Profit & Loss |
Date of Accounts |
2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | |
Net Worth | -316 628 | -623 421 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 102 597 | 699 993 | | | | | | | |
Cash Bank On Hand | | 699 993 | 384 450 | 470 456 | 576 318 | 888 756 | 608 867 | 872 293 | 88 759 |
Current Assets | 353 528 | 1 440 252 | 1 591 112 | 1 690 597 | 1 912 594 | 2 225 734 | 3 466 076 | 8 391 787 | 6 750 022 |
Debtors | 250 931 | 740 259 | 1 206 662 | 1 220 141 | 1 336 276 | 1 304 370 | 1 777 132 | 2 586 437 | 2 919 339 |
Net Assets Liabilities | | -623 421 | -532 648 | -610 222 | -258 532 | 104 035 | 416 191 | 714 561 | 913 911 |
Net Assets Liabilities Including Pension Asset Liability | -316 628 | -623 421 | | | | | | | |
Other Debtors | | | 140 899 | 258 188 | 270 550 | 294 082 | 342 172 | 3 500 | 2 500 |
Property Plant Equipment | | 10 248 | 8 363 | 15 602 | 31 765 | 26 815 | 21 445 | 30 135 | |
Tangible Fixed Assets | 6 405 | 10 248 | | | | | | | |
Total Inventories | | | | | | 32 608 | 1 080 077 | 4 933 057 | 3 741 924 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 200 | | | | | | | |
Profit Loss Account Reserve | -316 728 | -623 621 | | | | | | | |
Shareholder Funds | -316 628 | -623 421 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 8 000 | 13 000 |
Amount Specific Advance Or Credit Directors | 5 607 | 6 880 | 6 910 | 6 910 | 6 910 | 6 910 | 6 910 | 6 910 | 6 910 |
Amount Specific Advance Or Credit Made In Period Directors | | 13 027 | 30 | | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | 510 | | | | | | | |
Company Contributions To Money Purchase Plans Directors | | | | | | | 681 | 70 466 | 160 578 |
Director Remuneration | | | | | | | 34 542 | 32 009 | 113 280 |
Accrued Liabilities | | 14 145 | 10 515 | | | | 9 834 | 1 034 664 | 239 965 |
Accumulated Depreciation Impairment Property Plant Equipment | | 4 488 | 7 477 | 12 578 | 21 720 | 31 096 | 42 069 | 59 593 | 83 397 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | -62 |
Administrative Expenses | | | | | | | 1 357 338 | 2 297 266 | 3 207 930 |
Amounts Owed To Group Undertakings | | | | | | | 1 427 672 | 2 957 886 | 2 464 885 |
Applicable Tax Rate | | | | | | | 19 | 19 | 19 |
Average Number Employees During Period | | | 10 | 11 | 14 | 14 | 20 | 28 | 37 |
Cash Cash Equivalents Cash Flow Value | | | | | | | 608 867 | 872 293 | |
Comprehensive Income Expense | | | | | | | 435 156 | 421 370 | 322 350 |
Corporation Tax Payable | | | | | | | 46 716 | 107 000 | 80 740 |
Corporation Tax Recoverable | | | | | | | 1 728 | 1 728 | 2 245 |
Cost Sales | | | | | | | 9 070 171 | 11 582 237 | 14 198 305 |
Creditors | | 1 921 510 | 1 743 820 | 1 900 830 | 1 799 894 | 1 737 886 | 2 178 610 | 7 702 299 | 5 862 967 |
Creditors Due After One Year | 616 988 | 1 921 510 | | | | | | | |
Creditors Due Within One Year | 59 573 | 151 686 | | | | | | | |
Current Tax For Period | | | | | | | 46 716 | 107 000 | 80 823 |
Deferred Tax Asset Debtors | | | 109 156 | | | | | | |
Depreciation Amortisation Expense | | | | | | | 10 972 | 17 524 | 23 804 |
Depreciation Expense Property Plant Equipment | | | | | | | 10 973 | 17 524 | 23 804 |
Dividends Paid | | | | | | | 123 000 | 123 000 | 123 000 |
Dividends Paid Classified As Financing Activities | | | | | | | -123 000 | -123 000 | -123 000 |
Dividends Paid On Shares Interim | | | | | | | 123 000 | 123 000 | 123 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 19 380 | 161 331 | 231 239 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | -22 166 | -69 412 | -93 095 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | 121 752 | 3 723 466 | -2 188 452 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -475 320 | -809 305 | -332 386 |
Gross Profit Loss | | | | | | | 1 846 911 | 2 821 936 | 3 521 213 |
Income From Related Parties | | | | | | | 2 753 | 46 010 | 34 299 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -1 732 | -46 716 | -105 726 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | -279 889 | 263 426 | -783 534 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | 4 | | -1 874 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | 1 047 469 | 3 852 980 | -1 191 133 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 2 989 | 5 101 | 9 142 | 9 376 | 10 973 | 17 524 | 9 377 |
Loans Owed By Related Parties | | | | | | | 750 938 | 1 601 569 | 1 051 569 |
Merchandise | | | | | | | 1 080 077 | 4 933 057 | 3 741 924 |
Net Cash Flows From Used In Financing Activities | | | | | | | -627 938 | -727 630 | -252 381 |
Net Cash Flows From Used In Investing Activities | | | | | | | 5 603 | 26 214 | 25 525 |
Net Cash Flows From Used In Operating Activities | | | | | | | 902 224 | 437 990 | 1 010 390 |
Net Cash Generated From Operations | | | | | | | 900 492 | 391 274 | 904 664 |
Net Current Assets Liabilities | 293 955 | 1 288 566 | 1 202 809 | 1 275 006 | 1 509 597 | 1 815 106 | 2 576 767 | 689 488 | 887 055 |
Number Shares Allotted | 100 | 70 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | | 70 | 30 |
Other Creditors | | 4 071 | 1 743 820 | 1 900 830 | 1 799 894 | 1 737 886 | 2 178 610 | | 925 381 |
Other Deferred Tax Expense Credit | | | | | | | 7 697 | 1 651 | -62 |
Other Operating Income Format1 | | | | | | | | 5 351 | 87 954 |
Other Remaining Borrowings | | 1 825 942 | 1 743 820 | | | | | | |
Other Taxation Social Security Payable | | | 12 861 | 18 152 | 45 709 | 35 049 | 258 423 | | |
Par Value Share | 1 | 1 | | | | | | 1 | 1 |
Payments To Related Parties | | | | | | | 300 895 | 9 783 | 1 001 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 13 688 | 89 377 | 206 627 |
Prepayments | | 76 137 | 24 833 | | | | 333 534 | 623 080 | 230 665 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | -750 938 | -851 630 | |
Profit Loss | | | | | | | 435 156 | 421 370 | 322 350 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 489 573 | 530 021 | 401 237 |
Property Plant Equipment Gross Cost | | 14 736 | 15 840 | 28 180 | 53 485 | 57 911 | 63 514 | 89 728 | 115 253 |
Provisions | | | | | | | 3 411 | 5 062 | 5 000 |
Provisions For Liabilities Balance Sheet Subtotal | | 725 | | | | | 3 411 | 5 062 | 5 000 |
Provisions For Liabilities Charges | | 725 | | | | | | | |
Purchase Property Plant Equipment | | | | | | | -5 603 | -26 214 | -25 525 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -1 000 | -550 000 |
Share Capital Allotted Called Up Paid | 100 | 70 | | | | | | | |
Social Security Costs | | | | | | | 78 131 | 109 997 | 135 012 |
Staff Costs Employee Benefits Expense | | | | | | | 818 080 | 1 273 584 | 1 641 677 |
Tangible Fixed Assets Additions | 8 006 | 8 079 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 8 006 | 14 736 | | | | | | | |
Tangible Fixed Assets Depreciation | 1 601 | 4 488 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 1 601 | 3 157 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 270 | | | | | | | |
Tangible Fixed Assets Disposals | | 1 349 | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | 93 019 | 100 704 | 76 235 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | 874 | -1 892 | 1 266 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 995 | 14 669 | 3 322 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 54 417 | 108 651 | 78 887 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 1 104 | 12 340 | 25 305 | 4 426 | 5 603 | 26 214 | 7 594 |
Total Assets Less Current Liabilities | 300 360 | 1 298 814 | 1 211 172 | 1 290 608 | 1 541 362 | 1 841 921 | 419 602 | 719 623 | 918 911 |
Total Current Tax Expense Credit | | | | | | | 46 720 | 107 000 | 78 949 |
Trade Creditors Trade Payables | | 123 712 | 359 728 | 378 881 | 331 907 | 358 080 | 615 082 | 1 602 871 | 862 072 |
Trade Debtors Trade Receivables | | 657 212 | 1 065 763 | 961 953 | 1 065 726 | 1 010 288 | 1 434 960 | 1 951 219 | 2 677 019 |
Turnover Revenue | | | | | | | 10 917 082 | 14 404 173 | 17 290 705 |
Wages Salaries | | | | | | | 726 261 | 1 074 210 | 1 300 038 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | 1 651 | |
Advances Credits Directors | 5 607 | 6 910 | | | | | | | |
Advances Credits Made In Period Directors | 7 420 | | | | | | | | |
Advances Credits Repaid In Period Directors | 13 027 | | | | | | | | |
Tax Decrease From Utilisation Tax Losses | | | | | | | 10 016 | | |