | 68 319 | 119 189 | 132 140 | 193 490 | |
Tangible Fixed Assets Depreciation | 10 722 | 23 022 | 36 065 | 57 530 | 75 243 | 94 332 | |
Tangible Fixed Assets Depreciation Charged In Period | | 12 300 | 13 501 | 21 465 | 17 782 | 25 342 | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 458 | | 69 | 6 253 | |
Tangible Fixed Assets Disposals | | | 5 827 | | 400 | 15 520 | |
Tax On Profit Or Loss On Ordinary Activities | 51 672 | 82 095 | | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | 69 233 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 327 838 |
Total Assets Less Current Liabilities | 144 802 | 376 173 | 250 335 | 328 743 | 482 138 | 583 273 | 898 110 |
Total Dividend Payment | | 20 000 | | | | 716 900 | |
Trade Creditors Trade Payables | | | | | | 338 515 | 544 280 |
Trade Creditors Within One Year | 28 369 | 118 191 | | | 241 268 | 338 515 | |
Trade Debtors Trade Receivables | | | | | | 302 331 | 427 453 |
Turnover Gross Operating Revenue | 980 122 | 1 435 960 | | | | | |
U K Current Corporation Tax | 44 917 | 83 004 | | | | | |
U K Deferred Tax | 6 755 | -909 | | | | | |
Value Shares Allotted | | | 1 | | | | |
V A T Current Asset | | | | | 18 645 | 3 605 | |
Advances Credits Directors | 60 693 | 56 661 | 63 416 | 2 584 | 36 | 17 650 | |
Advances Credits Made In Period Directors | 3 699 | 90 159 | 68 441 | 139 294 | 3 913 | | |
Advances Credits Repaid In Period Directors | | 2 922 | 61 686 | 66 000 | 1 365 | | |