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 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 100 | 100 | 100 | 100 | 109 553 | 479 587 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 570 968 | 751 979 | 1 500 776 | 1 323 130 | 1 874 285 | 3 694 284 | 1 942 734 |
Current Assets | 100 | 100 | | 100 | 409 606 | 1 363 893 | 2 379 387 | 3 475 783 | 4 248 369 | 5 798 884 | 10 694 706 | 13 063 109 |
Debtors | | | | 100 | 199 984 | 792 925 | 1 627 408 | 1 894 730 | 2 857 212 | 3 844 722 | 6 855 269 | 10 778 788 |
Net Assets Liabilities | | | | | | 479 587 | 1 064 014 | 1 095 520 | 2 240 614 | 3 828 448 | 5 833 037 | 6 168 575 |
Other Debtors | | | | | | 576 775 | 293 331 | | | | | |
Property Plant Equipment | | | | | | 545 344 | 620 442 | 567 011 | 735 919 | 1 456 800 | 797 586 | 735 400 |
Total Inventories | | | | | | | | 80 277 | 68 027 | 79 877 | 145 153 | 291 589 |
Cash Bank In Hand | 100 | 100 | 100 | 100 | 209 622 | 570 968 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 100 | 100 | 100 | 100 | 119 253 | 479 587 | | | | | | |
Intangible Fixed Assets | | | | | 436 500 | 388 000 | | | | | | |
Tangible Fixed Assets | | | | | 6 795 | 545 344 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | 100 | 100 | 100 | | | | | | |
Shareholder Funds | 100 | 100 | 100 | 100 | 109 553 | 479 587 | | | | | | |
Profit Loss Account Reserve | | | | | 109 453 | 479 487 | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | | | 253 654 | 293 331 | 48 | 3 571 | 4 872 | 12 224 | 643 501 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | 1 166 161 | 914 417 | 2 009 560 | 1 977 163 | 1 712 856 | 2 162 053 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | 619 176 | 1 207 796 | 2 013 083 | 1 978 464 | 1 720 208 | 1 506 328 |
Audit Fees Expenses | | | | | | | | | | 16 500 | 16 500 | 21 000 |
Dividend Recommended By Directors | | | | | | | 603 000 | 1 191 500 | 1 995 000 | 1 960 000 | 1 700 000 | 1 486 000 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | 57 994 | 57 994 | | |
Director Remuneration | | | | | | | | | 23 938 | 24 071 | 26 118 | 25 756 |
Accrued Liabilities Deferred Income | | | | | | | 57 194 | 122 751 | 99 529 | 336 450 | 786 131 | 501 042 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 97 000 | 145 500 | 194 000 | 386 193 | 815 847 | 864 347 | 1 235 315 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 29 531 | 114 873 | 213 121 | 274 823 | 470 513 | 562 982 | 801 029 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | -8 435 | 33 148 | 130 270 | -34 302 | -10 319 |
Administrative Expenses | | | | | | 747 058 | 2 080 336 | 2 796 037 | 3 432 302 | 5 132 307 | 6 008 917 | 9 342 847 |
Amortisation Expense Intangible Assets | | | | | | 48 500 | 48 500 | 48 500 | 48 500 | 48 500 | 48 500 | 48 500 |
Amounts Owed By Group Undertakings | | | | | | | | | 11 950 | 6 854 | 432 427 | |
Average Number Employees During Period | | | | | | | 50 | 88 | 115 | 138 | 157 | 201 |
Bank Borrowings | | | | | | 303 063 | 276 716 | 249 442 | 221 229 | 194 715 | 191 387 | 2 532 120 |
Bank Borrowings Overdrafts | | | | | | 276 714 | 249 433 | 29 252 | 193 861 | 165 053 | 828 596 | 101 762 |
Corporation Tax Payable | | | | | | | 279 201 | 301 836 | 478 339 | 449 552 | 834 194 | -11 032 |
Corporation Tax Recoverable | | | | | | | | 8 079 | 159 074 | | | 103 565 |
Cost Sales | | | | | | 1 537 796 | 3 525 894 | 4 607 837 | 6 226 986 | 7 721 994 | 9 429 783 | 14 103 976 |
Creditors | | | | | | 530 369 | 264 922 | 232 254 | 281 792 | 607 454 | 1 086 469 | 147 333 |
Current Tax For Period | | | | | | | 279 201 | 301 836 | 478 339 | 449 552 | 384 642 | -195 696 |
Deferred Tax Liabilities | | | | | | | 37 762 | 29 327 | 38 866 | 169 136 | 134 834 | 124 515 |
Depreciation Expense Property Plant Equipment | | | | | | 27 265 | 74 003 | 81 679 | 94 241 | 134 766 | 111 864 | 157 578 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 59 459 | 53 517 | 99 792 | 38 047 |
Disposals Property Plant Equipment | | | | | | | | | 65 225 | 58 257 | 106 207 | 42 014 |
Dividends Paid | | | | | | | 603 000 | 1 191 500 | 1 995 000 | 1 960 000 | 1 700 000 | 1 486 000 |
Finance Lease Liabilities Present Value Total | | | | | | | 15 489 | 11 014 | 84 360 | 437 529 | 191 880 | 201 655 |
Fixed Assets | | | | | 443 295 | 933 344 | 959 942 | 858 011 | 1 270 805 | 2 285 963 | 3 080 755 | 3 766 851 |
Gross Profit Loss | | | | | | 1 556 835 | 3 581 102 | 4 316 888 | 6 782 976 | 9 000 049 | 9 860 200 | 10 961 253 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | -40 458 | | | | -552 076 | |
Increase Decrease In Property Plant Equipment | | | | | | | 42 727 | 2 656 | 124 543 | 667 182 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 48 500 | 48 500 | 192 193 | 429 654 | 48 500 | 370 968 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 85 342 | 98 248 | 121 160 | 249 207 | 230 379 | 276 094 |
Intangible Assets | | | | | | 388 000 | 339 500 | 291 000 | 529 886 | 824 163 | 1 726 093 | 2 474 375 |
Intangible Assets Gross Cost | | | | | | 485 000 | 485 000 | 485 000 | 916 079 | 1 640 010 | 2 590 440 | 3 709 690 |
Interest Payable Similar Charges Finance Costs | | | | | | 1 927 | 11 273 | 12 696 | 15 522 | 54 974 | 39 295 | 68 244 |
Investments Fixed Assets | | | | | | | | | 5 000 | 5 000 | 5 000 | 5 000 |
Net Current Assets Liabilities | 100 | 100 | | 100 | 13 264 | 91 443 | 406 756 | 499 090 | 1 314 076 | 2 342 683 | 3 997 194 | 2 697 181 |
Number Shares Issued Fully Paid | | | | | | | | 100 | 100 | 100 | 100 | 100 |
Operating Profit Loss | | | | | | 809 777 | 1 500 766 | 1 520 851 | 3 381 656 | 4 175 649 | 4 092 915 | 1 683 145 |
Other Creditors | | | | | | 253 655 | 1 193 676 | | | | | |
Other Deferred Tax Expense Credit | | | | | | | 22 931 | -8 435 | 33 148 | 130 270 | -34 302 | -10 319 |
Other Interest Receivable Similar Income Finance Income | | | | | | 70 | 66 | 222 | 2 116 | 6 980 | 1 310 | 622 |
Other Investments Other Than Loans | | | | | | | | | 5 000 | 5 000 | 5 000 | 5 000 |
Other Operating Income Format1 | | | | | | | | | 30 982 | 49 236 | 241 632 | 64 739 |
Other Taxation Social Security Payable | | | | | | 271 331 | 450 088 | 74 696 | 81 811 | 117 851 | 172 068 | 297 707 |
Par Value Share | | | 1 | 1 | | | | 1 | 1 | 1 | 1 | 1 |
Percentage Class Share Held In Subsidiary | | | | | | | | | 100 | 100 | 100 | 100 |
Prepayments | | | | | | | 179 403 | 230 970 | 245 030 | 253 538 | 552 956 | 680 794 |
Profit Loss | | | | | | 643 504 | 1 187 427 | 1 223 006 | 3 140 094 | 3 547 834 | 3 704 590 | 1 821 538 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 807 920 | 1 489 559 | 1 508 377 | 3 492 507 | 4 127 656 | 4 054 930 | 1 615 523 |
Property Plant Equipment Gross Cost | | | | | | 574 875 | 735 315 | 780 132 | 1 010 742 | 1 927 313 | 1 360 568 | 1 536 429 |
Provisions | | | | | | | 37 762 | 29 327 | 62 475 | 192 745 | 158 443 | 148 124 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 14 831 | 37 762 | 29 327 | 62 475 | 192 745 | 158 443 | 148 124 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 164 416 | 302 132 | 285 371 | 352 413 | 579 822 | 350 340 | -206 015 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | 431 079 | 723 931 | 950 430 | 1 119 250 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 200 898 | 44 817 | 171 577 | 974 828 | 91 538 | 217 875 |
Total Assets Less Current Liabilities | 100 | 100 | | 100 | 456 559 | 1 024 787 | 1 366 698 | 1 357 101 | 2 584 881 | 4 628 646 | 7 077 949 | 6 464 032 |
Total Current Tax Expense Credit | | | | | | | 279 201 | 293 806 | 319 265 | 449 552 | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | | 124 257 | | | |
Trade Creditors Trade Payables | | | | | | 130 358 | 1 077 625 | 1 482 795 | 1 843 962 | 1 683 549 | 3 389 838 | 5 907 835 |
Trade Debtors Trade Receivables | | | | | | 216 150 | 1 146 174 | 1 644 420 | 2 441 158 | 3 322 039 | 5 869 886 | 9 349 351 |
Turnover Revenue | | | | | | 3 094 631 | 7 106 996 | 8 924 725 | 13 009 962 | 16 722 043 | 19 289 983 | 25 065 229 |
Amounts Owed To Group Undertakings | | | | | | | | | | | | 53 493 |
Applicable Tax Rate | | | | | | | | | 19 | 19 | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 1 323 130 | 1 874 285 | 3 694 284 | |
Comprehensive Income Expense | | | | | | | | | | 3 547 833 | 3 704 590 | 1 821 538 |
Current Asset Investments | | | | | | | | | | | | 49 998 |
Depreciation Amortisation Expense | | | | | | | | | 313 354 | 678 861 | 240 760 | 647 062 |
Dividends Paid Classified As Financing Activities | | | | | | | | | -1 995 000 | -1 960 000 | -1 700 000 | -1 486 000 |
Dividends Paid On Shares Interim | | | | | | | | | 1 995 000 | 1 960 000 | 1 700 000 | 1 486 000 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | 41 295 | 214 594 | 214 594 | 214 594 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 1 202 | 297 | 4 011 | 6 819 |
Future Finance Charges On Finance Leases | | | | | | | | | 10 021 | 32 488 | 22 714 | 12 939 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 50 000 | 339 269 | 309 680 | 309 680 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | -232 130 | 138 898 | 2 685 170 | 2 109 641 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | -811 487 | -1 146 584 | -2 584 974 | -3 607 303 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | -5 766 | -4 740 | -6 416 | -3 967 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | -5 766 | -4 740 | -6 416 | -3 967 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | -293 757 | -319 265 | | -753 095 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | -177 646 | 551 155 | 1 819 999 | -1 751 550 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | -159 074 | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | -12 250 | 11 850 | 65 276 | 146 436 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | 8 811 | 11 713 | 8 585 | 38 711 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | 5 509 | 42 964 | 26 699 | 22 714 |
Interest Paid Classified As Operating Activities | | | | | | | | | -10 013 | -12 010 | -12 596 | -45 530 |
Investment Property | | | | | | | | | | | 552 076 | 552 076 |
Investment Property Fair Value Model | | | | | | | | | | | 552 076 | |
Merchandise | | | | | | | | | 68 027 | 79 877 | 145 153 | 291 589 |
Net Assets Liabilities Subsidiaries | | | | | | | | | | -100 | -41 705 | -256 760 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | 1 932 235 | 1 481 212 | 1 049 486 | 719 706 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | 605 541 | 1 691 779 | 1 466 231 | 900 581 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | -2 360 130 | -3 724 146 | -4 335 716 | 131 263 |
Net Cash Generated From Operations | | | | | | | | | -2 669 409 | -4 098 385 | -4 375 011 | -690 076 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | -2 116 | -6 980 | -1 310 | -622 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | 87 456 | 504 001 | -182 106 | -191 880 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 120 843 | 173 952 | 126 300 | 179 635 |
Prepayments Accrued Income | | | | | | | | | | 262 291 | | |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | | -855 000 | -2 500 000 |
Profit Loss Subsidiaries | | | | | | | | | | | 41 605 | 210 155 |
Purchase Intangible Assets | | | | | | | | | -431 079 | -723 931 | -950 430 | -1 119 250 |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | | | | | | | 425 573 | -485 920 |
Purchase Property Plant Equipment | | | | | | | | | -171 578 | -974 828 | -91 538 | -217 875 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | -28 214 | -26 514 | -29 732 | -886 101 |
Social Security Costs | | | | | | | | | 533 557 | 697 801 | 770 132 | 967 072 |
Staff Costs Employee Benefits Expense | | | | | | | | | 5 591 023 | 7 020 104 | 7 923 840 | 11 191 422 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | 23 609 | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 663 576 | 784 255 | 770 437 | 306 949 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | -170 004 | -362 039 | -396 709 | -521 111 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 8 376 | 27 337 | 10 914 | 18 466 |
Total Operating Lease Payments | | | | | | | | | 3 910 | 32 705 | 37 132 | 51 211 |
Wages Salaries | | | | | | | | | 4 936 623 | 6 148 351 | 7 027 408 | 10 044 715 |
Creditors Due After One Year | | | | | 345 647 | 530 369 | | | | | | |
Creditors Due Within One Year | | | | | 386 642 | 1 272 450 | | | | | | |
Intangible Fixed Assets Additions | | | | | 485 000 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | | | | 48 500 | 97 000 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | | | 48 500 | 48 500 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | | | | 485 000 | 485 000 | | | | | | |
Number Shares Allotted | | | 100 | 100 | | | | | | | | |
Provisions For Liabilities Charges | | | | | 1 359 | 14 831 | | | | | | |
Share Capital Allotted Called Up Paid | | 100 | 100 | 100 | | | | | | | | |
Tangible Fixed Assets Additions | | 0 | | | 9 061 | 565 814 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 0 | 0 | | | 9 061 | 574 875 | | | | | | |
Tangible Fixed Assets Depreciation | 0 | 0 | | | 2 266 | 29 531 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | | 2 266 | 27 265 | | | | | | |