Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 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 |
Net Worth | 541 334 | 649 506 | 1 263 947 | 2 066 001 | 3 261 879 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 2 634 025 | 3 243 208 | 3 241 383 | 1 531 038 | 1 376 987 |
Current Assets | 1 980 530 | 1 510 545 | 2 285 528 | 3 104 467 | 4 234 609 | 9 588 206 | 8 339 062 | 12 827 801 | 14 822 000 | 17 571 160 |
Debtors | 635 141 | 772 514 | 1 034 337 | 1 162 190 | 1 302 162 | 3 847 123 | 1 276 285 | 6 472 720 | 6 936 717 | 11 445 866 |
Net Assets Liabilities | | | | | | 7 462 923 | 7 946 286 | 8 348 058 | 8 807 434 | 9 721 360 |
Other Debtors | | | | | | 1 451 821 | 258 169 | 727 556 | 553 587 | 349 627 |
Property Plant Equipment | | | | | | 63 302 | 202 370 | 401 167 | 405 083 | 334 905 |
Total Inventories | | | | | | 3 107 058 | 3 819 569 | 3 113 698 | 6 354 245 | 4 748 307 |
Cash Bank In Hand | 47 799 | 88 049 | 236 235 | 762 568 | 1 590 240 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 541 334 | 649 506 | | | | | | | | |
Stocks Inventory | 1 297 590 | 649 982 | 1 014 956 | 1 179 709 | 1 342 207 | | | | | |
Tangible Fixed Assets | 4 351 | 52 998 | 42 614 | 34 478 | 33 921 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | |
Profit Loss Account Reserve | 541 234 | 649 406 | 1 263 847 | 2 065 901 | 3 261 779 | | | | | |
Shareholder Funds | 541 334 | 649 506 | 1 263 947 | 2 066 001 | 3 261 879 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 9 500 | 10 000 | 9 000 | 9 000 | 9 000 |
Accrued Liabilities Deferred Income | | | | | | 52 200 | 39 756 | 59 009 | 61 027 | 50 328 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 28 000 | 35 000 | 35 000 | | 35 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 111 600 | 146 901 | 220 231 | 328 043 | 393 002 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | -13 363 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 174 369 | 272 210 | 111 728 | 125 443 |
Administration Support Average Number Employees | | | | | | | | | 18 | 22 |
Administrative Expenses | | | | | | 2 726 883 | 4 534 599 | 2 739 353 | 3 510 796 | 4 870 586 |
Amortisation Expense Intangible Assets | | | | | | 7 000 | 7 000 | | | |
Amortisation Impairment Expense Intangible Assets | | | | | | 7 000 | 7 000 | | | |
Amounts Owed By Associates Joint Ventures Participating Interests | | | | | | 564 021 | 255 969 | 4 839 798 | 5 930 675 | 10 127 646 |
Amounts Owed To Associates Joint Ventures Participating Interests | | | | | | | | | | 3 504 822 |
Amounts Owed To Directors | | | | | | | | | 867 079 | 676 122 |
Applicable Tax Rate | | | | | | | | | 19 | 19 |
Average Number Employees During Period | | | | | | 34 | 43 | 20 | 20 | 24 |
Bank Borrowings | | | | | | 1 057 758 | | 2 922 623 | 4 163 532 | |
Bank Borrowings Overdrafts | | | | | | 1 057 758 | | 1 785 965 | 2 700 795 | 1 531 885 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | 127 391 | 98 724 | |
Cash Cash Equivalents Cash Flow Value | | | | | | 2 634 025 | 3 243 208 | 3 241 383 | 1 531 038 | 1 376 987 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | -94 685 | | |
Cash Receipts From Sales Interests In Associates | | | | | | | -1 114 943 | -94 685 | | |
Comprehensive Income Expense | | | | | | 1 498 927 | 483 363 | 401 772 | 459 376 | 913 926 |
Corporation Tax Payable | | | | | | 133 100 | | 1 428 | 115 917 | 227 613 |
Corporation Tax Recoverable | | | | | | | 58 572 | | | |
Cost Sales | | | | | | 15 953 195 | 14 336 230 | 7 242 668 | 7 564 580 | 12 463 112 |
Creditors | | | | | | 2 183 659 | 583 202 | 1 854 692 | 4 830 255 | 6 853 636 |
Current Tax For Period | | | | | | 344 026 | 83 928 | 60 000 | 132 871 | 228 800 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | 7 026 | 18 | | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | 64 278 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 7 026 | 18 | 64 278 | 3 441 | -13 363 |
Deferred Tax Liabilities | | | | | | | | | 79 663 | 66 300 |
Depreciation Amortisation Impairment Expense | | | | | | | | 8 166 | | |
Depreciation Expense Property Plant Equipment | | | | | | 12 222 | 35 301 | 65 164 | 79 145 | 106 501 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | 12 222 | 35 301 | 73 330 | 107 812 | |
Depreciation Rate Used For Property Plant Equipment | | | | | | | | | | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 41 542 |
Disposals Property Plant Equipment | | | | | | | | | | 130 662 |
Distribution Average Number Employees | | | | | | | | | 2 | 2 |
Finance Lease Liabilities Present Value Total | | | | | | | | 68 727 | 21 733 | 18 414 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | 90 460 | 68 727 | 106 235 |
Finished Goods | | | | | | | | | 6 354 245 | 4 748 307 |
Finished Goods Goods For Resale | | | | | | 3 107 058 | 3 819 569 | 3 113 698 | 6 354 245 | |
Fixed Assets | 4 351 | 52 998 | | | | 70 302 | 202 370 | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | 718 346 | 1 057 758 | -2 922 623 | -1 240 909 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | 613 | | | 4 253 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | 143 | 3 339 | 121 | 140 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 2 386 559 | 1 427 250 | 1 192 964 | 2 028 458 | 1 950 092 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | 7 075 | 100 553 | -93 415 | 20 183 | |
Gain Loss In Cash Flows From Change In Accrued Items | | | | | | | | | 2 018 | -10 699 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -82 212 | 409 599 | -1 206 975 | 304 369 | -219 252 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 835 966 | -1 514 467 | 5 349 692 | -463 997 | -4 509 149 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | 775 342 | 712 511 | -705 871 | 3 240 547 | 1 605 938 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 13 000 | | 15 380 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | 20 183 | -79 455 |
Gain Loss On Remeasurement Defined Benefit Plans Before Tax In Other Comprehensive Income | | | | | | 24 000 | | | | |
Government Grant Income | | | | | | | | 20 373 | 35 942 | |
Gross Profit Loss | | | | | | 4 611 269 | 5 122 597 | 3 247 645 | 4 121 209 | 6 192 123 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -522 158 | -278 939 | | -21 505 | 115 741 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 2 426 591 | -609 183 | | -1 710 345 | -154 051 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | 144 | 3 339 | | 3 123 | -1 363 |
Increase Decrease In Net Debt From Cash Flows | | | | | | | | | | -1 263 140 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 7 000 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 35 301 | 73 330 | 107 812 | 106 501 |
Intangible Assets | | | | | | 7 000 | | | | |
Intangible Assets Gross Cost | | | | | | 35 000 | 35 000 | 35 000 | | 35 000 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 21 577 | 34 467 | 4 233 | 38 704 | 186 716 |
Interest Expense On Liabilities Defined Benefit Plan | | | | | | 20 000 | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 883 | 4 586 | 6 755 |
Interest Income On Bank Deposits | | | | | | 11 413 | 6 191 | 165 | | 3 424 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | 11 413 | 6 191 | 165 | | |
Interest Paid Classified As Operating Activities | | | | | | | | | 47 543 | 198 293 |
Interest Payable Similar Charges Finance Costs | | | | | | 42 190 | 34 467 | 5 116 | 47 543 | 198 293 |
Interest Received Classified As Investing Activities | | | | | | -20 297 | -17 117 | -2 501 | | |
Interest Received Classified As Operating Activities | | | | | | | | | | 4 756 |
Net Cash Flows From Used In Financing Activities | | | | | | 718 346 | 1 057 758 | | 1 150 364 | 1 896 674 |
Net Cash Flows From Used In Investing Activities | | | | | | 724 039 | -957 691 | | -111 728 | -20 943 |
Net Cash Flows From Used In Operating Activities | | | | | | 984 206 | -709 250 | 2 852 967 | 2 817 793 | -2 029 782 |
Net Cash Generated From Operations | | | | | | | -1 022 656 | 2 847 851 | -2 679 933 | -1 720 504 |
Net Current Assets Liabilities | 537 373 | 782 848 | 1 387 536 | 2 177 800 | 3 355 162 | 7 404 547 | 7 755 860 | 9 877 805 | 9 991 745 | 10 717 524 |
Net Debt Funds | | | | | | | | | 2 701 221 | 1 438 081 |
Net Deferred Tax Liability Asset | | | | | | | | | 79 663 | 66 300 |
Net Finance Income Costs | | | | | | 20 297 | 17 117 | 2 501 | | |
Net Interest Paid Received Classified As Operating Activities | | | | | | -22 190 | -34 467 | -5 116 | -47 543 | |
Number Shares Issued Fully Paid | | | | | | | | | 100 | 100 |
Operating Profit Loss | | | | | | 1 848 016 | 587 998 | 528 665 | 646 354 | 1 321 537 |
Other Creditors | | | | | | 384 125 | 249 896 | 992 532 | 6 673 | 13 186 |
Other Disposals Property Plant Equipment | | | | | | | | 83 | | |
Other Finance Costs | | | | | | | | | | 4 822 |
Other Interest Expense | | | | | | | | | 4 253 | |
Other Interest Income | | | | | | 8 884 | 10 926 | 2 336 | | 1 332 |
Other Interest Receivable Similar Income Finance Income | | | | | | 20 297 | 17 117 | 2 501 | | 4 756 |
Other Operating Income Format1 | | | | | | -36 370 | -21 000 | 20 373 | 35 942 | |
Other Taxation Social Security Payable | | | | | | 118 846 | 147 754 | 433 032 | 132 504 | 310 307 |
Par Value Share | | | | 1 | 1 | | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | 90 460 | -21 733 | -37 508 |
Pension Costs Defined Contribution Plan | | | | | | | | | 12 616 | 14 250 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 12 110 | 21 396 | 11 945 | 12 616 | 14 250 |
Prepayments Accrued Income | | | | | | 110 612 | 7 142 | 30 429 | 109 852 | 62 592 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | 1 136 155 | -1 645 656 |
Proceeds From Government Grants Classified As Financing Activities | | | | | | | | | 35 942 | |
Proceeds From Repayment Loans Advances To Associates Joint Ventures Participating Interests Classified As Financing Activities | | | | | | | | | | 3 504 822 |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | | | | | | 695 250 | -1 114 943 | | | |
Proceeds From Sales Property Plant Equipment | | | | | | | | -13 083 | | 104 500 |
Profit Loss | | | | | | 1 474 927 | 483 363 | 401 772 | 459 376 | 913 926 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 1 826 123 | 570 648 | 526 050 | 598 811 | 1 128 000 |
Property Plant Equipment Gross Cost | | | | | | 174 902 | 349 271 | 621 398 | 733 126 | 727 907 |
Provisions | | | | | | | | | 79 663 | 66 300 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | 79 663 | 66 300 |
Purchase Property Plant Equipment | | | | | | -49 086 | -174 369 | -272 210 | 111 728 | 125 443 |
Revenue From Sale Goods | | | | | | | | | 11 685 788 | 18 655 235 |
Social Security Costs | | | | | | 89 531 | 112 373 | 68 899 | 76 922 | 91 218 |
Staff Costs Employee Benefits Expense | | | | | | 1 117 213 | 1 473 449 | 751 857 | 817 810 | 1 006 422 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 11 926 | 11 944 | 76 222 | 79 663 | |
Tax Expense Credit Applicable Tax Rate | | | | | | 346 963 | 108 423 | 99 950 | 113 774 | 214 320 |
Tax Increase Decrease From Changes In Tax Provisions Due To Legislation | | | | | | | | | 18 369 | -2 867 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -5 694 | -25 111 | -40 257 | | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | 18 369 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 2 758 | 616 | 186 | 1 042 | 1 269 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | | | 2 747 | 4 418 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 351 196 | 87 285 | 124 278 | 139 435 | 214 074 |
Total Assets Less Current Liabilities | 541 724 | 835 846 | 1 430 150 | 2 212 278 | 3 389 083 | 7 474 849 | 7 958 230 | 10 278 972 | 10 396 828 | 11 052 429 |
Total Borrowings | | | | | | | | 1 785 965 | 1 462 737 | |
Total Current Tax Expense Credit | | | | | | 344 170 | 87 267 | 60 000 | 135 994 | 227 437 |
Total Operating Lease Payments | | | | | | 435 773 | 785 613 | 370 292 | 611 585 | |
Trade Creditors Trade Payables | | | | | | 437 630 | 145 796 | 305 604 | 924 527 | 520 959 |
Trade Debtors Trade Receivables | | | | | | 1 720 669 | 696 433 | 874 937 | 342 603 | 906 001 |
Turnover Revenue | | | | | | 20 564 464 | 19 458 827 | 10 490 313 | 11 685 788 | 18 655 235 |
Wages Salaries | | | | | | 1 015 572 | 1 339 680 | 671 013 | 728 272 | 900 954 |
Company Contributions To Defined Benefit Plans Directors | | | | | | 1 920 | 1 600 | 1 920 | 1 920 | |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | 1 920 | 1 920 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | 1 | 1 |
Creditors Due After One Year Total Noncurrent Liabilities | | 173 509 | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 1 443 157 | 727 697 | | | | | | | | |
Provisions For Liabilities Charges | 390 | 12 831 | 9 805 | 7 599 | 6 875 | | | | | |
Tangible Fixed Assets Additions | | 66 042 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 39 513 | 105 555 | | | | | | | | |
Tangible Fixed Assets Depreciation | 35 162 | 52 557 | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 17 395 | | | | | | | | |
Creditors Due After One Year | | | 156 398 | 138 678 | 120 329 | | | | | |
Creditors Due Within One Year | | | 897 992 | 926 667 | 879 447 | | | | | |
Number Shares Allotted | | | | 100 | 100 | | | | | |
Share Capital Allotted Called Up Paid | | | 100 | 100 | 100 | | | | | |