Profit & Loss |
Date of Accounts |
2014-04-30 | 2015-04-30 | 2017-04-30 | 2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-04-30 | 2022-04-30 |
Currency |
| | | | | | | |
Net Worth | 372 125 | 1 788 726 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 966 562 | 143 875 | | | | | | |
Cash Bank On Hand | | | 656 858 | 88 511 | 3 350 347 | 1 806 887 | 2 081 821 | 256 248 |
Current Assets | 8 905 186 | 18 930 367 | 10 353 409 | 15 646 754 | 20 922 837 | 37 411 143 | 61 302 187 | 58 635 400 |
Debtors | 70 030 | 976 708 | 4 426 439 | 14 338 649 | 8 011 037 | 14 590 315 | 50 810 682 | 53 604 199 |
Net Assets Liabilities Including Pension Asset Liability | 372 125 | 1 788 726 | | | | | | |
Other Debtors | | | 4 134 683 | 4 369 347 | 7 039 878 | 12 817 733 | 37 381 504 | 15 888 326 |
Property Plant Equipment | | | 235 672 | 330 087 | 334 926 | 539 124 | 654 663 | 1 740 055 |
Stocks Inventory | 7 868 594 | 17 809 784 | | | | | | |
Tangible Fixed Assets | 3 373 | 65 683 | | | | | | |
Total Inventories | | | 5 270 112 | 1 219 594 | 9 561 453 | 21 013 941 | 8 409 684 | 4 774 953 |
Net Assets Liabilities | | | | | 5 868 030 | 16 295 392 | 20 601 702 | 15 229 452 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 372 025 | 1 788 626 | | | | | | |
Shareholder Funds | 372 125 | 1 788 726 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 7 500 | 7 500 | 10 050 | 12 000 | | |
Amount Specific Advance Or Credit Directors | | | 2 113 | 978 238 | 1 241 857 | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | 980 351 | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | 2 113 | | 2 220 095 | | | |
Director Remuneration | | | 72 000 | 72 000 | 72 000 | 155 333 | | |
Accrued Liabilities | | | 7 500 | 7 500 | 7 500 | 12 000 | 4 038 607 | 2 696 478 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 34 579 | 81 936 | 131 809 | 260 518 | 447 396 | 654 260 |
Administrative Expenses | | | 413 428 | 877 372 | 1 138 607 | | | |
Amounts Owed To Group Undertakings | | | 1 255 | 100 | 100 | 214 588 | 355 095 | 112 585 |
Applicable Tax Rate | | | 20 | 19 | 19 | 19 | | |
Bank Borrowings | | | 972 164 | | | | | |
Bank Borrowings Overdrafts | | | 972 164 | | | | 475 | |
Cash Cash Equivalents Cash Flow Value | | | 656 858 | | | | | |
Comprehensive Income Expense | | | 1 681 038 | 912 037 | -2 504 092 | 10 427 362 | 4 306 310 | -5 372 250 |
Corporation Tax Payable | | | 435 743 | 216 925 | | 1 569 470 | 814 814 | |
Corporation Tax Recoverable | | | | | 216 925 | 216 925 | 264 115 | 550 699 |
Cost Sales | | | 11 340 378 | 24 518 601 | 20 161 492 | | | |
Creditors | | | 3 129 096 | 7 604 819 | 15 389 833 | 8 332 | 41 892 515 | 45 683 570 |
Creditors Due After One Year | 886 000 | | | | | | | |
Creditors Due Within One Year | 7 650 434 | 17 207 463 | | | | | | |
Current Tax For Period | | | 435 743 | 216 925 | -216 925 | 1 599 862 | | |
Depreciation Amortisation Expense | | | 18 586 | 50 557 | 57 541 | | | |
Depreciation Expense Property Plant Equipment | | | 18 586 | 38 127 | 57 541 | 84 274 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 3 200 | 7 668 | | | |
Disposals Property Plant Equipment | | | | 16 000 | 9 585 | | | |
Fixed Assets | 3 373 | 65 822 | 235 772 | 330 187 | 335 026 | 539 214 | 1 282 299 | 2 367 891 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | -9 | | | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -11 784 | -9 417 | -1 038 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 1 326 541 | 5 669 973 | 5 605 843 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -2 165 338 | -8 285 047 | 4 764 544 | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | -2 050 | | | | |
Gain Loss On Disposals Property Plant Equipment | | | | -2 050 | | | | |
Gross Profit Loss | | | 2 891 962 | 2 001 569 | -1 618 902 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | -1 007 034 | -435 743 | -216 925 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -1 697 867 | -568 347 | 3 261 836 | | | |
Increase Decrease In Property Plant Equipment | | | | 62 150 | | 222 176 | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | -1 408 377 | -4 050 518 | 8 341 859 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 50 557 | 57 541 | 128 709 | 186 878 | 206 864 |
Interest Expense On Bank Overdrafts | | | 361 753 | 46 268 | 4 624 | 3 623 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 6 246 | | 4 605 | | |
Interest Paid Classified As Operating Activities | | | -361 753 | -46 268 | -4 624 | | | |
Interest Payable Similar Charges Finance Costs | | | 361 753 | 52 514 | 4 624 | 8 228 | | |
Investments Fixed Assets | | 139 | 100 | 100 | 100 | 90 | 627 636 | 627 836 |
Net Cash Flows From Used In Financing Activities | | | 3 211 298 | 2 601 440 | -4 176 089 | | | |
Net Cash Flows From Used In Investing Activities | | | 184 482 | 148 177 | 62 380 | | | |
Net Cash Flows From Used In Operating Activities | | | -1 697 913 | -2 181 270 | 851 873 | | | |
Net Cash Generated From Operations | | | -3 066 700 | -2 669 527 | 630 324 | | | |
Net Current Assets Liabilities | 1 254 752 | 1 722 904 | 7 224 313 | 8 041 935 | 5 533 004 | 15 831 101 | 19 409 672 | 12 951 830 |
Number Shares Allotted | 100 | 100 | | | | | | |
Number Shares Issued Fully Paid | | | | 100 | 100 | 100 | 100 | 100 |
Operating Profit Loss | | | 2 478 534 | 1 181 476 | -2 716 393 | | | |
Other Creditors | | | 411 477 | 3 395 941 | 10 063 861 | 3 544 681 | 6 915 329 | 7 197 167 |
Other Investments Other Than Loans | | | 100 | 100 | 100 | -10 | 627 636 | 627 836 |
Other Operating Income Format1 | | | | 57 279 | 41 116 | | | |
Other Taxation Social Security Payable | | | 37 738 | 75 215 | 159 149 | 142 625 | 197 238 | 186 048 |
Par Value Share | 1 | 1 | | 1 | 1 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 591 | 3 594 | 7 599 | | |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 | 90 | 100 | 100 |
Prepayments | | | 11 681 | 45 962 | | | | |
Proceeds From Sales Property Plant Equipment | | | | -10 750 | -1 917 | | | |
Profit Loss | | | 1 681 038 | 912 037 | -2 504 092 | 10 427 362 | 4 306 310 | -5 372 250 |
Profit Loss On Ordinary Activities Before Tax | | | 2 116 781 | 1 128 962 | -2 721 017 | 12 223 390 | | |
Property Plant Equipment Gross Cost | | | 270 251 | 412 023 | 466 735 | 799 642 | 1 102 059 | 2 394 315 |
Purchase Other Long-term Assets Classified As Investing Activities | | | | 1 155 | | | | |
Purchase Property Plant Equipment | | | -184 491 | -157 772 | -64 297 | | | |
Recoverable Value-added Tax | | | 126 945 | | 235 617 | 461 323 | 580 237 | |
Repayments Borrowings Classified As Financing Activities | | | -3 492 130 | -972 164 | | | | |
Secured Debts | 6 514 598 | 15 679 730 | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | | |
Social Security Costs | | | 17 143 | 28 092 | 52 572 | 72 100 | | |
Staff Costs Employee Benefits Expense | | | 169 090 | 290 888 | 519 153 | 697 317 | | |
Tangible Fixed Assets Additions | 5 498 | 68 103 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 5 498 | 73 601 | | | | | | |
Tangible Fixed Assets Depreciation | 2 125 | 7 918 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 2 125 | 5 793 | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | 421 663 | 214 503 | -516 993 | 2 322 444 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 1 680 | -17 939 | -903 | -38 798 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 12 400 | 20 361 | 41 711 | 21 691 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 435 743 | 216 925 | -216 925 | 1 666 453 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 157 772 | 64 297 | 332 907 | 302 417 | 1 292 256 |
Total Assets Less Current Liabilities | 1 258 125 | 1 788 726 | 7 460 085 | 8 372 122 | 5 868 030 | 16 370 315 | 20 691 971 | 15 319 721 |
Total Operating Lease Payments | | | 30 716 | 129 639 | 112 617 | 109 224 | | |
Trade Creditors Trade Payables | | | 1 261 106 | 3 187 489 | 2 763 127 | 4 664 499 | 10 676 788 | 13 504 048 |
Trade Debtors Trade Receivables | | | 300 | 8 143 347 | 518 617 | 1 094 334 | 3 158 382 | 6 343 896 |
Turnover Revenue | | | 14 232 340 | 26 520 170 | 18 542 590 | | | |
Wages Salaries | | | 151 947 | 262 205 | 462 987 | 617 618 | | |
Work In Progress | | | 5 270 112 | 1 219 594 | 9 561 453 | 21 013 941 | 8 409 684 | 4 774 953 |
Additional Provisions Increase From New Provisions Recognised | | | | | | 66 591 | 23 678 | |
Amounts Owed By Group Undertakings | | | | | | | | 7 365 653 |
Average Number Employees During Period | | | | | | 1 | 14 | 20 |
Bank Overdrafts | | | | | | | 475 | |
Deferred Tax Liabilities | | | | | | | 23 678 | |
Finance Lease Liabilities Present Value Total | | | | | | 8 332 | | |
Net Assets Liabilities Subsidiaries | | | | | -100 | -129 664 | -629 759 | -674 810 |
Other Deferred Tax Expense Credit | | | | | | 66 591 | | |
Other Remaining Borrowings | | | | | | | | 1 800 000 |
Prepayments Accrued Income | | | | | | | 9 426 444 | 23 455 625 |
Profit Loss Subsidiaries | | | | | | 129 564 | 5 700 | 45 050 |
Provisions | | | | | | 66 591 | 90 269 | 90 269 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 66 591 | 90 269 | 90 269 |
Tax Decrease From Utilisation Tax Losses | | | | | | 705 475 | | |
Total Borrowings | | | | | | | 475 | 1 800 000 |