Profit & Loss |
Date of Accounts |
2015-03-31 | 2016-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | |
Net Worth | 1 000 | 720 506 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 411 007 | 1 024 058 | 1 049 |
Current Assets | 1 000 | 3 120 657 | 4 724 928 | 5 920 790 | 5 311 861 |
Debtors | 1 000 | 18 527 | 235 282 | 118 872 | 75 682 |
Net Assets Liabilities | | | 3 621 269 | 4 828 310 | 5 149 398 |
Other Debtors | | | 8 796 | 38 558 | |
Property Plant Equipment | | | 119 951 | 593 208 | 1 137 814 |
Total Inventories | | | 4 078 639 | 4 777 860 | |
Cash Bank In Hand | | 875 173 | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 000 | 720 506 | | | |
Stocks Inventory | | 2 226 957 | | | |
Tangible Fixed Assets | | 74 200 | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | | | |
Profit Loss Account Reserve | | 719 506 | | | |
Shareholder Funds | 1 000 | 720 506 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 10 000 |
Accrued Liabilities Deferred Income | | | | 63 930 | 35 670 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 91 145 | 107 413 | 142 939 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 581 495 |
Administrative Expenses | | | | 1 533 018 | 1 548 041 |
Average Number Employees During Period | | | 38 | 33 | 32 |
Bank Borrowings | | | | 361 111 | 180 556 |
Bank Borrowings Overdrafts | | | 500 000 | 361 111 | 13 889 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | -235 255 |
Bank Overdrafts | | | | | 235 255 |
Cash Cash Equivalents Cash Flow Value | | | 409 918 | 1 024 058 | -234 206 |
Comprehensive Income Expense | | | | 1 272 670 | 388 599 |
Corporation Tax Payable | | | | 284 949 | 27 344 |
Cost Sales | | | | 21 123 129 | 19 408 037 |
Creditors | | | 500 000 | 361 111 | 13 889 |
Current Tax For Period | | | | 284 949 | 27 344 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -3 165 | 71 013 |
Depreciation Impairment Expense Property Plant Equipment | | | | 16 154 | 35 527 |
Dividends Paid | | | | 65 629 | 67 511 |
Dividends Paid Classified As Financing Activities | | | | -65 629 | -67 511 |
Dividends Paid On Shares Final | | | | 65 629 | 67 511 |
Finished Goods Goods For Resale | | | | 4 777 860 | 5 235 130 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | 138 889 | 180 555 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 5 835 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -470 564 | 253 519 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -116 410 | -43 190 |
Gain Loss In Cash Flows From Change In Inventories | | | | 699 221 | 457 270 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -150 292 | -284 949 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -614 140 | 1 258 264 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 16 268 | 35 527 |
Interest Income On Bank Deposits | | | | 105 | 9 008 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | 105 | 9 008 |
Interest Paid Classified As Operating Activities | | | | -4 575 | -12 359 |
Interest Payable Similar Charges Finance Costs | | | | 4 575 | 12 359 |
Interest Received Classified As Investing Activities | | | | -105 | |
Key Management Personnel Compensation Total | | | | 40 574 | 47 524 |
Net Cash Generated From Operations | | | | -1 462 831 | 140 402 |
Net Current Assets Liabilities | 1 000 | 661 146 | 4 023 817 | 4 448 880 | 4 115 820 |
Net Finance Income Costs | | | | 105 | 9 008 |
Other Creditors | | | 297 739 | 669 879 | 39 943 |
Other Disposals Property Plant Equipment | | | | | 1 363 |
Other Interest Receivable Similar Income Finance Income | | | | 105 | 9 008 |
Other Operating Income Format1 | | | | 2 198 | |
Other Taxation Social Security Payable | | | 299 997 | 84 689 | 13 031 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 15 664 | 15 941 |
Prepayments Accrued Income | | | | 38 558 | 13 443 |
Profit Loss | | | | 1 272 670 | 388 599 |
Profit Loss On Ordinary Activities Before Tax | | | | 1 554 454 | 486 956 |
Property Plant Equipment Gross Cost | | | 211 210 | 700 621 | 1 280 753 |
Provisions For Liabilities Balance Sheet Subtotal | | | 22 499 | 19 334 | |
Purchase Property Plant Equipment | | | | -489 411 | -581 495 |
Staff Costs Employee Benefits Expense | | | | 893 162 | 866 116 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 19 334 | 90 347 |
Tax Expense Credit Applicable Tax Rate | | | | 295 346 | 92 522 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 130 | |
Tax Increase Decrease From Other Short-term Timing Differences | | | | -13 692 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 281 784 | 98 357 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 489 411 | |
Total Assets Less Current Liabilities | 1 000 | 735 346 | 4 143 768 | 5 208 755 | 5 253 634 |
Total Borrowings | | | | 361 111 | 415 811 |
Trade Creditors Trade Payables | | | 102 286 | 201 796 | 678 131 |
Trade Debtors Trade Receivables | | | 226 486 | 80 314 | 62 239 |
Wages Salaries | | | | 811 500 | 780 170 |
Director Remuneration | | | | 39 758 | 46 509 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 40 574 | 47 524 |
Called Up Share Capital Not Paid Not Expressed As Current Asset | 1 000 | | | | |
Creditors Due Within One Year | | 2 459 511 | | | |
Fixed Assets | | 74 200 | | | |
Number Shares Allotted | 1 000 | | | | |
Par Value Share | 1 | | | | |
Provisions For Liabilities Charges | | 14 840 | | | |
Share Capital Allotted Called Up Paid | 1 000 | | | | |
Tangible Fixed Assets Additions | | 87 294 | | | |
Tangible Fixed Assets Cost Or Valuation | | 87 294 | | | |
Tangible Fixed Assets Depreciation | | 13 094 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 13 094 | | | |