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 | 566 | 223 | 1 851 | 75 192 | 812 633 | 1 766 367 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 709 787 | 1 828 085 | 2 845 250 | 2 913 670 | 50 791 | 86 563 | 46 576 | 9 938 |
Current Assets | 30 147 | 17 195 | 185 772 | 450 294 | 1 417 774 | 3 249 787 | 4 297 293 | 18 494 019 | 19 112 354 | 9 047 345 | 2 097 807 | 2 092 353 | 51 428 |
Debtors | 26 333 | 11 650 | 31 942 | 1 400 | 100 000 | | 46 208 | 1 541 248 | 1 557 380 | 780 192 | 2 011 244 | 2 045 777 | 41 490 |
Net Assets Liabilities | | | | | | 1 766 367 | 2 788 626 | 5 481 762 | | -5 610 164 | -10 163 685 | -11 283 197 | -13 180 598 |
Other Debtors | | | | | | | | | | 700 256 | 36 636 | 51 800 | 38 466 |
Property Plant Equipment | | | | | | 47 503 | 51 288 | 103 375 | 89 335 | | | | |
Total Inventories | | | | | | 2 540 000 | 2 423 000 | 14 107 521 | 14 641 304 | 9 368 989 | | | |
Cash Bank In Hand | 3 814 | 5 545 | 8 830 | 268 914 | 958 719 | 709 787 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 566 | 223 | 1 851 | 75 192 | 812 633 | 1 766 367 | | | | | | | |
Tangible Fixed Assets | 4 488 | 4 745 | 3 751 | 6 213 | 21 084 | 47 503 | | | | | | | |
Stocks Inventory | | | 145 000 | 179 980 | 359 055 | 2 540 000 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 564 | 221 | 1 751 | 75 092 | 812 533 | 1 766 267 | | | | | | | |
Shareholder Funds | 566 | 223 | 1 851 | 75 192 | 812 633 | 1 766 367 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 55 000 | 10 000 | 5 000 | 2 500 | 5 500 |
Other Non-audit Services Fees | | | | | | | | | 25 000 | 20 000 | | | |
Accrued Liabilities Deferred Income | | | | | | | 1 200 667 | 12 233 196 | 14 312 283 | 94 287 | 5 000 | 293 200 | 485 815 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | | | | | | | 8 230 960 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 17 210 | 30 675 | 53 210 | 83 094 | | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | 171 245 | | | |
Administrative Expenses | | | | | | | | | 1 552 844 | 1 494 988 | 134 750 | | |
Amounts Owed By Group Undertakings | | | | | | | | | 1 483 693 | 745 901 | 1 761 091 | 1 427 591 | 3 024 |
Amounts Owed To Group Undertakings | | | | | | | | | 2 868 788 | 4 041 856 | 8 841 560 | 10 625 944 | 10 410 676 |
Average Number Employees During Period | | | | | | | | | 22 | 25 | | | |
Corporation Tax Payable | | | | | | 289 800 | 293 808 | 726 019 | 160 023 | 213 517 | | | |
Corporation Tax Recoverable | | | | | | | | | | | 213 517 | 566 386 | |
Cost Sales | | | | | | | | | 19 980 233 | 15 065 431 | | | |
Creditors | | | | | | 1 530 923 | 1 559 755 | 13 114 732 | 17 529 909 | 10 829 170 | 8 879 157 | 10 925 144 | 11 009 914 |
Current Tax For Period | | | | | | | | | 341 523 | 213 517 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | -900 | | | | |
Depreciation Expense Property Plant Equipment | | | | | | | | | 29 884 | 34 007 | | | |
Distribution Costs | | | | | | | | | | | 404 484 | | |
Dividends Paid | | | | | | | | | 5 000 000 | 3 600 000 | | | |
Dividends Paid On Shares Final | | | | | | | | | | 3 600 000 | | | |
Dividends Paid On Shares Interim | | | | | | | | | 5 000 000 | | | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | 1 737 | 2 786 | | |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | | | | | | | | 2 738 543 | | | |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | | | | | | -2 123 861 | -4 178 480 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | -58 | -213 519 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 55 950 | 27 975 | | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | -40 299 | | | |
Gross Profit Loss | | | | | | | | | 3 073 017 | 2 439 758 | -152 280 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | -58 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 13 465 | 22 535 | | 34 007 | | | |
Interest Income On Bank Deposits | | | | | | | | | 10 400 | 4 831 | 11 | | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 1 737 | | | |
Net Current Assets Liabilities | -2 142 | -4 522 | -1 900 | 68 979 | 791 549 | 1 718 864 | 2 737 538 | 5 379 287 | 1 582 445 | 4 779 396 | -6 781 350 | -8 832 791 | -10 958 486 |
Net Finance Income Costs | | | | | | | | | 10 410 | 4 831 | | | |
Number Shares Issued Fully Paid | | | | | | | | 100 | | | | | |
Operating Profit Loss | | | | | | | | | 1 520 173 | -4 812 764 | -4 550 746 | | |
Other Creditors | | | | | | 1 144 224 | 1 203 226 | 11 447 | 2 541 | 2 075 | | | 101 200 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 117 101 | | | |
Other Disposals Property Plant Equipment | | | | | | | | | | 343 674 | | | |
Other Interest Income | | | | | | | | | 10 | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 10 410 | 4 831 | | | |
Other Operating Income Format1 | | | | | | | | | | 1 252 226 | 319 248 | | |
Other Provisions Balance Sheet Subtotal | | | | | | | | | | 2 158 600 | 3 382 335 | | |
Other Taxation Social Security Payable | | | | | | 11 111 | 9 857 | 12 647 | 22 625 | 25 267 | 32 597 | 6 000 | 6 703 |
Par Value Share | | | | 1 | 1 | 1 | | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 38 458 | 55 468 | | | |
Profit Loss | | | | | | | | | 1 190 018 | 1 986 573 | -4 553 521 | | |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 1 530 583 | 2 200 090 | -4 553 521 | | |
Property Plant Equipment Gross Cost | | | | | | 64 713 | 81 963 | 156 585 | 172 429 | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 200 | 900 | | | 3 382 335 | 2 450 406 | 2 222 112 |
Social Security Costs | | | | | | | | | | 57 697 | | | |
Staff Costs Employee Benefits Expense | | | | | | | | | 599 009 | 748 797 | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | 214 268 | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 290 811 | 418 017 | -865 169 | | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | | -964 | | | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | -471 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 50 283 | 10 732 | | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | | | 865 169 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 340 565 | 213 517 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 17 250 | 74 622 | | | | | |
Total Assets Less Current Liabilities | 2 346 | 223 | 1 851 | 75 192 | 812 633 | 1 766 367 | 2 788 826 | 5 482 662 | 1 671 780 | 58 353 | | | |
Total Current Tax Expense Credit | | | | | | | | | 341 465 | 213 517 | | | |
Total Operating Lease Payments | | | | | | | | | 26 857 | 31 065 | | | |
Trade Creditors Trade Payables | | | | | | 85 788 | 52 864 | 131 423 | 163 649 | 104 464 | | | 5 520 |
Trade Debtors Trade Receivables | | | | | | | 46 208 | | 16 536 | 21 586 | | | |
Turnover Revenue | | | | | | | | | 23 053 250 | 17 505 189 | 8 636 846 | | |
Wages Salaries | | | | | | | | | 560 551 | 635 632 | | | |
Work In Progress | | | | | | | | | 14 641 304 | 9 368 989 | | | |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | | 17 710 | 18 260 | | | |
Director Remuneration | | | | | | | | | | 17 256 | | | |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | 34 558 | 35 516 | | | |
Creditors Due After One Year Total Noncurrent Liabilities | 1 780 | | | | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 32 289 | 21 717 | | | | | | | | | | | |
Fixed Assets | 4 488 | 4 745 | 3 751 | 6 213 | 21 084 | 47 503 | | | | | | | |
Tangible Fixed Assets Additions | | 1 630 | | 3 594 | 17 495 | 35 245 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 6 350 | 7 980 | 8 379 | 11 973 | 29 468 | 64 713 | | | | | | | |
Tangible Fixed Assets Depreciation | 1 862 | 3 235 | 4 628 | 5 760 | 8 384 | 17 210 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 1 373 | | | | | | | | | | | |
Creditors Due Within One Year | | | 187 672 | 381 315 | 626 225 | 1 530 923 | | | | | | | |
Number Shares Allotted | | | | 100 | 100 | 100 | | | | | | | |
Share Capital Allotted Called Up Paid | | | 100 | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | 1 132 | 2 624 | 8 826 | | | | | | | |