Profit & Loss |
Date of Accounts |
2014-01-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 |
Currency |
| | | | |
Net Worth | 2 831 | | | | |
|
Balance Sheet |
Cash Bank In Hand | 11 613 | | | | |
Cash Bank On Hand | | 30 393 | 216 863 | 128 889 | 3 766 |
Current Assets | 23 805 | 1 839 728 | 2 928 560 | 3 403 602 | 4 234 702 |
Debtors | 12 192 | 1 803 531 | 2 708 858 | 3 268 794 | 4 226 114 |
Net Assets Liabilities | | 263 597 | 589 466 | 934 253 | 1 250 891 |
Other Debtors | | 20 056 | 2 929 | 45 533 | 145 542 |
Property Plant Equipment | | 560 917 | 681 276 | 644 965 | 556 436 |
Total Inventories | | 5 804 | 2 839 | 5 919 | 4 822 |
|
Capital & Reserves |
Called Up Share Capital | 100 | | | | |
Profit Loss Account Reserve | 2 731 | | | | |
Shareholder Funds | 2 831 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 8 250 | 7 000 | 9 500 | |
Amount Specific Advance Or Credit Directors | | 5 540 | 112 018 | 40 018 | 40 814 |
Amount Specific Advance Or Credit Made In Period Directors | | 81 494 | 5 000 | 43 000 | 43 796 |
Amount Specific Advance Or Credit Repaid In Period Directors | | 6 702 | 2 050 | 115 000 | 43 000 |
Company Contributions To Money Purchase Plans Directors | | | | 1 149 | |
Director Remuneration | | 247 118 | 306 648 | 246 442 | |
Accumulated Depreciation Impairment Property Plant Equipment | | 78 923 | 168 483 | 273 641 | 362 170 |
Additional Provisions Increase From New Provisions Recognised | | | 40 066 | -9 542 | |
Administrative Expenses | | 1 050 839 | 1 709 068 | 1 868 030 | |
Average Number Employees During Period | | 28 | 45 | 50 | 52 |
Bank Borrowings Overdrafts | | | 186 695 | | 414 353 |
Bank Overdrafts | | | 186 695 | | 414 353 |
Cash Cash Equivalents Cash Flow Value | | 30 393 | 30 168 | | |
Comprehensive Income Expense | | 345 365 | 354 869 | 477 283 | |
Corporation Tax Payable | | 64 555 | 54 725 | 121 563 | 248 339 |
Cost Sales | | 5 764 810 | 8 768 101 | 8 922 065 | |
Creditors | | 336 705 | 334 809 | 211 440 | 70 765 |
Creditors Due Within One Year | 20 974 | | | | |
Current Tax For Period | | 64 825 | 54 725 | 121 563 | |
Depreciation Amortisation Expense | | 61 959 | 89 561 | 105 157 | |
Depreciation Expense Property Plant Equipment | | 2 569 | 5 907 | 7 162 | |
Dividends Paid | | 199 697 | 29 000 | 132 500 | |
Dividends Paid Classified As Financing Activities | | -199 697 | -29 000 | -132 500 | |
Dividends Paid On Shares | | 199 697 | 29 000 | 132 500 | |
Dividends Paid On Shares Interim | | 1 000 | 5 000 | 5 000 | |
Finance Lease Liabilities Present Value Total | | 336 705 | 334 809 | 211 440 | 70 765 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 85 304 | 99 496 | 155 465 | 145 328 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 294 892 | 637 260 | 362 954 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -646 686 | -790 360 | -633 835 | |
Gain Loss On Disposal Assets Income Statement Subtotal | | -3 159 | | | |
Gain Loss On Disposals Property Plant Equipment | | -3 159 | | | |
Gross Profit Loss | | 1 520 788 | 2 138 151 | 2 451 208 | |
Income Taxes Paid Refund Classified As Operating Activities | | -270 | -27 844 | -24 877 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -62 652 | -225 | 98 721 | |
Increase Decrease In Property Plant Equipment | | | 172 000 | 65 000 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | 3 733 | -2 965 | 3 080 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 89 560 | 105 158 | 88 529 |
Interest Expense On Bank Overdrafts | | 201 | 34 | 1 290 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 15 727 | 19 100 | 25 432 | |
Interest Paid Classified As Operating Activities | | -201 | -34 | -1 290 | |
Interest Payable Similar Charges Finance Costs | | 15 928 | 19 134 | 26 722 | |
Issue Equity Instruments | | | | 4 | |
Merchandise | | 5 804 | 2 839 | 5 919 | |
Net Cash Flows From Used In Financing Activities | | -97 771 | 114 837 | 198 207 | |
Net Cash Flows From Used In Investing Activities | | 325 765 | 209 919 | 68 847 | |
Net Cash Flows From Used In Operating Activities | | -165 342 | -324 531 | -365 775 | |
Net Cash Generated From Operations | | -181 540 | -371 509 | -417 374 | |
Net Current Assets Liabilities | 2 831 | 85 216 | 328 896 | 577 083 | 829 891 |
Nominal Value Shares Issued Specific Share Issue | | | | 1 | |
Number Shares Allotted | 100 | | | | |
Number Shares Issued Fully Paid | | | 5 | 5 | |
Number Shares Issued Specific Share Issue | | | | 4 | |
Operating Profit Loss | | 471 949 | 432 083 | 586 178 | |
Other Creditors | | 110 433 | 174 235 | 80 847 | 97 092 |
Other Deferred Tax Expense Credit | | 45 831 | 40 066 | -9 542 | |
Other Operating Income Format1 | | 2 000 | 3 000 | 3 000 | |
Other Taxation Social Security Payable | | 15 519 | 413 | 97 168 | 90 523 |
Par Value Share | 1 | | 0 | 0 | |
Payments Finance Lease Liabilities Classified As Financing Activities | | 187 265 | 34 671 | -139 611 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 10 723 | |
Prepayments Accrued Income | | 17 178 | 68 736 | 828 468 | 29 700 |
Proceeds From Issuing Shares | | | | -4 | |
Proceeds From Sales Property Plant Equipment | | -15 240 | | | |
Profit Loss | | 345 365 | 354 869 | 477 283 | |
Profit Loss On Ordinary Activities Before Tax | | 456 021 | 412 949 | 559 456 | |
Property Plant Equipment Gross Cost | | 639 840 | 849 759 | 918 606 | 569 550 |
Provisions | | 45 831 | 85 897 | 76 355 | |
Provisions For Liabilities Balance Sheet Subtotal | | 45 831 | 85 897 | 76 355 | 64 671 |
Purchase Property Plant Equipment | | -341 005 | -209 919 | -68 847 | |
Recoverable Value-added Tax | | 47 991 | | | 116 152 |
Share Capital Allotted Called Up Paid | 100 | | | | |
Social Security Costs | | 122 207 | 196 567 | 258 553 | |
Staff Costs Employee Benefits Expense | | 1 289 623 | 2 125 711 | 2 413 626 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 110 656 | 58 080 | 82 173 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 209 919 | 68 847 | |
Total Assets Less Current Liabilities | 2 831 | 646 133 | 1 010 172 | 1 222 048 | 1 386 327 |
Total Borrowings | | 481 618 | 702 984 | 376 678 | 625 793 |
Total Current Tax Expense Credit | | 64 825 | 18 014 | 91 715 | |
Total Operating Lease Payments | | 28 000 | 72 000 | 105 917 | |
Trade Creditors Trade Payables | | 1 413 552 | 1 973 138 | 2 354 249 | 2 413 829 |
Trade Debtors Trade Receivables | | 1 718 306 | 2 522 225 | 2 353 725 | 3 891 558 |
Turnover Revenue | | 7 285 598 | 10 906 252 | 11 373 273 | |
Wages Salaries | | 1 167 416 | 1 929 144 | 2 144 350 | |