Profit & Loss |
Date of Accounts |
2014-03-31 | 2015-03-31 | 2016-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | |
Net Worth | 512 301 | 543 772 | 496 980 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 8 112 | 18 263 | 362 064 | 433 614 | 6 983 183 | 2 517 330 |
Current Assets | 1 282 711 | 707 906 | 644 945 | 481 623 | 2 554 306 | 3 772 216 | 6 804 248 | 13 474 180 | 13 333 204 |
Debtors | 895 562 | 569 819 | 452 609 | 428 981 | 1 454 944 | 2 659 402 | 3 830 933 | 2 619 007 | 4 068 098 |
Net Assets Liabilities | | | | 152 421 | 456 691 | 1 163 698 | 4 057 457 | 10 386 218 | 11 352 529 |
Property Plant Equipment | | | | 86 785 | 87 749 | 162 720 | 198 348 | 605 015 | 1 492 026 |
Total Inventories | | | | 44 530 | 1 081 099 | 750 750 | 2 539 701 | 3 871 990 | 6 747 776 |
Other Debtors | | | | | | | 46 009 | 130 000 | 33 030 |
Cash Bank In Hand | 362 033 | 125 348 | 174 095 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 512 301 | 543 772 | 496 980 | | | | | | |
Stocks Inventory | 25 116 | 12 739 | 18 241 | | | | | | |
Tangible Fixed Assets | 118 212 | 176 459 | 127 052 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 512 201 | 543 672 | 496 880 | | | | | | |
Shareholder Funds | 512 301 | 543 772 | 496 980 | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 126 265 | 145 208 | 217 376 | 285 832 | 370 644 | 685 921 |
Average Number Employees During Period | | | | | 20 | 40 | 50 | 87 | 87 |
Creditors | | | | 415 987 | 1 949 654 | 2 771 238 | 748 651 | 608 413 | 880 634 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 9 620 | 9 361 | | 34 950 | |
Disposals Property Plant Equipment | | | | | 21 300 | 21 983 | | 39 150 | |
Fixed Assets | 118 212 | 176 459 | 127 052 | 86 785 | 87 749 | 162 720 | 198 374 | 605 015 | 1 560 927 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 28 563 | 81 529 | | 119 762 | 315 277 |
Net Current Assets Liabilities | 394 089 | 370 125 | 369 928 | 65 636 | 368 942 | 1 000 978 | 4 631 923 | 10 492 951 | 11 029 059 |
Property Plant Equipment Gross Cost | | | | 213 050 | 232 957 | 380 096 | 484 180 | 975 659 | 2 177 947 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 41 207 | 169 122 | | 530 629 | 1 202 288 |
Total Assets Less Current Liabilities | 512 301 | 546 584 | 496 980 | 152 421 | 456 691 | 1 163 698 | 4 830 297 | 11 097 966 | 12 589 986 |
Audit Fees Expenses | | | | | | | 12 977 | 21 035 | 10 547 |
Director Remuneration | | | | | | | 50 223 | 86 537 | 71 852 |
Dividend Recommended By Directors | | | | | | | | 853 000 | |
Accrued Liabilities | | | | | | | 418 240 | 546 191 | 205 418 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | 1 391 |
Administrative Expenses | | | | | | | 2 277 839 | 3 618 565 | 5 269 735 |
Amortisation Expense Intangible Assets | | | | | | | | | 1 391 |
Amounts Owed By Group Undertakings | | | | | | | | | 1 598 855 |
Amounts Owed To Group Undertakings | | | | | | | | | 165 343 |
Applicable Tax Rate | | | | | | | 19 | 19 | 19 |
Bank Borrowings | | | | | | | 104 751 | 164 827 | 167 085 |
Bank Borrowings Overdrafts | | | | | | | 727 213 | 560 802 | 384 571 |
Cash Cash Equivalents Cash Flow Value | | | | | | | 433 614 | 6 983 183 | |
Cash Receipts From Government Grants | | | | | | | | -17 699 | |
Comprehensive Income Expense | | | | | | | 3 117 259 | 7 181 762 | 2 099 545 |
Corporation Tax Payable | | | | | | | 725 829 | 902 301 | 43 868 |
Cost Sales | | | | | | | 12 926 028 | 21 433 571 | 13 866 822 |
Current Tax For Period | | | | | | | 725 829 | 1 596 597 | 323 388 |
Depreciation Amortisation Expense | | | | | | | 68 456 | 119 763 | 316 669 |
Depreciation Expense Property Plant Equipment | | | | | | | 68 456 | 119 762 | 315 277 |
Dividend Per Share Interim | | | | | | | | 8 530 | |
Dividends Paid | | | | | | | 223 500 | 853 000 | 1 133 234 |
Dividends Paid Classified As Financing Activities | | | | | | | -223 500 | -853 000 | -1 133 234 |
Dividends Paid On Shares Interim | | | | | | | 223 500 | 853 000 | 1 133 234 |
Finance Lease Liabilities Present Value Total | | | | | | | 28 025 | 52 353 | 249 328 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | | 17 699 | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | | | -25 | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | 9 000 | 20 000 | 30 500 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 84 560 | 101 472 | 101 472 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -1 186 707 | 646 587 | -407 571 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -1 171 531 | 1 211 925 | -1 449 091 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | 250 | -3 367 | 8 500 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 250 | -3 367 | 8 500 |
Gross Profit Loss | | | | | | | 6 191 234 | 12 491 084 | 7 979 993 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -147 820 | -1 577 442 | -320 681 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | 71 550 | 6 549 569 | -4 465 853 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -2 315 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | 1 788 951 | 1 332 289 | 2 875 786 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | 1 391 |
Intangible Assets | | | | | | | | | 68 901 |
Intangible Assets Gross Cost | | | | | | | | | 70 292 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | 42 669 | 13 084 | 21 110 |
Interest Expense On Bank Overdrafts | | | | | | | 604 | 5 764 | -18 035 |
Interest Expense On Loan Capital | | | | | | | | 10 167 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 5 849 | 9 745 | 30 762 |
Interest Paid Classified As Operating Activities | | | | | | | -43 273 | -29 015 | -3 075 |
Interest Payable Similar Charges Finance Costs | | | | | | | 49 122 | 38 760 | 33 837 |
Investments Fixed Assets | | | | | | | 25 | | |
Investments In Joint Ventures | | | | | | | 25 | -25 | |
Merchandise | | | | | | | 6 170 | | |
Net Cash Flows From Used In Financing Activities | | | | | | | -534 936 | 1 016 919 | 669 909 |
Net Cash Flows From Used In Investing Activities | | | | | | | 100 856 | 523 724 | 1 264 080 |
Net Cash Flows From Used In Operating Activities | | | | | | | 362 530 | -8 090 212 | 2 531 864 |
Net Cash Generated From Operations | | | | | | | 165 588 | -9 688 715 | 2 177 346 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | -3 004 | -6 047 | |
Number Shares Issued Fully Paid | | | | | | | | 100 | 1 000 |
Operating Profit Loss | | | | | | | 3 913 395 | 8 890 218 | 2 710 258 |
Other Creditors | | | | | | | 45 480 | | 4 505 |
Other Deferred Tax Expense Credit | | | | | | | 24 189 | 79 146 | 253 488 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 3 004 | 6 047 | |
Other Operating Income Format1 | | | | | | | | 17 699 | |
Other Taxation Social Security Payable | | | | | | | 23 488 | 81 768 | 78 111 |
Par Value Share | | 0 | 0 | | | | | 1 | 0 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -30 616 | -61 223 | -135 154 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 13 118 | 25 774 | 38 845 |
Prepayments | | | | | | | 1 076 203 | 573 716 | 1 270 631 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | -800 000 | | |
Proceeds From Sales Property Plant Equipment | | | | | | | -250 | -833 | -8 500 |
Profit Loss | | | | | | | 3 117 259 | 7 181 762 | 2 099 545 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 3 867 277 | 8 857 505 | 2 676 421 |
Provisions | | | | | | | 24 189 | 103 335 | 356 823 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 24 189 | 103 335 | 356 823 |
Purchase Intangible Assets | | | | | | | | | -70 292 |
Purchase Property Plant Equipment | | | | | | | -104 085 | -530 629 | -1 202 288 |
Recoverable Value-added Tax | | | | | | | 425 648 | 222 488 | 443 195 |
Repayments Borrowings Classified As Financing Activities | | | | | | | -11 114 | -105 620 | -173 461 |
Social Security Costs | | | | | | | 89 194 | 158 539 | 238 994 |
Staff Costs Employee Benefits Expense | | | | | | | 2 063 401 | 3 556 481 | 4 611 986 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 734 783 | 1 682 926 | 508 520 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -22 025 | -89 156 | -202 953 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 12 501 | 4 502 | 19 438 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 750 018 | 1 675 743 | 576 876 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | 70 292 |
Total Operating Lease Payments | | | | | | | 78 235 | 129 489 | 104 607 |
Trade Creditors Trade Payables | | | | | | | 818 692 | 1 215 662 | 1 365 627 |
Trade Debtors Trade Receivables | | | | | | | 2 098 391 | 1 624 970 | 699 681 |
Turnover Revenue | | | | | | | 19 117 262 | 33 924 655 | 21 846 815 |
Wages Salaries | | | | | | | 1 961 089 | 3 372 168 | 4 334 147 |
Work In Progress | | | | | | | 2 533 531 | 3 871 990 | 6 747 776 |
Creditors Due Within One Year | 888 622 | 337 781 | 275 017 | | | | | | |
Number Shares Allotted | 1 000 | 1 000 | 1 000 | | | | | | |
Provisions For Liabilities Charges | | 2 812 | | | | | | | |
Value Shares Allotted | 100 | 100 | 100 | | | | | | |