Profit & Loss |
Date of Accounts |
2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | | |
Net Worth | 210 287 | 277 970 | 182 764 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 45 989 | 56 434 | 279 313 | 214 608 | 310 838 | 2 439 798 | 357 044 | 574 655 |
Current Assets | 1 370 299 | 1 751 556 | 1 744 861 | 1 262 401 | 1 277 696 | 1 334 438 | 2 104 105 | 6 494 135 | 6 829 290 | 6 718 277 |
Debtors | 596 446 | 821 030 | 928 973 | 657 096 | 480 173 | 468 940 | 793 865 | 1 744 797 | 974 540 | 2 291 013 |
Net Assets Liabilities | | | 182 764 | 201 074 | 316 517 | 372 475 | 423 998 | 1 107 256 | 1 682 020 | 1 863 655 |
Other Debtors | | | 115 452 | 131 259 | 206 898 | 159 707 | 194 808 | 174 304 | 164 547 | 1 519 020 |
Property Plant Equipment | | | 221 102 | 209 823 | 184 834 | 321 630 | 431 978 | 658 603 | 1 222 006 | 1 245 132 |
Total Inventories | | | 769 899 | 548 871 | 518 210 | 650 890 | 999 402 | 2 309 540 | 5 497 706 | |
Cash Bank In Hand | 16 862 | 11 713 | 45 989 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 210 287 | 277 970 | 182 764 | | | | | | | |
Stocks Inventory | 756 991 | 918 813 | 769 899 | | | | | | | |
Tangible Fixed Assets | 270 915 | 286 907 | 221 102 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 1 | | | | | | | |
Profit Loss Account Reserve | 210 286 | 277 969 | 182 763 | | | | | | | |
Shareholder Funds | 210 287 | 277 970 | 182 764 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 14 000 | 18 000 | 19 800 |
Accrued Liabilities Deferred Income | | | | | | | | 1 224 881 | 867 292 | 661 853 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 193 924 | 253 428 | 300 985 | 366 004 | 432 579 | 555 819 | 814 448 | 1 081 724 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 22 568 | 201 815 | 201 423 | 349 865 | 822 032 | 290 402 |
Administrative Expenses | | | | | | | | 4 951 112 | 8 890 459 | 8 094 218 |
Amounts Owed By Related Parties | | | | 1 996 | | | | | | |
Amounts Owed To Group Undertakings | | | 1 410 | 1 410 | 4 282 | 221 154 | 205 097 | 749 275 | 609 179 | 508 306 |
Average Number Employees During Period | | | | 24 | | | 36 | 51 | 114 | 112 |
Bank Borrowings Overdrafts | | | 61 089 | | | | | 188 996 | 136 500 | 94 500 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | | 68 395 | 51 296 |
Corporation Tax Payable | | | | 4 900 | 56 704 | 56 523 | 60 879 | 319 597 | 41 557 | 30 472 |
Cost Sales | | | | | | | | 20 752 906 | 45 833 236 | 27 474 263 |
Creditors | | | 265 773 | 169 415 | 117 133 | 69 171 | 1 741 | 188 996 | 195 152 | 121 291 |
Current Tax For Period | | | | | | | | 319 597 | 41 557 | 30 472 |
Deferred Tax Asset Debtors | | | | | | | | 3 839 | 4 262 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | 48 011 | 104 178 | 10 359 |
Depreciation Expense Property Plant Equipment | | | | | | | | 123 240 | 240 389 | |
Dividends Paid | | | | | | | | 850 000 | | |
Dividends Paid On Shares Final | | | | | | | | 850 000 | | |
Finance Lease Liabilities Present Value Total | | | | | | | | | 58 652 | 26 791 |
Finished Goods Goods For Resale | | | | | | | | 2 309 540 | 5 497 706 | 3 852 609 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 8 984 | 25 770 | 7 623 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | 10 391 | -1 328 | 565 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 435 000 | 1 268 525 | 963 284 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | -15 465 | -160 156 | -274 145 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | 181 | |
Government Grant Income | | | | | | | | 52 978 | 11 583 | |
Gross Profit Loss | | | | | | | | 6 845 329 | 9 680 421 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | -1 328 | 565 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 59 504 | 47 557 | 65 019 | 88 009 | 123 240 | 258 810 | 267 276 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | 4 477 | 10 337 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | 2 877 | |
Interest Payable Similar Charges Finance Costs | | | | | | | | 46 329 | 82 374 | 80 144 |
Net Current Assets Liabilities | 47 978 | 45 125 | 227 435 | 160 666 | 251 239 | 153 277 | 53 135 | 748 873 | 870 991 | 961 736 |
Number Shares Issued Fully Paid | | | | 1 | | 1 | 1 | | | |
Operating Profit Loss | | | | | | | | 1 947 195 | 801 545 | |
Other Creditors | | | 204 684 | 169 415 | 117 133 | 69 171 | 1 741 | 2 862 830 | 1 066 057 | 2 961 116 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 21 434 | | 181 | |
Other Disposals Property Plant Equipment | | | | | | | 24 500 | | | |
Other Interest Expense | | | | | | | | 32 868 | 43 390 | 38 740 |
Other Operating Income Format1 | | | | | | | | 52 978 | 11 583 | |
Other Remaining Borrowings | | | 241 643 | 214 859 | | | | 1 741 | | |
Other Taxation Social Security Payable | | | 59 774 | 106 429 | 96 425 | 123 247 | 135 874 | 457 833 | 630 130 | 112 775 |
Par Value Share | | 1 | 1 | 1 | | 1 | 1 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 19 502 | 50 747 | 52 149 |
Prepayments Accrued Income | | | | | | | | 106 211 | 236 886 | 177 014 |
Profit Loss | | | | | | | | 1 533 258 | 574 764 | 181 635 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 1 900 866 | 719 171 | 223 031 |
Property Plant Equipment Gross Cost | | | 415 026 | 463 251 | 485 819 | 687 634 | 864 557 | 1 214 422 | 2 036 454 | 2 326 856 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 2 423 | 33 261 | 59 374 | 107 385 | | |
Social Security Costs | | | | | | | | 93 454 | 234 502 | |
Staff Costs Employee Benefits Expense | | | | | | | | 1 725 470 | 4 213 281 | 3 243 702 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 2 423 | 33 261 | 59 374 | 111 224 | 215 825 | 221 922 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 361 165 | 136 642 | 42 376 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | -3 097 | -5 405 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | -5 547 | -5 547 | -3 575 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 1 599 | 9 709 | 602 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 367 608 | 144 407 | 41 396 |
Total Assets Less Current Liabilities | 318 898 | 332 037 | 448 537 | 370 489 | 436 073 | 474 907 | 485 113 | 1 407 476 | 2 092 997 | 2 206 868 |
Total Current Tax Expense Credit | | | | | | | | 319 597 | 40 229 | 31 037 |
Total Operating Lease Payments | | | | | | | | 192 024 | 485 266 | |
Trade Creditors Trade Payables | | | 600 195 | 498 420 | 582 259 | 547 871 | 773 934 | 1 334 723 | 2 670 223 | 1 408 158 |
Trade Debtors Trade Receivables | | | 403 770 | 523 841 | 273 275 | 309 233 | 599 057 | 1 566 654 | 568 845 | 594 979 |
Turnover Revenue | | | | | | | | 27 598 235 | 55 513 657 | |
Wages Salaries | | | | | | | | 1 612 514 | 3 928 032 | 2 971 729 |
Director Remuneration | | | | | | | 8 700 | 9 390 | 12 120 | 12 012 |
Accounting Period Subsidiary | 2 013 | 2 014 | | | | | | | | |
Amounts Owed By Group Undertakings | | | 409 751 | 1 996 | | | | | | |
Bank Borrowings | | | 447 818 | | | | | | | |
Creditors Due After One Year | 108 611 | 54 067 | 265 773 | | | | | | | |
Creditors Due Within One Year | 1 322 321 | 1 706 431 | 1 517 426 | | | | | | | |
Fixed Assets | 270 920 | 286 912 | 221 102 | | | | | | | |
Investments Fixed Assets | 5 | 5 | | | | | | | | |
Number Shares Allotted | | 1 | 1 | | | | | | | |
Percentage Subsidiary Held | | 100 | | | | | | | | |
Secured Debts | 508 610 | 410 376 | 881 525 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | | | | | | | |
Tangible Fixed Assets Additions | | 80 053 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 337 542 | 415 026 | | | | | | | | |
Tangible Fixed Assets Depreciation | 66 627 | 128 119 | 193 924 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 63 349 | 65 805 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 1 857 | | | | | | | | |
Tangible Fixed Assets Disposals | | 2 569 | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 48 225 | | | | | | |
Total Borrowings | | | 881 525 | 460 472 | | | | | | |