Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 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 |
| | | | | | | | | | | |
Net Worth | 849 314 | 927 561 | 931 008 | 1 078 099 | 1 111 847 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 394 407 | 438 903 | 258 267 | 594 839 | 271 058 | | | | | | | |
Cash Bank On Hand | | | | | 271 058 | 328 834 | 97 198 | 718 978 | 865 563 | 1 234 766 | 2 636 899 | 3 891 710 |
Current Assets | 1 391 256 | 1 635 088 | 1 450 111 | 2 262 484 | 1 842 233 | 1 735 778 | 1 702 914 | 2 266 424 | 2 462 545 | 2 983 521 | 4 917 913 | 6 334 194 |
Debtors | 892 152 | 1 088 764 | 1 000 394 | 1 462 845 | 1 242 221 | 1 051 480 | 1 306 884 | 1 277 300 | 1 392 563 | 1 515 191 | 1 763 691 | 1 838 419 |
Net Assets Liabilities | | | | | 1 111 847 | 1 199 927 | 1 132 148 | 1 167 728 | 1 417 969 | 2 063 254 | 3 474 694 | 5 394 703 |
Net Assets Liabilities Including Pension Asset Liability | 849 314 | 927 561 | 931 008 | 1 078 099 | 1 111 847 | | | | | | | |
Other Debtors | | | | | 300 000 | 165 677 | 352 577 | 153 893 | 385 519 | 308 521 | 137 328 | 4 799 |
Property Plant Equipment | | | | | 321 773 | 381 904 | 301 367 | 190 236 | 337 687 | 656 640 | 859 264 | 879 187 |
Stocks Inventory | 104 697 | 107 421 | 191 450 | 204 800 | 328 954 | | | | | | | |
Tangible Fixed Assets | 186 975 | 153 642 | 113 044 | 294 424 | 321 773 | | | | | | | |
Total Inventories | | | | | 328 954 | 355 464 | 298 832 | 270 146 | 204 419 | 233 564 | 517 323 | 604 065 |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Profit Loss Account Reserve | 848 314 | 926 561 | 930 008 | 1 077 099 | 1 110 847 | | | | | | | |
Shareholder Funds | 849 314 | 927 561 | 931 008 | 1 078 099 | 1 111 847 | | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | | 150 000 | 1 | 4 090 | 18 165 | 2 245 | 242 | 1 194 | 179 519 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 114 999 | 75 911 | 122 255 | 228 862 | 58 003 | 111 549 | 180 713 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 265 000 | 80 000 | 100 000 | 249 272 | 56 000 | 112 500 | |
Audit Fees Expenses | | | | | | | | | | | | 4 000 |
Director Remuneration | | | | | | | | | | | 17 640 | 18 560 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | | | 2 | 2 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 67 463 | 731 298 | 843 521 | 952 252 | 1 034 769 | 1 206 905 | 1 330 579 | 1 335 174 |
Amounts Owed To Group Undertakings | | | | | | | | 8 422 | 8 422 | | | |
Average Number Employees During Period | | | | | | 68 | 68 | 61 | 60 | 66 | 73 | 61 |
Creditors | | | | | 103 360 | 154 103 | 58 984 | 1 253 200 | 1 318 477 | 1 452 488 | 265 016 | 172 232 |
Creditors Due After One Year | | | | 140 580 | 103 360 | | | | | | | |
Creditors Due Within One Year | 698 093 | 843 017 | 619 064 | 1 287 306 | 885 392 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 490 927 | 12 248 | 3 700 | 19 470 | | 60 345 | 289 647 |
Disposals Property Plant Equipment | | | | | | 540 891 | 12 700 | 14 800 | 19 470 | | 60 345 | 296 776 |
Finance Lease Liabilities Present Value Total | | | | | 103 360 | 154 103 | 58 984 | 58 985 | 212 851 | 170 280 | 98 823 | 109 989 |
Finance Lease Payments Owing Minimum Gross | | | | | | 227 608 | 75 737 | 58 985 | | | | |
Fixed Assets | 186 975 | 153 843 | 113 245 | 294 625 | 321 974 | 382 105 | 301 568 | 190 437 | 337 888 | 656 841 | 859 465 | 879 388 |
Future Finance Charges On Finance Leases | | | | | | | 1 955 | | | | | |
Increase Decrease In Property Plant Equipment | | | | | | 145 938 | | | | 372 343 | 275 235 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 51 196 | 124 471 | 112 431 | 101 987 | 172 136 | 184 019 | 294 242 |
Investments Fixed Assets | | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 |
Investments In Group Undertakings | | | | | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 |
Net Current Assets Liabilities | 693 163 | 792 071 | 831 047 | 975 178 | 956 841 | 1 047 974 | 946 565 | 1 013 224 | 1 144 068 | 1 531 033 | 3 041 347 | 4 907 304 |
Number Shares Allotted | | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Other Creditors | | | | | 371 872 | 58 928 | 62 378 | 409 675 | 116 867 | 210 629 | 206 709 | 2 796 |
Other Taxation Social Security Payable | | | | | 76 302 | 100 968 | 103 180 | 203 361 | 114 877 | 309 505 | 445 684 | 195 131 |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | | | 1 |
Property Plant Equipment Gross Cost | | | | | 250 000 | 356 938 | 1 144 888 | 1 142 488 | 1 372 456 | 1 863 545 | 2 189 843 | 2 214 361 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 63 608 | 76 049 | 57 001 | 35 933 | 63 987 | 124 620 | 161 102 | 219 757 |
Provisions For Liabilities Charges | 30 824 | 18 353 | 13 284 | 51 124 | 63 608 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Tangible Fixed Assets Additions | | 50 711 | 31 272 | 297 596 | 99 203 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 077 758 | 1 124 669 | 1 098 356 | 1 349 982 | 1 449 185 | | | | | | | |
Tangible Fixed Assets Depreciation | 890 783 | 971 027 | 985 312 | 1 055 558 | 1 127 412 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 80 244 | 67 070 | 111 416 | 71 854 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 52 785 | 41 170 | | | | | | | | |
Tangible Fixed Assets Disposals | | 3 800 | 57 585 | 45 970 | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 204 908 | 44 386 | 12 400 | 249 438 | 491 089 | 386 643 | 321 294 |
Total Assets Less Current Liabilities | 880 138 | 945 914 | 944 292 | 1 269 803 | 1 278 815 | 1 430 079 | 1 248 133 | 1 203 661 | 1 481 956 | 2 187 874 | 3 900 812 | 5 786 692 |
Trade Creditors Trade Payables | | | | | 400 198 | 454 403 | 517 009 | 572 757 | 865 460 | 762 074 | 1 125 350 | 717 339 |
Trade Debtors Trade Receivables | | | | | 942 221 | 885 803 | 954 307 | 1 123 407 | 1 007 044 | 1 206 670 | 1 626 363 | 1 384 008 |
Accrued Liabilities | | | | | | | | | | | 117 244 | 137 176 |
Accrued Liabilities Deferred Income | | | | | | | | | | | 83 515 | 31 303 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | | 58 655 |
Administrative Expenses | | | | | | | | | | | 1 721 076 | 1 702 666 |
Applicable Tax Rate | | | | | | | | | | | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | 2 636 899 | |
Comprehensive Income Expense | | | | | | | | | | | 1 636 440 | 1 920 009 |
Corporation Tax Payable | | | | | | | | | | | 324 351 | 233 156 |
Cost Sales | | | | | | | | | | | 6 296 805 | 5 590 101 |
Current Tax For Period | | | | | | | | | | | 324 351 | 391 765 |
Depreciation Amortisation Expense | | | | | | | | | | | 184 018 | 294 242 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | 184 019 | 165 587 |
Dividends Paid | | | | | | | | | | | 225 000 | |
Dividends Paid On Shares Final | | | | | | | | | | | 225 000 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | 170 259 | 170 259 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | 269 672 | -367 350 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | -248 500 | 284 089 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | | 10 000 | 13 453 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | 10 000 | 13 453 |
Gross Profit Loss | | | | | | | | | | | 3 718 350 | 3 912 976 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | -100 388 | -295 949 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | 1 402 133 | 1 254 811 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | | 283 759 | 86 742 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | | | 26 893 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | | 26 893 |
Key Management Personnel Compensation Total | | | | | | | | | | | 165 768 | 176 432 |
Merchandise | | | | | | | | | | | 517 323 | 604 065 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | 265 669 | 442 731 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | 140 515 | 300 712 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | -1 808 317 | -1 998 254 |
Net Cash Generated From Operations | | | | | | | | | | | -1 908 705 | -2 321 096 |
Number Shares Issued Fully Paid | | | | | | | | | | | | 1 000 |
Operating Profit Loss | | | | | | | | | | | 1 997 274 | 2 210 310 |
Other Deferred Tax Expense Credit | | | | | | | | | | | 36 483 | 58 654 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | -42 569 | -81 618 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 25 063 | 23 720 |
Percentage Class Share Held In Subsidiary | | | | | | | | | | | | 100 |
Prepayments | | | | | | | | | | | 137 328 | 90 796 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | -10 000 | -20 582 |
Profit Loss | | | | | | | | | | | 1 636 440 | 1 920 009 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | 1 997 274 | 2 183 417 |
Provisions | | | | | | | | | | | 161 102 | 219 757 |
Purchase Property Plant Equipment | | | | | | | | | | | -150 515 | -321 294 |
Social Security Costs | | | | | | | | | | | 106 706 | 108 161 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 1 711 653 | 1 621 868 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 379 482 | 414 849 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | -56 147 | -23 798 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 1 017 | 713 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 360 834 | 263 408 |
Total Current Tax Expense Credit | | | | | | | | | | | 324 351 | 204 754 |
Total Operating Lease Payments | | | | | | | | | | | 170 326 | 170 259 |
Turnover Revenue | | | | | | | | | | | 10 015 155 | 9 503 077 |
Wages Salaries | | | | | | | | | | | 1 579 884 | 1 489 987 |