Profit & Loss |
Date of Accounts |
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 | 114 909 | 215 284 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 134 776 | 706 474 | 441 181 | 318 261 | 692 971 | 2 490 494 | 2 595 238 | 1 513 199 |
Current Assets | 247 919 | 557 796 | 1 344 549 | 2 745 335 | 3 593 024 | 5 028 619 | 6 271 068 | 10 701 286 | 10 526 872 |
Debtors | 94 408 | 357 020 | 503 033 | 2 022 225 | 3 059 617 | 4 262 801 | 3 743 092 | 7 430 602 | 7 995 231 |
Net Assets Liabilities | | 215 284 | 695 010 | 1 510 124 | 1 995 796 | 2 301 584 | 3 070 876 | 5 361 605 | 4 187 217 |
Other Debtors | | 5 222 | 14 854 | 58 153 | 69 381 | 96 672 | 302 272 | 63 320 | 582 308 |
Property Plant Equipment | | 43 849 | 35 788 | 153 082 | 133 883 | 200 061 | 212 284 | 447 917 | 600 266 |
Total Inventories | | 66 000 | 135 042 | 281 929 | 215 146 | 72 847 | 37 482 | 675 446 | 1 018 442 |
Cash Bank In Hand | 152 428 | 134 776 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 114 909 | 215 284 | | | | | | | |
Stocks Inventory | 1 083 | 66 000 | | | | | | | |
Tangible Fixed Assets | 40 261 | 43 849 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 300 | 300 | | | | | | | |
Profit Loss Account Reserve | 114 609 | 214 984 | | | | | | | |
Shareholder Funds | 114 909 | 215 284 | | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | 32 218 | 33 089 | 75 165 | 122 971 | 171 715 | 235 441 | 371 636 | 569 352 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 47 627 | | | | |
Amounts Owed By Related Parties | | | | 255 841 | 71 704 | | | | |
Average Number Employees During Period | | | 14 | 25 | 33 | 45 | 50 | 99 | 141 |
Creditors | | 385 327 | 682 522 | 1 384 147 | 1 688 949 | 3 115 793 | 3 393 765 | 5 733 013 | 6 835 773 |
Deferred Income | | | | 230 805 | 21 500 | | | | |
Disposals Property Plant Equipment | | | 32 695 | 14 320 | -19 020 | 16 202 | 13 960 | | 17 555 |
Financial Commitments Other Than Capital Commitments | | | | 136 287 | 94 700 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 17 219 | 49 236 | 47 806 | 61 583 | 77 686 | | 201 566 |
Net Current Assets Liabilities | 76 845 | 172 469 | 662 027 | 1 361 188 | 1 904 075 | 2 118 794 | 2 877 303 | 4 968 273 | 3 691 099 |
Nominal Value Allotted Share Capital | | | | 300 | 300 | | | | |
Number Shares Issued Fully Paid | | | | 300 | 300 | | | | 100 |
Other Creditors | | 153 256 | 161 524 | 245 439 | 83 189 | 130 663 | 800 423 | 407 565 | 543 873 |
Other Payables Accrued Expenses | | | | 14 062 | 61 139 | | | | |
Par Value Share | 1 | 1 | | | 1 | | | | 1 |
Prepayments | | | | 57 404 | 68 161 | | | | |
Property Plant Equipment Gross Cost | | 76 067 | 68 877 | 228 247 | 256 854 | 371 776 | 447 725 | 819 553 | 1 169 618 |
Provisions For Liabilities Balance Sheet Subtotal | | 1 034 | 2 805 | 4 146 | 42 162 | 17 271 | 18 711 | 54 585 | 104 148 |
Taxation Social Security Payable | | | | 285 721 | 283 792 | | | | |
Total Assets Less Current Liabilities | 117 106 | 216 318 | 697 815 | 1 514 270 | 2 037 958 | 2 318 855 | 3 089 587 | 5 416 190 | 4 291 365 |
Trade Creditors Trade Payables | | 91 932 | 179 313 | 564 399 | 1 044 594 | 1 941 845 | 1 270 410 | 1 766 893 | 2 722 898 |
Trade Debtors Trade Receivables | | 351 798 | 436 194 | 1 708 231 | 2 714 398 | 3 715 716 | 2 775 190 | 5 502 487 | 5 591 047 |
Unpaid Contributions To Pension Schemes | | | | 590 | 2 028 | | | | |
Audit Fees Expenses | | | | | | | | 9 000 | 9 450 |
Director Remuneration | | | | | | | | 30 870 | 27 180 |
Amounts Owed By Group Undertakings | | | 51 985 | 255 841 | 275 838 | 656 381 | 665 630 | 335 550 | |
Creditors Due Within One Year | 171 074 | 385 327 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 16 348 | 7 160 | | 12 839 | 13 960 | | 3 850 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 7 942 | 39 264 | 104 877 | | 55 791 | 122 935 | 145 004 | 166 421 |
Number Shares Allotted | 100 | 100 | | | | | | | |
Other Taxation Social Security Payable | | 140 139 | 341 685 | 574 309 | 561 166 | 832 005 | 1 140 291 | 147 822 | 160 901 |
Provisions For Liabilities Charges | 2 197 | 1 034 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | 23 265 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 53 682 | 76 067 | | | | | | | |
Tangible Fixed Assets Depreciation | 13 421 | 32 218 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 19 017 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 220 | | | | | | | |
Tangible Fixed Assets Disposals | | 880 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 25 505 | 173 690 | | 131 124 | 89 909 | | 367 620 |
Accrued Liabilities Deferred Income | | | | | | | | 1 429 133 | 1 146 800 |
Administrative Expenses | | | | | | | | 2 874 254 | 3 699 575 |
Amounts Owed To Group Undertakings | | | | | | | 182 641 | | 1 287 500 |
Applicable Tax Rate | | | | | | | | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 2 595 238 | |
Corporation Tax Payable | | | | | | | | 905 447 | 184 983 |
Cost Sales | | | | | | | | 15 273 159 | 20 169 986 |
Current Tax For Period | | | | | | | | 1 081 447 | 109 216 |
Depreciation Amortisation Expense | | | | | | | | 136 175 | 201 565 |
Depreciation Expense Property Plant Equipment | | | | | | | | 136 195 | 201 566 |
Dividends Paid | | | | | | | | 2 377 740 | 1 827 115 |
Dividends Paid Classified As Financing Activities | | | | | | | | -2 377 740 | -1 827 115 |
Dividends Paid On Shares Interim | | | | | | | | 2 377 740 | 1 827 115 |
Finance Lease Liabilities Present Value Total | | | | | | 5 312 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | 1 815 516 | 293 072 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | -4 017 590 | -900 179 |
Gross Profit Loss | | | | | | | | 8 660 044 | 4 508 369 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -481 270 | -829 680 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 104 744 | -1 082 039 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | 531 768 | 342 996 |
Merchandise | | | | | | | | 96 968 | 178 456 |
Net Cash Flows From Used In Financing Activities | | | | | | | | 2 230 281 | -38 588 |
Net Cash Flows From Used In Investing Activities | | | | | | | | 371 828 | 353 915 |
Net Cash Flows From Used In Operating Activities | | | | | | | | -2 706 853 | 766 712 |
Net Cash Generated From Operations | | | | | | | | -3 188 123 | -62 968 |
Other Deferred Tax Expense Credit | | | | | | | | 35 874 | 49 563 |
Other Operating Income Format1 | | | | | | | | | 2 712 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 49 051 | 94 519 |
Prepayments Accrued Income | | | | | | | | 1 303 777 | 1 555 321 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | -13 705 |
Profit Loss | | | | | | | | 4 668 469 | 652 727 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 5 785 790 | 811 506 |
Provisions | | | | | | | | 54 585 | 104 148 |
Purchase Property Plant Equipment | | | | | | | | -371 828 | -367 620 |
Social Security Costs | | | | | | | | 296 349 | 540 939 |
Staff Costs Employee Benefits Expense | | | | | | | | 3 538 960 | 5 352 290 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 1 099 300 | 154 186 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | -22 254 | -50 086 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 4 401 | 5 116 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | | 35 874 | 49 563 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 1 117 321 | 158 779 |
Turnover Revenue | | | | | | | | 23 933 203 | 24 678 355 |
Wages Salaries | | | | | | | | 3 193 560 | 4 716 832 |
Work In Progress | | | | | | | | 578 478 | 839 986 |