Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | | | |
Net Worth | 2 203 449 | 6 689 886 | 14 287 660 | 24 168 820 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 10 477 783 | 8 158 959 | 10 533 810 | 6 888 015 | 17 565 224 | 14 855 450 | 9 184 411 |
Current Assets | 7 817 377 | 23 874 380 | 25 268 163 | 25 187 579 | 19 830 597 | 21 456 675 | 20 574 513 | 21 415 660 | 26 415 715 | 23 129 695 | 24 718 724 |
Debtors | 525 040 | 825 516 | 506 967 | 2 685 970 | 3 966 190 | 3 751 217 | 4 233 343 | 4 772 386 | 17 042 | 401 023 | 2 559 514 |
Net Assets Liabilities | | | | | 19 024 044 | 18 873 763 | 19 520 644 | 20 092 011 | 21 586 862 | 22 649 859 | 23 540 239 |
Other Debtors | 19 015 | 11 545 | 4 000 | | 57 433 | 18 966 | 504 893 | 4 415 | 11 697 | 4 143 | 2 501 143 |
Property Plant Equipment | | | | | 85 433 | 89 314 | 77 331 | 50 998 | 38 254 | 27 182 | 16 663 |
Total Inventories | | | | | 5 386 624 | 9 546 499 | 5 807 360 | 9 755 259 | 8 833 449 | 7 873 222 | 12 974 799 |
Cash Bank In Hand | 1 027 012 | 2 388 544 | 5 945 862 | 4 661 995 | | | | | | | |
Intangible Fixed Assets | 1 | 1 | 1 | 12 304 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 2 203 449 | 6 689 886 | 14 287 660 | 24 168 820 | | | | | | | |
Stocks Inventory | 6 265 325 | 20 660 320 | 18 815 334 | 17 839 614 | | | | | | | |
Tangible Fixed Assets | 38 374 | 154 008 | 169 926 | 151 214 | | | | | | | |
Trade Debtors | 502 992 | 813 035 | 500 000 | 2 667 200 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 2 203 349 | 6 689 786 | 14 287 560 | 24 168 720 | | | | | | | |
Shareholder Funds | 2 203 449 | 6 689 886 | 14 287 660 | 24 168 820 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 5 550 | 7 050 | 8 950 | 9 200 | | | | | | 8 500 | 8 700 |
Fees For Non-audit Services | 5 100 | 6 670 | 3 630 | 13 725 | | | | | | 3 100 | 3 163 |
Accrued Liabilities Deferred Income | | | | | | | | | 12 792 | 13 161 | 16 267 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 41 492 | 44 421 | 47 406 | 50 391 | 53 357 | 56 310 | 59 225 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 160 890 | 194 792 | 185 446 | 216 327 | 229 071 | 240 143 | 251 098 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 37 783 | 26 686 | 4 548 | | | 436 |
Administration Support Average Number Employees | | | | | | | | | 3 | 3 | 3 |
Administrative Expenses | 265 344 | 311 939 | 632 416 | | | | | | 354 500 | 429 859 | 514 601 |
Amortisation Expense Intangible Assets | | | | | | | | | 2 966 | 2 953 | 2 915 |
Applicable Tax Rate | | | | | | | | | 19 | 19 | 19 |
Average Number Employees During Period | | | | | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Corporation Tax Payable | | | | | | | | | 434 909 | 83 640 | 147 800 |
Cost Inventories Recognised As Expense Net Write Downs Reversals | | | | | | | | | 8 833 449 | 7 873 222 | 17 106 256 |
Cost Sales | 30 416 700 | 43 506 217 | 107 801 430 | | | | | | 11 520 083 | 24 266 051 | 17 532 174 |
Creditors | | | | | 897 987 | 2 675 297 | 1 135 913 | 1 381 197 | 4 872 965 | 511 907 | 1 198 164 |
Current Tax For Period | | | | | | | | | 435 018 | 368 640 | 388 492 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | -2 274 | -1 984 | -1 042 |
Deferred Tax Liabilities | | | | | | | | 8 875 | 6 601 | 4 617 | 3 575 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 12 744 | 11 071 | 10 955 |
Dividends Paid | | | | | | | | | 350 000 | 500 000 | 750 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | 350 000 | 500 000 | 750 000 |
Finished Goods Goods For Resale | 6 265 325 | 20 660 320 | 18 815 334 | 17 839 614 | | | | | 8 833 449 | 7 873 222 | 12 974 799 |
Fixed Assets | 38 375 | 154 009 | 169 927 | 163 518 | 109 757 | 110 709 | 95 741 | 66 423 | 50 713 | 36 688 | 23 254 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 7 562 | 2 380 | 5 771 |
Gross Profit Loss | 2 393 166 | 6 296 366 | 14 384 672 | | | | | | 2 629 815 | 2 360 478 | 2 468 188 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | -221 995 | -719 909 | -324 332 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | 10 677 209 | -2 709 774 | -5 671 039 |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | | | | | | | -2 274 | -1 984 | -1 042 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 2 929 | 2 985 | 2 985 | 2 966 | 2 953 | 2 915 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 33 902 | 37 355 | 30 881 | 12 744 | 11 072 | 10 955 |
Intangible Assets | | | | | 24 324 | 21 395 | 18 410 | 15 425 | 12 459 | 9 506 | 6 591 |
Intangible Assets Gross Cost | | | | | 65 816 | 65 816 | 65 816 | 65 816 | 65 816 | 65 816 | 65 816 |
Interest Paid Classified As Operating Activities | | | | | | | | | 7 562 | 2 380 | 5 771 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 7 562 | 2 380 | 5 771 |
Interest Received Classified As Operating Activities | | | | | | | | | 9 842 | 1 414 | 80 014 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | -350 000 | -500 000 | -750 000 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | -436 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | 11 027 209 | -2 209 774 | -4 920 603 |
Net Cash Generated From Operations | | | | | | | | | 11 246 924 | -1 488 899 | -4 670 514 |
Net Current Assets Liabilities | 2 165 074 | 6 556 279 | 14 146 792 | 24 032 832 | 18 932 610 | 18 781 378 | 19 438 600 | 20 034 463 | 21 542 750 | 22 617 788 | 23 520 560 |
Nominal Value Allotted Share Capital | | | | | | | | | 100 | 100 | 100 |
Number Shares Issued Fully Paid | | | | | | | | | | 100 | 100 |
Operating Profit Loss | 2 127 822 | 5 984 427 | 13 752 256 | | | | | | 2 275 315 | 1 930 619 | 1 953 587 |
Other Creditors | | | | | 324 285 | 1 221 003 | 766 476 | 668 191 | 118 060 | 209 541 | 45 908 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 46 701 | | | | |
Other Disposals Property Plant Equipment | | | | | | | 48 015 | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 9 842 | 1 414 | 80 014 |
Other Taxation Social Security Payable | | | | | | | | | 1 218 | 3 466 | 3 185 |
Par Value Share | | 1 | 1 | 1 | | | | | | 1 | 1 |
Prepayments Accrued Income | | | | | | | | | 3 505 | 19 880 | 24 771 |
Profit Loss | | | | | | | | | 1 844 851 | 1 562 997 | 1 640 380 |
Profit Loss On Ordinary Activities Before Tax | 2 009 938 | 5 905 413 | 13 766 556 | | | | | | 2 277 595 | 1 929 653 | 2 027 830 |
Property Plant Equipment Gross Cost | | | | | 246 323 | 284 106 | 262 777 | 267 325 | 267 325 | 267 325 | 267 761 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 18 323 | 18 324 | 13 697 | 8 875 | 6 601 | | |
Purchase Property Plant Equipment | | | | | | | | | | | 436 |
Revenue From Commissions | | | | | | | | | 31 666 | | |
Revenue From Rendering Services | | | | | | | | | 1 384 863 | 278 909 | 200 536 |
Revenue From Sale Goods | | | | | | | | | 12 733 369 | 26 347 620 | 19 799 826 |
Selling Average Number Employees | | | | | | | | | 1 | 1 | 1 |
Social Security Costs | 4 363 | 3 847 | 7 386 | | | | | | 409 | 618 | 49 |
Staff Costs Employee Benefits Expense | | | | | | | | | 52 943 | 57 709 | 58 114 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | 6 601 | 4 617 | 3 575 |
Taxation Social Security Payable | | | | | 79 057 | 1 674 | 234 009 | 223 009 | 436 127 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 432 743 | 366 634 | 385 288 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | | | | | | | | | 2 275 | 2 006 | 3 204 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 432 744 | 366 656 | 387 450 |
Total Assets Less Current Liabilities | 2 203 449 | 6 710 288 | 14 316 719 | 24 196 350 | 19 042 367 | 18 892 087 | 19 534 341 | 20 100 886 | 21 593 463 | 22 654 476 | 23 543 814 |
Total Current Tax Expense Credit | | | | | | | | | 435 018 | 368 640 | 388 492 |
Trade Creditors Trade Payables | | | | | 494 645 | 1 452 620 | 135 428 | 489 997 | 4 318 778 | 202 099 | 985 004 |
Trade Debtors Trade Receivables | | | | | 3 908 757 | 3 732 251 | 3 728 450 | 4 767 971 | 1 840 | 377 000 | 33 600 |
Turnover Revenue | | | | | | | | | 14 149 898 | 26 626 529 | 20 000 362 |
Wages Salaries | 43 894 | 42 717 | 74 784 | | | | | | 52 534 | 57 091 | 58 065 |
Advances Credits Directors | -833 300 | 11 542 | -123 582 | | | | | | | | |
Advances Credits Made In Period Directors | | 12 622 922 | 12 289 815 | | | | | | | | |
Advances Credits Repaid In Period Directors | | 11 778 080 | 12 424 939 | | | | | | | | |
Company Contributions To Money Purchase Schemes Directors | | | 200 000 | 40 000 | | | | | | | |
Accruals Deferred Income Within One Year | 8 450 | 76 927 | 13 212 | 69 970 | | | | | | | |
Aggregate Dividends Paid In Financial Year | | | 3 000 000 | | | | | | | | |
Bank Borrowings Overdrafts | 5 319 | | 274 885 | | | | | | | | |
Bank Overdrafts | 5 319 | | 274 885 | | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -1 191 | 19 325 | 6 291 | | | | | | | | |
Corporation Tax Due Within One Year | 524 024 | 1 398 574 | 1 660 077 | 351 669 | | | | | | | |
Creditors Due Within One Year | 5 652 303 | 17 318 101 | 11 121 371 | 1 154 747 | | | | | | | |
Decrease Increase In Net Debt During Period | 943 826 | 1 366 851 | 3 282 433 | | | | | | | | |
Depreciation Impairment Reversal Tangible Fixed Assets | 8 089 | 9 443 | 24 998 | 31 796 | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | 20 402 | 29 059 | 27 530 | | | | | | | |
Expenses Not Deductible For Tax Purposes | 240 | 600 | 108 | | | | | | | | |
Increase Decrease In Net Cash For Period | 943 826 | 1 366 851 | 3 282 433 | | | | | | | | |
Intangible Fixed Assets Additions | | | | 12 562 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 36 240 | 36 240 | 36 240 | 36 499 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | | 259 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 36 241 | 36 241 | 36 241 | 48 803 | | | | | | | |
Interest Payable Similar Charges | 118 716 | 88 884 | 26 843 | | | | | | | | |
Net Debt Funds | -1 021 693 | -2 388 544 | -5 670 977 | -4 661 995 | | | | | | | |
Number Shares Allotted | | 100 | 100 | 100 | | | | | | | |
Other Creditors Due Within One Year | 940 008 | | 123 733 | 186 283 | | | | | | | |
Other Interest Receivable Similar Income | 832 | 9 870 | 41 143 | | | | | | | | |
Other Taxation Social Security Within One Year | 6 868 | 52 036 | 572 926 | 402 693 | | | | | | | |
Pension Costs | | | 200 000 | | | | | | | | |
Prepayments Accrued Income Current Asset | 3 033 | 936 | 2 967 | 18 770 | | | | | | | |
Profit Loss For Period | 1 485 923 | 4 486 437 | 10 597 774 | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 20 402 | 8 657 | -1 529 | | | | | | | |
Provisions For Liabilities Charges | | 20 402 | 29 059 | 27 530 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | | | | | | | |
Staff Costs | 48 257 | 46 564 | 282 170 | | | | | | | | |
Standard Nominal Tax Rate | 26 | 24 | 23 | | | | | | | | |
Tangible Fixed Assets Additions | | 125 077 | 63 793 | 13 084 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 91 638 | 216 715 | 233 238 | 246 322 | | | | | | | |
Tangible Fixed Assets Depreciation | 53 264 | 62 707 | 63 312 | 95 108 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 2 355 | 24 998 | 31 796 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 24 393 | | | | | | | | |
Tangible Fixed Assets Disposals | | | 47 270 | | | | | | | | |
Taxation Expense Credit | 131 453 | 524 024 | 2 898 622 | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 522 584 | 1 417 299 | 3 166 308 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 524 015 | 1 418 976 | 3 168 782 | | | | | | | | |
Total Dividend Payment | | | 3 000 000 | | | | | | | | |
Trade Creditors Within One Year | 4 167 634 | 15 790 564 | 8 476 538 | 144 132 | | | | | | | |
Turnover Gross Operating Revenue | 32 809 866 | 49 802 583 | 122 186 102 | 113 323 500 | | | | | | | |
U K Current Corporation Tax | 524 015 | 1 398 574 | 3 160 125 | | | | | | | | |
U K Current Corporation Tax On Income For Period | 524 015 | 1 398 574 | 3 160 125 | | | | | | | | |
Undiscounted Provision For Deferred Taxation | | 20 402 | 29 059 | 27 530 | | | | | | | |