Profit & Loss |
Date of Accounts |
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 | 2023-03-31 |
Currency |
| | | | | | | | | | |
Net Worth | 522 446 | 777 264 | 931 949 | 1 192 884 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 699 080 | 1 193 620 | 2 053 635 | 4 181 234 | 2 729 329 | 4 284 356 | 2 913 089 | 6 024 646 |
Current Assets | 672 032 | 1 189 569 | 1 304 691 | 1 716 488 | 3 022 109 | 4 185 481 | 4 977 514 | 4 937 342 | 6 976 374 | 5 682 443 | 7 032 919 |
Debtors | 199 959 | 449 025 | 562 466 | 1 004 908 | 1 815 989 | 2 119 346 | 783 780 | 2 195 513 | 2 687 985 | 2 357 554 | 922 344 |
Net Assets Liabilities | | | | 1 192 884 | 1 676 245 | 2 097 653 | 2 561 924 | 2 649 351 | 3 623 222 | 3 666 994 | 4 988 475 |
Other Debtors | | | | | | | | | 131 384 | 121 621 | 95 000 |
Property Plant Equipment | | | | 343 697 | 394 609 | 450 563 | 442 012 | 527 025 | 535 580 | 832 311 | 1 031 669 |
Total Inventories | | | | 12 500 | 12 500 | 12 500 | 12 500 | 12 500 | 12 500 | 411 800 | 85 929 |
Cash Bank In Hand | 472 073 | 730 544 | 730 502 | 699 080 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 522 446 | 777 264 | 931 949 | 1 192 884 | | | | | | | |
Stocks Inventory | | 10 000 | 10 000 | 12 500 | | | | | | | |
Tangible Fixed Assets | 250 589 | 263 939 | 266 703 | 343 697 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 20 000 | 20 000 | 20 000 | 20 000 | | | | | | | |
Profit Loss Account Reserve | 502 446 | 757 264 | 911 949 | 1 172 884 | | | | | | | |
Shareholder Funds | 522 446 | 777 264 | 931 949 | 1 192 884 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 10 750 | 11 750 | 15 125 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 182 942 | 239 012 | 317 969 | 353 170 | 410 069 | 489 925 | 478 097 | 517 492 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | 57 558 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | 394 525 | 372 438 |
Administration Support Average Number Employees | | | | | | | | | 34 | 35 | 30 |
Administrative Expenses | | | | | | | | | 3 500 320 | 3 112 239 | 3 515 416 |
Average Number Employees During Period | | | | | | | 78 | 75 | 100 | 67 | 60 |
Balances With Banks | | | | | | | | | 4 284 356 | 2 913 089 | 6 024 646 |
Bank Borrowings | | | | | | | | | 28 857 | 21 418 | 13 888 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 2 851 048 | 4 284 356 | 2 913 089 | |
Cost Sales | | | | | | | | | 9 791 338 | 10 205 313 | 12 015 797 |
Creditors | | | | 705 962 | 1 575 533 | 2 342 073 | 2 729 004 | 2 641 024 | 3 702 715 | 96 084 | 184 149 |
Current Tax For Period | | | | | | | | | -29 227 | 77 000 | 255 638 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | 6 838 | -17 456 | 57 558 |
Depreciation Amortisation Expense | | | | | | | | | 101 192 | 84 697 | 132 985 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 101 192 | 84 697 | 132 985 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 21 917 | | 27 699 | 41 104 | 22 036 | -96 525 | -93 590 |
Disposals Property Plant Equipment | | | | | 38 536 | | 42 117 | 93 154 | 29 907 | -109 622 | -133 685 |
Dividend Per Share Final | | | | | | | | | 11 | | |
Finance Lease Liabilities Present Value Total | | | | | | | | | 86 632 | 62 335 | 117 455 |
Fixed Assets | 250 589 | 263 939 | 266 703 | 343 697 | 394 609 | 450 563 | 442 012 | 527 025 | 536 977 | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | -7 141 | -7 439 | -7 530 |
Further Item Debtors Component Total Debtors | | | | | | | | | 151 046 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | -1 326 259 | 1 263 455 | 151 028 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | 454 678 | -170 918 | -1 435 210 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | 399 300 | -325 871 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | -2 771 | -8 097 | -18 191 |
Government Grant Income | | | | | | | | | 99 352 | 21 351 | |
Gross Profit Loss | | | | | | | | | 4 063 354 | 3 460 604 | 5 166 828 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | 48 892 | -151 046 | 82 577 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | 1 433 308 | -1 371 267 | 3 111 557 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | 5 577 |
Increase Decrease In Existing Provisions | | | | | | | | | | -17 456 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 77 987 | 78 957 | 62 900 | 98 003 | 100 492 | 84 697 | 132 985 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | 1 769 | 1 478 | 1 651 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | 9 860 | 7 912 | 9 507 |
Interest Income On Bank Deposits | | | | | | | | | 44 | | |
Interest Paid Classified As Financing Activities | | | | | | | | | -11 629 | -9 390 | -11 158 |
Interest Paid Classified As Operating Activities | | | | | | | | | 11 629 | 9 390 | 11 158 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 11 629 | 9 390 | 11 158 |
Interest Received Classified As Investing Activities | | | | | | | | | 44 | | |
Interest Received Classified As Operating Activities | | | | | | | | | 44 | | |
Net Cash Flows From Used In Financing Activities | | | | | | | | | -42 558 | -103 461 | 132 027 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | -113 172 | -389 525 | -350 534 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | 1 589 038 | -878 281 | 3 330 064 |
Net Cash Generated From Operations | | | | | | | | | 1 637 930 | -1 029 327 | 3 412 641 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | | | | 766 349 | 462 510 | 1 802 588 |
Net Current Assets Liabilities | 372 506 | 605 851 | 760 923 | 1 010 526 | 1 444 229 | 1 843 408 | 2 248 510 | 2 296 318 | 3 031 809 | 2 948 630 | 4 216 376 |
Number Shares Issued Fully Paid | | | | | | | | | 20 000 | 20 000 | 20 000 |
Operating Profit Loss | | | | | | | | | | 369 716 | 1 651 412 |
Other Creditors | | | | | | | | | 4 736 | 8 866 | 12 660 |
Other Employee Expense | | | | | | | | | 6 068 | 35 088 | 21 215 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 44 | | |
Other Inventories | | | | | | | | | 12 500 | 12 500 | |
Other Operating Income Format1 | | | | | | | | | 99 352 | 21 351 | |
Other Payables Accrued Expenses | | | | | | | | | 645 737 | 322 726 | 597 555 |
Par Value Share | | | 1 | 1 | | | | | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | -23 788 | -86 632 | 150 715 |
Pension Costs Defined Contribution Plan | | | | | | | | | 240 000 | 80 000 | 83 923 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | 5 100 | 5 000 | 21 904 |
Production Average Number Employees | | | | | | | | | 66 | 32 | 30 |
Profit Loss | | | | | | | | | 673 190 | 300 782 | 1 321 481 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 650 801 | 360 326 | 1 640 254 |
Property Plant Equipment Gross Cost | | | | 526 639 | 633 621 | 768 532 | 795 182 | 937 094 | 1 025 502 | 1 310 408 | 1 549 161 |
Provisions | | | | | | | | | 35 319 | 17 863 | 75 421 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | 35 319 | 17 863 | 75 421 |
Purchase Property Plant Equipment | | | | | | | | | -118 316 | -394 525 | -372 438 |
Revenue From Sale Goods | | | | | | | | | 13 854 692 | 13 665 917 | 17 182 625 |
Social Security Costs | | | | | | | | | 11 375 | 45 860 | 100 618 |
Staff Costs Employee Benefits Expense | | | | | | | | | 7 399 107 | 7 763 810 | 9 008 533 |
Taxation Social Security Payable | | | | | | | | | 645 457 | 263 605 | 285 945 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | -22 389 | 59 544 | 318 773 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 145 518 | 134 911 | 68 767 | 235 066 | 118 315 | | |
Total Assets Less Current Liabilities | 623 095 | 869 790 | 1 027 626 | 1 354 223 | 1 841 185 | 2 293 971 | 2 690 522 | 2 823 343 | 3 789 079 | 3 780 941 | 5 248 045 |
Total Borrowings | | | | | | | | | 165 858 | 96 084 | 184 149 |
Trade Creditors Trade Payables | | | | | | | | | 2 548 554 | 1 984 896 | 1 531 644 |
Trade Debtors Trade Receivables | | | | | | | | | 2 397 088 | 2 235 933 | 827 344 |
Turnover Revenue | | | | | | | | | 13 854 692 | 13 665 917 | 17 182 625 |
Unpaid Contributions To Pension Schemes | | | | | | | | | 4 540 | 5 476 | 6 737 |
Wages Salaries | | | | | | | | | 7 141 664 | 7 602 862 | 8 802 777 |
Work In Progress | | | | | | | | | | 399 300 | 85 929 |
Amount Specific Advance Or Credit Directors | | | | | | | | | 131 385 | 101 621 | 95 000 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | | 101 621 | 95 000 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | | -131 385 | -101 621 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | 240 000 | 80 000 | 83 923 |
Director Remuneration | | | | | | | | | 350 000 | 615 333 | 735 834 |
Creditors Due After One Year | 100 649 | 92 526 | 95 677 | 161 339 | | | | | | | |
Creditors Due Within One Year | 299 526 | 583 718 | 542 045 | 705 962 | | | | | | | |
Number Shares Allotted | | | 20 000 | 20 000 | | | | | | | |
Share Capital Allotted Called Up Paid | | 20 000 | 20 000 | 20 000 | | | | | | | |
Tangible Fixed Assets Additions | | 53 951 | 45 121 | 149 412 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 292 050 | 346 001 | 391 122 | 526 639 | | | | | | | |
Tangible Fixed Assets Depreciation | 41 461 | 82 062 | 124 419 | 182 942 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 40 601 | 42 357 | 68 020 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 9 497 | | | | | | | |
Tangible Fixed Assets Disposals | | | | 13 895 | | | | | | | |