Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2016-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 181 041 | 284 305 | 411 894 | 477 041 | 686 998 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 192 215 | 490 666 | 1 932 028 | 1 866 141 | 1 630 005 |
Current Assets | 230 664 | 343 725 | 499 170 | 697 227 | 830 563 | 905 891 | 3 025 370 | 2 879 857 | 3 066 179 |
Debtors | 187 457 | 203 633 | 282 714 | 448 773 | 540 205 | 344 535 | 1 002 957 | 885 717 | 1 080 123 |
Net Assets Liabilities | | | | | 686 998 | 831 843 | 3 672 761 | 3 136 859 | 2 610 059 |
Other Debtors | | | | | 92 942 | 107 004 | 11 065 | 21 323 | 13 466 |
Property Plant Equipment | | | | | 6 566 | 4 196 | 554 994 | 472 285 | 508 023 |
Total Inventories | | | | | 98 143 | 70 690 | 90 385 | 127 999 | 356 051 |
Cash Bank In Hand | 4 724 | 57 958 | 127 899 | 189 504 | 192 215 | | | | |
Intangible Fixed Assets | 270 000 | 270 000 | 270 000 | 216 000 | 162 000 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 181 041 | 284 305 | 411 894 | 477 041 | 686 998 | | | | |
Stocks Inventory | 38 483 | 82 134 | 88 557 | 58 950 | 98 143 | | | | |
Tangible Fixed Assets | 12 461 | 10 457 | 9 321 | 9 680 | 6 566 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | |
Profit Loss Account Reserve | 180 941 | 284 205 | 411 794 | 476 941 | 686 898 | | | | |
Shareholder Funds | 181 041 | 284 305 | 411 894 | 477 041 | 686 998 | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | | | 108 000 | 148 500 | 1 780 657 | 2 389 760 | 2 965 479 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 20 411 | 3 182 | 260 634 | 382 172 | 496 907 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 50 366 | 153 198 |
Administrative Expenses | | | | | | | 2 481 189 | 2 530 039 | 2 853 733 |
Amounts Owed By Group Undertakings | | | | | | | 50 200 | 57 685 | 25 636 |
Amounts Owed To Group Undertakings | | | | | | | 48 268 | 27 849 | 32 009 |
Average Number Employees During Period | | | | | 13 | 16 | 54 | 52 | 52 |
Corporation Tax Payable | | | | | | | 78 151 | | |
Corporation Tax Recoverable | | | | | | | | | 100 497 |
Cost Sales | | | | | | | 4 081 435 | 3 523 650 | 3 728 039 |
Creditors | | | | | 311 134 | 199 314 | 1 302 956 | 1 016 644 | 1 187 304 |
Current Tax For Period | | | | | | | 66 886 | | -59 967 |
Deferred Tax Asset Debtors | | | | | | | | 1 263 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | -3 588 | -16 373 | -9 297 |
Dividends Paid On Shares | | | | | | | 1 385 462 | | |
Fixed Assets | 282 462 | 280 458 | 279 322 | 225 681 | 168 568 | 125 697 | 1 965 458 | 1 273 646 | 732 415 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | | | | 11 790 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | 112 854 | 9 967 | 104 767 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 4 500 | 58 500 | 40 500 |
Gross Profit Loss | | | | | | | 2 025 829 | 1 814 013 | 2 213 743 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -17 166 | -41 887 | -28 740 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 40 500 | | 609 103 | 575 719 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 969 | | 131 230 | 117 414 |
Intangible Assets | | | | | 162 000 | 121 500 | 1 385 462 | 776 359 | 200 640 |
Intangible Assets Gross Cost | | | | | 270 000 | | 3 166 119 | 3 166 119 | |
Investments Fixed Assets | 1 | 1 | 1 | 1 | 2 | 1 | 25 002 | 25 002 | 23 752 |
Investments In Group Undertakings Participating Interests | | | | | | | 25 002 | 25 002 | 23 752 |
Net Current Assets Liabilities | 90 376 | 195 368 | 133 969 | 252 913 | 519 429 | 706 577 | 1 722 414 | 1 863 213 | 1 878 875 |
Operating Profit Loss | | | | | | | -270 199 | -590 161 | -639 990 |
Other Creditors | | | | | 51 758 | 39 568 | 784 264 | 728 112 | 786 027 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 9 692 | 2 679 |
Other Disposals Property Plant Equipment | | | | | | | | 11 537 | 2 725 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 526 | 982 | 15 186 |
Other Operating Income Format1 | | | | | | | 185 161 | 125 865 | |
Other Taxation Social Security Payable | | | | | 121 317 | 91 499 | 299 973 | 162 789 | 200 696 |
Percentage Class Share Held In Subsidiary | | | | | | | | 100 | 100 |
Prepayments Accrued Income | | | | | | | 79 243 | 64 351 | 90 010 |
Profit Loss | | | | | | | -315 805 | -535 901 | -526 800 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | -269 673 | -589 179 | -624 804 |
Property Plant Equipment Gross Cost | | | | | 26 977 | 7 378 | 815 628 | 854 457 | 1 004 930 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 15 111 | | 1 231 |
Tax Expense Credit Applicable Tax Rate | | | | | | | -51 238 | -111 944 | -118 713 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | -19 595 | -45 901 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | 1 682 | -303 | -2 231 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 2 076 | 1 546 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 46 132 | -53 278 | -98 004 |
Total Assets Less Current Liabilities | 372 838 | 475 826 | 413 291 | 478 594 | 687 997 | 832 274 | 3 687 872 | 3 136 859 | 2 611 290 |
Total Current Tax Expense Credit | | | | | | | 49 720 | -36 905 | -100 497 |
Total Deferred Tax Expense Credit | | | | | | | | -16 373 | 2 493 |
Trade Creditors Trade Payables | | | | | 138 059 | 68 247 | 92 300 | 97 894 | 168 572 |
Trade Debtors Trade Receivables | | | | | 447 263 | 237 531 | 862 449 | 741 095 | 850 514 |
Turnover Revenue | | | | | | | 6 107 264 | 5 337 663 | 5 941 782 |
Amount Specific Advance Or Credit Directors | | | | 53 831 | 15 808 | 14 810 | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 72 523 | 35 758 | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 34 500 | 34 760 | | | |
Creditors Due After One Year | 190 000 | 190 000 | | | | | | | |
Creditors Due Within One Year | 140 288 | 148 357 | 365 201 | 444 314 | 311 134 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 18 198 | | | |
Disposals Property Plant Equipment | | | | | | 21 417 | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | | | 54 000 | 108 000 | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | | 54 000 | 54 000 | | | | |
Intangible Fixed Assets Cost Or Valuation | 270 000 | 270 000 | 270 000 | 270 000 | | | | | |
Investments In Joint Ventures | | | | | 2 | 1 | | | |
Number Shares Allotted | | 100 | 100 | 100 | 100 | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 999 | 431 | | | |
Provisions For Liabilities Charges | 1 797 | 1 521 | 1 397 | 1 553 | 999 | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | | | | |
Tangible Fixed Assets Additions | | 1 481 | 2 101 | 3 586 | 1 937 | | | | |
Tangible Fixed Assets Cost Or Valuation | 30 288 | 31 769 | 33 637 | 37 223 | 26 977 | | | | |
Tangible Fixed Assets Depreciation | 17 827 | 21 312 | 24 316 | 27 543 | 20 411 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 3 485 | 3 106 | 3 227 | 2 189 | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 102 | | 9 321 | | | | |
Tangible Fixed Assets Disposals | | | 233 | | 12 183 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 1 818 | | | |
Advances Credits Directors | | 194 975 | 151 536 | 53 831 | 15 808 | | | | |
Advances Credits Made In Period Directors | | | 75 009 | 129 318 | | | | | |
Advances Credits Repaid In Period Directors | | | 31 570 | 31 613 | | | | | |