Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 |
Currency |
| | | | | | | | | |
Net Worth | 60 887 | 175 037 | 435 319 | 671 341 | 1 226 605 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 381 109 | 97 059 | 3 473 | 4 525 | 4 904 |
Current Assets | 199 580 | 131 124 | 396 806 | 948 049 | | 6 263 052 | 5 937 258 | 6 442 898 | 3 733 048 | 3 397 688 |
Debtors | 154 391 | 128 418 | 278 759 | 601 287 | 1 829 753 | 5 781 798 | 5 759 355 | 6 373 090 | 3 690 597 | 3 160 626 |
Net Assets Liabilities | | | | | | 1 659 738 | 2 832 685 | 3 066 019 | 1 823 089 | 2 215 213 |
Other Debtors | 4 784 | 77 029 | 199 804 | 522 878 | 1 664 506 | 4 041 807 | 4 179 174 | 154 423 | 93 633 | 50 346 |
Property Plant Equipment | | | | | | 2 274 930 | 1 810 370 | 1 161 832 | 1 267 083 | 1 157 757 |
Total Inventories | | | | | | 100 145 | 80 844 | 66 335 | 37 926 | 232 158 |
Cash Bank In Hand | 45 189 | 14 560 | 229 955 | 334 605 | 107 773 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 60 887 | 175 037 | 435 319 | 671 341 | 1 226 605 | | | | | |
Stocks Inventory | | | 67 753 | 12 157 | | | | | | |
Tangible Fixed Assets | 82 364 | 126 110 | 197 085 | 379 952 | 304 275 | | | | | |
Trade Debtors | 149 607 | 21 607 | 54 606 | 78 409 | 165 247 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | | 1 | 1 | 1 | 1 | | | | | |
Profit Loss Account Reserve | 60 886 | 175 036 | 435 318 | 671 340 | 1 226 604 | | | | | |
Shareholder Funds | 60 887 | 175 037 | 435 319 | 671 341 | 1 226 605 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 17 965 | 32 621 | | 8 500 | 8 500 |
Accrued Liabilities Deferred Income | | | | | | 29 015 | 148 745 | 301 099 | 450 850 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 1 503 832 | 1 463 034 | 1 558 126 | 1 588 613 | 985 692 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 565 682 | 138 054 | | |
Administrative Expenses | | | | | | 2 620 315 | 2 447 162 | 2 372 693 | 1 883 494 | 1 211 563 |
Average Number Employees During Period | | | | | | 27 | 21 | 17 | 15 | 15 |
Bank Borrowings | | | | | | 1 843 542 | 1 440 904 | 611 894 | 302 749 | |
Bank Borrowings Overdrafts | | | | | | 1 612 500 | 832 713 | 510 372 | 302 749 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | 1 251 354 | 1 143 446 | 658 101 | | |
Cash Cash Equivalents Cash Flow Value | | | | | | 381 109 | 97 059 | 3 473 | 4 525 | |
Corporation Tax Payable | | | | | | 117 061 | 345 945 | 419 201 | 177 438 | 19 710 |
Cost Sales | | | | | | 14 833 424 | 10 188 190 | 8 420 552 | 5 937 534 | 3 249 025 |
Creditors | | | | | | 2 846 300 | 1 481 371 | 655 653 | 547 956 | 966 070 |
Current Tax For Period | | | | | | 84 340 | 261 605 | 157 532 | -160 577 | |
Deferred Income | | | | | | 376 904 | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 2 077 | 162 398 | -134 344 | | |
Depreciation Expense Property Plant Equipment | | | | | | 596 359 | 404 731 | 454 096 | 331 725 | 285 330 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | 735 070 | 546 713 | 454 096 | | |
Dividends Paid | | | | | | | 200 000 | | | |
Dividends Paid Classified As Financing Activities | | | | | | | -200 000 | | | |
Dividends Paid On Shares Interim | | | | | | | 200 000 | | | |
Finance Lease Liabilities Present Value Total | | | | | | 1 233 800 | 648 658 | 428 395 | 340 104 | 265 163 |
Finance Lease Payments Owing Minimum Gross | | | | | | 1 927 928 | 1 404 645 | 573 675 | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | -1 449 604 | 402 638 | 318 637 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | -53 547 | -35 004 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 337 500 | 200 000 | 200 000 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 389 239 | 1 051 757 | 834 462 | -641 083 | -692 174 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -1 546 321 | -22 443 | -613 736 | 2 682 491 | 529 971 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | -14 109 | -19 301 | -14 509 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | 89 172 | 281 828 | 184 232 | 103 557 | 140 943 |
Government Grant Income | | | | | | 59 447 | | | | |
Gross Profit Loss | | | | | | 3 052 262 | 4 084 685 | 1 872 022 | 476 069 | 1 347 986 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -32 722 | -84 276 | -81 186 | -157 728 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | 284 050 | -93 586 | 1 052 | 379 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -2 567 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 546 713 | 454 096 | 331 725 | 285 330 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 6 318 | 26 444 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 70 747 | 64 819 | | | |
Interest Income On Bank Deposits | | | | | | 713 | 52 | 5 | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | 713 | 52 | 5 | | |
Interest Paid Classified As Operating Activities | | | | | | | -91 263 | -136 200 | -195 244 | -71 392 |
Interest Payable Similar Charges Finance Costs | | | | | | 77 065 | 91 263 | 136 200 | 195 244 | 71 392 |
Interest Received Classified As Investing Activities | | | | | | -713 | -52 | -5 | | |
Net Cash Flows From Used In Operating Activities | | | | | | 1 933 839 | -642 144 | -677 342 | -839 605 | 4 984 |
Net Cash Generated From Operations | | | | | | 1 856 774 | -766 129 | -897 818 | -1 116 035 | -224 136 |
Net Current Assets Liabilities | -5 004 | 136 490 | 166 470 | 470 385 | 1 224 973 | 2 493 512 | 2 928 487 | 2 850 297 | 1 420 732 | 2 312 964 |
Net Finance Income Costs | | | | | | 713 | 52 | 5 | | |
Net Interest Paid Received Classified As Operating Activities | | | | | | -77 065 | -91 263 | | | |
Other Creditors | | | | | | 666 942 | 2 930 | 5 390 | 68 000 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 587 511 | 359 004 | | |
Other Disposals Property Plant Equipment | | | | | | | 1 071 040 | 691 500 | | |
Other Interest Expense | | | | | | | | 9 263 | | |
Other Taxation Social Security Payable | | | | | | 129 201 | 329 772 | 178 897 | 70 461 | 81 061 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -191 200 | -523 283 | -830 970 | 314 384 | 343 173 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 22 124 | 16 378 | 14 702 | 12 238 | 10 142 |
Prepayments Accrued Income | | | | | | 690 959 | 1 143 802 | 1 382 163 | 517 430 | 702 397 |
Proceeds From Sales Property Plant Equipment | | | | | | -285 534 | -765 357 | -516 728 | -255 531 | -625 504 |
Profit Loss | | | | | | 332 765 | 1 372 947 | 233 334 | -1 242 930 | 392 124 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 419 182 | 1 796 950 | 256 522 | -1 377 194 | 364 792 |
Property Plant Equipment Gross Cost | | | | | | 3 778 762 | 3 273 404 | 2 719 958 | 2 855 696 | 2 143 449 |
Purchase Property Plant Equipment | | | | | | -460 622 | -565 682 | -138 054 | -588 950 | -660 565 |
Raw Materials Consumables | | | | | | 100 145 | 80 844 | | | |
Social Security Costs | | | | | | 113 629 | 91 834 | 77 241 | 73 307 | 64 267 |
Staff Costs Employee Benefits Expense | | | | | | 1 202 318 | 977 492 | 819 969 | 755 555 | 667 850 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 262 404 | 424 801 | 290 457 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | 79 645 | 341 421 | 48 739 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 16 942 | -32 915 | 52 179 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | -10 170 | 6 646 | 94 185 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 86 417 | 424 003 | 23 188 | -134 264 | -27 332 |
Total Assets Less Current Liabilities | 77 360 | 191 831 | 363 555 | 850 337 | 1 529 248 | 4 768 442 | 4 738 857 | 4 012 129 | 2 687 815 | 3 470 721 |
Total Borrowings | | | | | | 1 612 500 | 832 713 | 510 372 | | |
Total Current Tax Expense Credit | | | | | | | 261 605 | 157 532 | | |
Total Operating Lease Payments | | | | | | 237 894 | 219 827 | | | |
Trade Creditors Trade Payables | | | | | | 1 525 247 | 817 201 | 794 400 | 543 484 | 605 408 |
Trade Debtors Trade Receivables | | | | | | 1 049 032 | 436 379 | 928 886 | 532 356 | 828 117 |
Turnover Revenue | | | | | | 17 885 686 | 14 272 875 | 10 292 574 | 6 413 603 | 4 597 011 |
Wages Salaries | | | | | | 1 066 565 | 869 280 | 728 026 | 670 010 | 593 441 |
Director Remuneration | | | | | | 7 956 | 7 956 | | | |
Accrued Liabilities | | | | | | | | 301 099 | 91 342 | 17 000 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | 26 313 | -27 332 |
Amounts Owed By Group Undertakings | | | | | | | | 3 509 414 | 2 010 918 | 961 435 |
Comprehensive Income Expense | | | | | | | | 233 334 | -1 242 930 | 392 124 |
Depreciation Amortisation Expense | | | | | | | | 454 098 | 331 725 | 285 330 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 301 238 | 888 251 |
Disposals Property Plant Equipment | | | | | | | | | 453 212 | 1 372 812 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 35 937 | 24 200 | 59 753 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | 184 232 | 103 557 | 140 943 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | -14 509 | -28 409 | 194 232 |
Interest Expense On Bank Overdrafts | | | | | | | | 100 263 | 85 703 | 11 639 |
Merchandise | | | | | | | | 66 335 | 37 926 | 232 158 |
Net Cash Flows From Used In Financing Activities | | | | | | | | 1 149 607 | 505 134 | -40 424 |
Net Cash Flows From Used In Investing Activities | | | | | | | | -378 679 | 333 419 | 35 061 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -5 | | |
Number Shares Issued Fully Paid | | | | | | | | | 200 | 200 |
Operating Profit Loss | | | | | | | | 392 717 | -1 181 950 | 436 184 |
Other Deferred Tax Expense Credit | | | | | | | | -134 344 | 26 313 | -27 332 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 5 | | |
Other Operating Income Format1 | | | | | | | | 893 388 | 225 475 | 299 761 |
Par Value Share | | 1 | 1 | 1 | 1 | | | | 1 | 1 |
Provisions | | | | | | | | 290 457 | 316 770 | 289 438 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | 290 457 | 316 770 | 289 438 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -318 637 | -819 518 | -302 749 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | 588 950 | 660 565 |
Creditors Due After One Year | | | 36 871 | 112 977 | 250 597 | | | | | |
Creditors Due Within One Year | 204 584 | 65 403 | 321 439 | 477 664 | 712 553 | | | | | |
Debtors Due Within One Year | | 33 | | | | | | | | |
Net Proceeds From Issue Shares Other Equity Instruments Excluding Shares Issued To Minority Interests | 1 | 1 | 1 | 1 | | | | | | |
Number Shares Allotted | | 1 | 1 | 1 | 1 | | | | | |
Provisions For Liabilities Charges | 16 473 | 16 473 | 16 794 | 66 019 | 52 046 | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | 1 | 1 | | | | | |
Tangible Fixed Assets Additions | | 122 270 | 144 886 | 220 151 | 34 500 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 132 984 | 197 846 | 331 776 | 623 120 | | | | | | |
Tangible Fixed Assets Depreciation | 50 620 | 80 237 | 134 692 | 243 167 | 334 301 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 29 617 | 62 956 | 94 997 | 79 873 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | -18 174 | -3 143 | | | | | |
Tangible Fixed Assets Disposals | | 41 454 | 10 955 | 34 198 | 12 574 | | | | | |