Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | |
Net Worth | 628 100 | 982 570 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 7 920 | 44 466 | | 340 634 | 491 427 | 441 031 | 612 113 |
Current Assets | 1 400 451 | 1 494 644 | 1 279 048 | 1 962 133 | 2 926 073 | 7 665 320 | 12 488 491 | 11 692 796 | 8 100 528 |
Debtors | 449 293 | 258 885 | 426 110 | 670 644 | 1 264 335 | 3 159 552 | 6 420 243 | 4 313 920 | 2 392 691 |
Net Assets Liabilities | | | 1 367 244 | 1 510 790 | 1 961 688 | 2 987 774 | 3 274 434 | 3 561 047 | 3 989 081 |
Other Debtors | | | 90 676 | 173 214 | 247 715 | 375 089 | 848 632 | 511 997 | 709 652 |
Property Plant Equipment | | | 1 352 037 | 1 293 047 | 1 299 222 | 1 297 175 | 2 088 186 | 2 175 267 | 2 309 955 |
Total Inventories | | | 845 018 | 1 247 023 | 1 661 738 | 4 165 134 | 5 576 821 | 6 937 845 | 5 095 724 |
Cash Bank In Hand | 314 992 | 357 824 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 628 100 | 982 570 | | | | | | | |
Stocks Inventory | 636 166 | 877 935 | | | | | | | |
Tangible Fixed Assets | 162 580 | 626 176 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | | | | | | | |
Profit Loss Account Reserve | 627 100 | 981 570 | | | | | | | |
Shareholder Funds | 628 100 | 982 570 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 7 200 | 8 020 | 9 420 |
Accrued Liabilities Deferred Income | | | | | | 37 657 | 65 862 | 85 346 | 200 494 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 243 763 | 316 739 | 385 734 | 454 183 | 524 118 | 577 793 | 684 012 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 871 206 | 229 055 | 240 907 |
Administrative Expenses | | | | | | 783 587 | 955 112 | 1 178 192 | 1 463 759 |
Amounts Owed To Group Undertakings | | | | | | 1 027 216 | 1 027 216 | 508 479 | 133 353 |
Average Number Employees During Period | | | | | 44 | 57 | 75 | 61 | 68 |
Bank Borrowings | | | | | | 553 030 | 1 141 444 | 1 066 544 | 988 353 |
Bank Borrowings Overdrafts | | | 607 579 | 598 846 | 558 682 | 519 355 | 1 079 825 | 1 005 400 | 932 045 |
Cash Cash Equivalents Cash Flow Value | | | | | -71 622 | 340 634 | 491 427 | 441 031 | 612 113 |
Cash Receipts From Sales Interests In Associates | | | | | | -32 | | | |
Corporation Tax Payable | | | | 43 960 | 103 902 | 240 654 | 55 642 | 40 310 | 68 440 |
Corporation Tax Recoverable | | | 465 | 465 | | | | | |
Cost Sales | | | | | | 11 732 893 | 19 081 176 | 27 044 412 | 29 085 279 |
Creditors | | | 607 579 | 698 846 | 558 682 | 519 355 | 1 079 825 | 1 005 400 | 932 045 |
Current Tax For Period | | | | | | 240 654 | 55 642 | 40 310 | 68 440 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 2 677 | 14 930 | 23 612 | 61 295 |
Depreciation Expense Property Plant Equipment | | | | | | 68 448 | 80 194 | 90 555 | 106 219 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | 68 448 | 80 194 | 90 555 | 106 219 |
Finished Goods Goods For Resale | | | | | | 4 165 134 | 5 576 821 | 1 595 705 | 238 528 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | -650 000 | | 78 191 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | 2 677 | 14 930 | 17 205 | 20 181 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 22 314 | 68 633 | 85 233 | 60 904 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -100 | 56 176 | 123 712 | -11 646 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -3 687 337 | -4 909 190 | 928 607 | 3 896 848 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 1 895 249 | 3 260 691 | -2 106 322 | -1 921 229 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | 2 503 396 | 1 411 687 | 1 361 024 | -1 842 121 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | -187 | |
Government Grant Income | | | | | | | 11 880 | 131 | |
Gross Profit Loss | | | | | | 2 071 677 | 1 304 967 | 1 569 910 | 2 067 113 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -103 902 | -240 654 | -55 642 | -40 309 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | -1 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 73 509 | 68 995 | 68 448 | 80 194 | 90 555 | 106 219 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 18 673 | 22 632 | 41 314 | 45 586 |
Interest Payable Similar Charges Finance Costs | | | | | | 18 673 | 22 632 | 41 314 | 45 586 |
Interest Received Classified As Investing Activities | | | | | | | -18 129 | | |
Net Cash Flows From Used In Operating Activities | | | | | | -522 655 | -415 455 | -202 326 | -490 180 |
Net Cash Generated From Operations | | | | | | -645 230 | -678 741 | -299 282 | -576 075 |
Net Current Assets Liabilities | 575 196 | 657 046 | 668 773 | 954 967 | 1 263 936 | 2 255 419 | 2 326 468 | 2 475 187 | 2 756 473 |
Net Finance Income Costs | | | | | | | 18 129 | | |
Net Interest Paid Received Classified As Operating Activities | | | | | | -18 673 | -22 632 | -41 314 | -45 586 |
Operating Profit Loss | | | | | | 1 288 090 | 361 735 | 391 849 | 603 354 |
Other Creditors | | | 50 669 | 100 000 | 100 861 | 323 | 935 | 11 097 | 1 822 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 533 | | | 10 259 | 36 880 | |
Other Disposals Property Plant Equipment | | | | 831 | | | 10 259 | 88 299 | |
Other Interest Income | | | | | | | 18 129 | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | 18 129 | | |
Other Operating Income Format1 | | | | | | | 11 880 | 131 | |
Other Taxation Social Security Payable | | | 9 897 | 12 535 | 13 922 | 19 907 | 18 756 | 25 801 | 31 252 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 41 000 | 49 209 | 48 836 | 67 371 |
Prepayments Accrued Income | | | | | | 145 811 | 415 590 | 619 128 | 153 245 |
Proceeds From Sales Property Plant Equipment | | | | | | | | -51 232 | |
Profit Loss | | | | | | 1 026 086 | 286 660 | 286 613 | 428 034 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 1 269 417 | 357 232 | 350 535 | 557 768 |
Property Plant Equipment Gross Cost | | | 1 595 800 | 1 609 786 | 1 684 956 | 1 751 357 | 2 612 304 | 2 753 060 | 2 993 967 |
Provisions For Liabilities Balance Sheet Subtotal | | | 45 987 | 38 378 | 42 788 | 45 465 | 60 395 | 84 007 | 145 302 |
Purchase Property Plant Equipment | | | | | | -66 402 | -871 206 | -229 055 | -240 907 |
Raw Materials Consumables | | | | | | | 5 242 212 | 5 342 140 | 4 857 196 |
Social Security Costs | | | | | | 22 306 | 25 105 | 29 636 | 39 925 |
Staff Costs Employee Benefits Expense | | | | | | 1 741 299 | 2 205 197 | 2 575 907 | 3 211 877 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | -36 | |
Tax Expense Credit Applicable Tax Rate | | | | | | 241 189 | 67 874 | 66 602 | 105 976 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 74 | 19 | 49 | 162 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 243 331 | 70 572 | 63 922 | 129 734 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 14 817 | 75 170 | 66 402 | | | |
Total Assets Less Current Liabilities | 738 776 | 1 284 222 | 2 020 810 | 2 248 014 | 2 563 158 | 3 552 594 | 4 414 654 | 4 650 454 | 5 066 428 |
Total Borrowings | | | | | | 519 355 | 1 079 825 | 1 005 400 | 932 045 |
Total Current Tax Expense Credit | | | | | | | | 40 310 | 68 439 |
Trade Creditors Trade Payables | | | 509 997 | 748 488 | 1 333 452 | 4 050 469 | 8 931 993 | 8 485 432 | 4 852 386 |
Trade Debtors Trade Receivables | | | 334 969 | 496 965 | 1 016 620 | 2 784 463 | 5 156 021 | 3 182 795 | 1 529 794 |
Turnover Revenue | | | | | | 13 804 570 | 20 386 143 | 28 614 322 | 31 152 392 |
Wages Salaries | | | | | | 1 677 993 | 2 130 883 | 2 497 435 | 3 104 581 |
Company Contributions To Defined Benefit Plans Directors | | | | | | 9 420 | 11 635 | 10 000 | 29 246 |
Director Remuneration | | | | | | 103 709 | 112 600 | 105 600 | 112 000 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | 113 129 | 124 235 | 115 600 | 141 246 |
Creditors Due After One Year Total Noncurrent Liabilities | 100 000 | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 825 255 | | | | | | | | |
Fixed Assets | 163 580 | 627 176 | | | | | | | |
Provisions For Liabilities Charges | 10 676 | 16 253 | | | | | | | |
Tangible Fixed Assets Additions | 171 334 | 486 027 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 171 334 | 657 163 | | | | | | | |
Tangible Fixed Assets Depreciation | 8 754 | 30 987 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | 8 754 | | | | | | | | |
Total Investments Fixed Assets | 1 000 | | | | | | | | |
Creditors Due After One Year | 100 000 | 285 399 | | | | | | | |
Creditors Due Within One Year | 825 255 | 837 598 | | | | | | | |
Investments Fixed Assets | 1 000 | 1 000 | | | | | | | |
Number Shares Allotted | | 1 000 | | | | | | | |
Par Value Share | | 1 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 22 291 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 58 | | | | | | | |
Tangible Fixed Assets Disposals | | 198 | | | | | | | |