Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 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 |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 493 885 | 730 329 | 454 187 | 765 933 | 761 793 | 1 198 722 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 343 387 | 134 856 | 552 | | 331 | 3 290 | 1 321 234 | 679 872 |
Current Assets | 1 370 693 | 1 391 468 | 1 203 110 | 1 449 963 | 1 071 814 | 1 877 174 | 1 176 836 | 1 472 413 | 1 229 566 | 1 788 555 | 2 374 539 | 5 579 528 | 4 359 169 |
Debtors | 325 087 | 1 141 761 | 710 095 | 999 257 | 404 202 | 1 203 084 | 942 669 | 1 466 876 | 1 106 766 | 1 491 357 | 1 795 457 | 4 258 294 | 3 679 297 |
Net Assets Liabilities | | | | | | 1 198 722 | 883 527 | 947 293 | 739 283 | 980 198 | 1 317 884 | 830 740 | 1 303 797 |
Other Debtors | | | | | | 210 094 | 51 122 | 57 145 | 171 408 | 179 666 | 74 105 | 175 050 | 320 444 |
Property Plant Equipment | | | | | | 518 085 | 511 092 | 521 018 | 571 540 | 601 325 | 566 620 | 563 278 | 874 541 |
Total Inventories | | | | | | 330 703 | 99 311 | 4 985 | 122 800 | 296 867 | 575 792 | | |
Cash Bank In Hand | 1 002 486 | 171 744 | 110 336 | -352 | 421 179 | 343 387 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 493 885 | 730 329 | 454 187 | 765 933 | 761 793 | 1 198 722 | | | | | | | |
Stocks Inventory | 43 120 | 77 963 | 382 679 | 451 058 | 246 433 | 330 703 | | | | | | | |
Tangible Fixed Assets | 18 684 | 467 664 | 517 968 | 515 243 | 512 139 | 518 085 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 303 | 303 | 208 | 208 | 208 | 208 | | | | | | | |
Profit Loss Account Reserve | 493 582 | 730 026 | 453 879 | 765 625 | 761 485 | 1 198 414 | | | | | | | |
Shareholder Funds | 493 885 | 730 329 | 454 187 | 765 933 | 761 793 | 1 198 722 | | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 172 804 | 154 378 | 167 491 | 203 149 | 234 899 | 258 004 | 112 356 | 67 442 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | | 59 638 | |
Amounts Owed By Related Parties | | | | | | | | | | 680 061 | 691 361 | 1 228 080 | |
Average Number Employees During Period | | | | | | 30 | 26 | 27 | 28 | 34 | 37 | 45 | 57 |
Bank Borrowings | | | | | | 261 541 | 457 298 | 388 705 | 318 509 | 245 349 | 167 873 | 126 133 | 103 644 |
Bank Overdrafts | | | | | | | | | | 86 723 | 16 929 | | |
Creditors | | | | | | 239 131 | 388 035 | 319 442 | 249 246 | 176 086 | 686 330 | 636 538 | 619 504 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 56 272 | 15 929 | | | -11 600 | -171 148 | 86 822 |
Disposals Property Plant Equipment | | | | | | | 56 272 | 18 959 | | | -11 600 | -209 295 | 86 822 |
Financial Commitments Other Than Capital Commitments | | | | | | | | | | | | 56 567 | |
Financial Liabilities | | | | | | | | | | | 518 457 | 538 413 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 37 846 | 29 042 | 35 658 | 31 750 | 34 704 | 25 501 | 41 908 |
Net Current Assets Liabilities | 477 690 | 575 363 | 236 380 | 530 368 | 507 363 | 919 768 | 760 470 | 745 717 | 416 989 | 554 959 | 887 642 | 904 000 | 1 116 264 |
Other Creditors | | | | | | 75 596 | 30 201 | 11 108 | 291 829 | 405 801 | 704 006 | 131 578 | 134 090 |
Other Remaining Borrowings | | | | | | | | | | 53 | 323 | 323 | |
Prepayments | | | | | | | | | | | 210 101 | 299 946 | |
Property Plant Equipment Gross Cost | | | | | | 690 889 | 665 470 | 688 509 | 774 689 | 836 224 | 824 624 | 675 634 | 941 983 |
Taxation Social Security Payable | | | | | | | | | | 167 537 | 160 802 | 395 050 | |
Total Assets Less Current Liabilities | 496 374 | 1 043 027 | 754 348 | 1 045 611 | 1 019 502 | 1 437 853 | 1 271 562 | 1 266 735 | 988 529 | 1 156 284 | 1 485 757 | 1 467 278 | 1 990 805 |
Total Borrowings | | | | | | | | | | 176 086 | 167 873 | 98 125 | |
Trade Creditors Trade Payables | | | | | | 681 653 | 290 572 | 512 012 | 336 791 | 408 653 | 546 759 | 1 608 001 | 1 757 729 |
Trade Debtors Trade Receivables | | | | | | 992 990 | 351 486 | 829 670 | 305 297 | 631 630 | 819 890 | 2 281 521 | 1 039 185 |
Work In Progress | | | | | | | | | | 296 867 | 575 792 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | | | 7 947 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | | | -7 947 | | |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | | | 10 060 | 3 800 |
Director Remuneration | | | | | | | | | | | | 198 254 | 139 247 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | | | | 2 | 1 |
Amounts Owed By Group Undertakings | | | | | | | 540 061 | 580 061 | 630 061 | 680 061 | | 1 228 080 | 952 809 |
Bank Borrowings Overdrafts | | | | | | 239 131 | 388 035 | 319 442 | 249 246 | 176 086 | | 98 125 | 80 073 |
Capital Redemption Reserve | | | 100 | 100 | 100 | 100 | | | | | | | |
Creditors Due After One Year | 2 489 | 312 698 | 300 161 | 279 678 | 257 709 | 239 131 | | | | | | | |
Creditors Due Within One Year | 893 003 | 816 105 | 966 730 | 919 595 | 564 451 | 957 406 | | | | | | | |
Number Shares Allotted | | 3 | 1 | 1 | 1 | 1 | | | | | | | |
Other Taxation Social Security Payable | | | | | | 177 745 | 26 330 | 100 145 | 91 554 | 263 156 | | 93 189 | 87 876 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | | | | | | |
Share Capital Allotted Called Up Paid | 3 | 3 | 1 | 1 | 1 | 1 | | | | | | | |
Tangible Fixed Assets Additions | | 462 723 | 72 874 | 30 905 | 37 764 | 47 491 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 40 483 | 503 206 | 576 080 | 606 985 | 643 398 | 690 889 | | | | | | | |
Tangible Fixed Assets Depreciation | 21 799 | 35 542 | 58 112 | 91 742 | 131 259 | 172 804 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 13 743 | 22 570 | 33 630 | 39 517 | 41 545 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 30 853 | 41 998 | 86 180 | 61 535 | | | 162 833 |
Accrued Liabilities | | | | | | | | | | | | 148 562 | 425 924 |
Accrued Liabilities Deferred Income | | | | | | | | | | | | 2 364 006 | 682 579 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | | | 67 504 |
Administrative Expenses | | | | | | | | | | | | 1 484 649 | 1 898 036 |
Applicable Tax Rate | | | | | | | | | | | | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | | 1 321 234 | |
Comprehensive Income Expense | | | | | | | | | | | | 375 808 | 984 057 |
Cost Sales | | | | | | | | | | | | 10 851 803 | 18 859 655 |
Current Tax For Period | | | | | | | | | | | | -175 050 | -144 873 |
Deferred Tax Liabilities | | | | | | | | | | | | | 19 919 |
Depreciation Amortisation Expense | | | | | | | | | | | | 25 501 | 41 908 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | | 25 501 | 36 638 |
Dividends Paid | | | | | | | | | | | | 313 000 | 511 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | | -313 000 | -511 000 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | | | | 8 249 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | | | | | | | 190 338 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | | | 1 175 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | | 24 336 | 40 134 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | | 3 212 094 | -1 451 591 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | | -1 315 019 | 303 749 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | | | -13 146 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | | -13 146 | |
Gross Profit Loss | | | | | | | | | | | | 1 674 292 | 2 586 624 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | | 175 050 | 144 873 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | | | | | | | 47 585 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | | 1 334 873 | -641 362 |
Increase Decrease In Property Plant Equipment | | | | | | | | | | | | | 32 995 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | | | | 6 139 | 5 697 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | | -6 139 | -6 872 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | | 6 139 | 6 872 |
Key Management Personnel Compensation Total | | | | | | | | | | | | 430 097 | 589 753 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | | 404 633 | 509 089 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | | 35 302 | 162 745 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | | -1 774 808 | -30 472 |
Net Cash Generated From Operations | | | | | | | | | | | | -1 605 897 | 107 529 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | | | -3 | -88 |
Operating Profit Loss | | | | | | | | | | | | 206 894 | 723 134 |
Other Comprehensive Income Expense Net Tax | | | | | | | | | | | | | 142 753 |
Other Deferred Tax Expense Credit | | | | | | | | | | | | | 19 919 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | | 3 | 88 |
Other Operating Income Format1 | | | | | | | | | | | | 17 251 | 34 546 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | | | 24 746 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | | 67 361 | 89 114 |
Prepayments Accrued Income | | | | | | | | | | | | 573 643 | 1 366 836 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | | -24 333 | |
Profit Loss | | | | | | | | | | | | 375 808 | 841 304 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | | 200 758 | 716 350 |
Provisions | | | | | | | | | | | | | 67 504 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | | | | 67 504 |
Purchase Property Plant Equipment | | | | | | | | | | | | -59 638 | -162 833 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | | | -91 956 | -22 489 |
Social Security Costs | | | | | | | | | | | | 45 262 | 68 279 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | | 2 735 414 | 3 516 712 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | | | 2 235 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | | 38 144 | 136 107 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | | -10 490 | -13 391 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | | 2 609 | 20 348 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | | -175 050 | -124 954 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | | | | | | 190 338 |
Total Operating Lease Payments | | | | | | | | | | | | 11 755 | 12 636 |
Turnover Revenue | | | | | | | | | | | | 12 526 095 | 21 446 279 |
Wages Salaries | | | | | | | | | | | | 2 622 791 | 3 359 319 |