Profit & Loss |
Date of Accounts |
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 |
| | | | | | | | | |
Net Worth | 290 426 | 362 426 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 303 067 | 796 477 | 950 012 | 206 501 | 286 014 | 207 205 | 425 353 | 780 981 |
Current Assets | 3 119 784 | 2 939 331 | | 4 859 711 | 4 426 539 | 2 174 105 | 2 033 125 | 3 749 111 | 4 028 462 | 3 185 699 |
Debtors | 1 610 938 | 1 655 678 | 1 732 727 | 2 288 877 | 2 175 652 | 1 084 010 | 1 430 723 | 3 187 151 | 3 170 632 | 2 112 832 |
Net Assets Liabilities | | | | 646 483 | 1 101 944 | 1 647 314 | 1 654 637 | 1 797 244 | 2 024 559 | 2 167 929 |
Other Debtors | 3 975 | 185 191 | 124 364 | 135 056 | 17 250 | 32 588 | 28 313 | 43 413 | 46 657 | 55 844 |
Property Plant Equipment | | | 17 173 | 18 606 | 14 928 | 5 147 | 1 905 | 16 778 | 15 983 | 4 177 |
Total Inventories | | | 949 458 | 1 774 357 | 1 300 875 | 883 594 | 316 388 | 354 755 | 432 477 | |
Cash Bank In Hand | 402 897 | 203 862 | | | | | | | | |
Stocks Inventory | 1 105 949 | 1 079 791 | | | | | | | | |
Tangible Fixed Assets | 5 482 | 18 329 | | | | | | | | |
Trade Debtors | 1 560 329 | 1 436 626 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 450 000 | 450 000 | | | | | | | | |
Profit Loss Account Reserve | -159 574 | -87 574 | | | | | | | | |
Shareholder Funds | 290 426 | 362 426 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 6 751 | | 11 349 | 10 000 | 12 500 | 10 000 | 10 750 | 15 500 | 16 500 | 21 000 |
Accrued Liabilities Deferred Income | | | 55 606 | 10 000 | 13 559 | 26 910 | 24 153 | 33 283 | 37 675 | 22 609 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 21 656 | 33 414 | 45 725 | 56 216 | 61 967 | 63 589 | 68 967 | 64 967 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 13 190 | 8 634 | 1 038 | 2 509 | 16 495 | 4 583 | 689 |
Administrative Expenses | 299 746 | 446 412 | 475 357 | 811 623 | 853 985 | 767 808 | 531 125 | 484 493 | 675 204 | 981 876 |
Amounts Owed By Group Undertakings | | | | | | 203 558 | 5 387 | | | |
Amounts Owed To Group Undertakings | | | 2 285 504 | 3 324 479 | 2 865 740 | 313 726 | 339 625 | 1 816 859 | 1 788 370 | 871 589 |
Average Number Employees During Period | | | 7 | 10 | 10 | 8 | 8 | 7 | 7 | 8 |
Bank Borrowings | | | | | | | | 50 000 | 42 095 | 32 390 |
Bank Borrowings Overdrafts | | | | | | | | 50 000 | 42 095 | 22 684 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 87 575 | | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | | 796 477 | 950 012 | 206 501 | 286 014 | 207 205 | 425 353 | 780 981 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | 28 800 | | 6 869 |
Cash Receipts From Sales Interests In Associates | | | | | | | | 28 800 | | |
Comprehensive Income Expense | | | 123 711 | 160 347 | | | | | | |
Corporation Tax Payable | | | 17 118 | 46 347 | 104 735 | 130 852 | 4 952 | 33 571 | 53 295 | 36 891 |
Cost Sales | 3 687 031 | 7 237 021 | 7 421 234 | 9 584 256 | 11 139 905 | 4 367 755 | 3 914 935 | 4 368 763 | 5 641 953 | 2 883 927 |
Creditors | | | 2 516 289 | 4 228 113 | 3 336 687 | 530 960 | 380 031 | 50 000 | 42 095 | 22 684 |
Current Tax For Period | | | 17 118 | 46 347 | 104 735 | 130 852 | 4 952 | 33 571 | 53 295 | 36 891 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 16 282 | 3 721 | -885 | -1 858 | -616 | -120 | 26 | 777 |
Depreciation Expense Property Plant Equipment | | | 8 589 | 11 757 | 12 311 | 10 819 | 5 751 | 1 622 | 5 378 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | 12 312 | 10 819 | 5 751 | 1 622 | 5 378 | 5 626 |
Distribution Costs | 2 573 | 78 802 | 16 199 | 24 881 | 46 947 | 18 407 | -1 415 | 965 | 54 023 | 117 953 |
Finished Goods Goods For Resale | 1 105 949 | 1 079 791 | 949 458 | 1 774 357 | 1 300 875 | 883 594 | 316 388 | 354 755 | 432 477 | 291 886 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | -50 000 | 7 905 | 9 705 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 3 721 | 2 339 | 2 055 | -616 | -120 | 26 | 777 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | 583 | 8 297 | -339 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 40 000 | 16 000 | 54 083 | 43 083 | 32 083 | 21 083 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -41 445 | 41 241 | 34 368 | -42 572 | 32 640 | -85 476 | 25 631 | 100 657 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 2 831 844 | 25 029 | -1 509 753 | -39 396 | 972 607 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -1 091 642 | 346 713 | 1 727 628 | -16 519 | -1 064 669 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | -417 281 | -567 206 | 38 367 | 77 722 | -140 591 |
Government Grant Income | | | | | | | | 99 293 | 43 764 | |
Gross Profit Loss | 378 668 | 614 651 | 648 687 | 1 046 919 | 1 460 243 | 1 460 291 | 525 769 | 562 223 | 1 310 775 | |
Impairment Loss Reversal On Investments | | | | | | | | | 290 904 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -17 118 | -46 347 | -104 735 | -130 852 | -4 952 | -33 571 | -53 295 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | -153 535 | 743 511 | -79 513 | | -218 148 | -355 628 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 11 757 | 12 311 | 10 819 | 5 751 | 1 622 | 5 378 | 5 626 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | 969 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 31 798 | 29 714 | | | | | | |
Interest Income On Bank Deposits | | | 14 | | | | | | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 14 | | | | | | | |
Interest Paid Classified As Operating Activities | | | | | | | | | -53 772 | -943 |
Interest Payable Similar Charges Finance Costs | | | 34 | | | | | | 53 772 | 943 |
Interest Received Classified As Investing Activities | | | -14 | | | -288 | | | | -193 |
Key Management Personnel Compensation Total | | | | | 73 566 | 78 693 | 78 254 | 126 706 | 257 553 | 259 992 |
Net Cash Flows From Used In Investing Activities | | | | | 8 634 | 750 | 2 509 | | | |
Net Cash Flows From Used In Operating Activities | | | -106 624 | -286 354 | -162 169 | 742 761 | -82 022 | 83 514 | -521 540 | |
Net Cash Generated From Operations | | | -106 658 | -303 472 | -208 516 | 638 026 | -212 874 | 78 562 | -608 883 | -420 067 |
Net Current Assets Liabilities | 284 944 | 344 097 | | 631 598 | 1 089 852 | 1 643 145 | 1 653 094 | 1 830 708 | 2 050 939 | 2 187 481 |
Net Finance Income Costs | | | 14 | | | 288 | | | | 193 |
Net Interest Paid Received Classified As Operating Activities | | | -34 | | | | | | -53 772 | |
Number Shares Issued Fully Paid | | | | | 450 000 | | | | | |
Operating Profit Loss | 76 349 | 89 437 | 157 131 | 210 415 | 559 311 | 674 076 | 11 659 | 176 058 | 625 312 | |
Other Creditors | | | 18 768 | 7 502 | | | 1 152 | 2 582 | 2 466 | 964 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 328 | | | | 9 626 |
Other Disposals Property Plant Equipment | | | | | | 328 | | | | 16 495 |
Other Interest Expense | | | | | | | | | 52 803 | |
Other Interest Income | | | | | | 288 | | | | 193 |
Other Interest Receivable Similar Income Finance Income | | | 14 | | | 288 | | | | 193 |
Other Operating Income Format1 | | | | | | | 15 600 | 99 293 | 43 764 | 596 180 |
Other Taxation Social Security Payable | | | 56 325 | 37 949 | 23 651 | | | 20 884 | 70 115 | 42 000 |
Par Value Share | | 1 | | | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 1 370 | 9 919 | 11 378 | 9 414 | 8 183 | 4 027 | 6 350 | 13 568 |
Prepayments Accrued Income | | | 30 222 | 41 121 | 36 871 | 26 996 | 17 619 | 35 009 | 26 368 | 22 655 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | | | | | | -28 800 | 290 904 | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | -6 869 |
Profit Loss | | | 123 711 | 160 347 | 455 461 | 545 370 | 7 323 | 142 607 | 227 315 | 143 370 |
Profit Loss On Ordinary Activities Before Tax | 76 349 | 89 437 | 157 111 | 210 415 | 559 311 | 674 364 | 11 659 | 176 058 | 280 636 | 181 038 |
Property Plant Equipment Gross Cost | | | 38 829 | 52 019 | 60 653 | 61 363 | 63 872 | 80 367 | 84 950 | 69 144 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 3 721 | 2 836 | 978 | 362 | | | |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | | | | -28 800 | | |
Purchase Property Plant Equipment | | | -7 433 | -13 190 | -8 634 | -1 038 | -2 509 | -16 495 | -4 583 | -689 |
Revenue From Commissions | | | | | | | | | | 596 180 |
Social Security Costs | 20 645 | 28 450 | 30 063 | 47 147 | 37 958 | 31 880 | 27 321 | 28 861 | 51 054 | |
Staff Costs Employee Benefits Expense | | | 454 648 | 602 408 | 497 610 | 448 825 | 325 539 | 309 845 | 484 447 | 773 761 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 2 836 | 978 | 362 | 242 | 268 | 1 045 |
Tax Decrease From Utilisation Tax Losses | | | | | 3 966 | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | 106 269 | 128 129 | 2 215 | 33 451 | 53 321 | 34 397 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -1 486 | -286 | -1 640 | -197 | 616 | 120 | -26 | 234 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 3 464 | 4 550 | 1 733 | 865 | 2 121 | | | 2 260 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 33 400 | 50 068 | 103 850 | 128 994 | 4 336 | 33 451 | 53 321 | 37 668 |
Total Assets Less Current Liabilities | 290 426 | 362 426 | | 650 204 | 1 104 780 | 1 648 292 | 1 654 999 | 1 847 486 | 2 066 922 | 2 191 658 |
Total Borrowings | | | | | | | | 50 000 | 42 095 | 22 684 |
Total Operating Lease Payments | | | | 29 714 | 37 991 | 36 893 | 33 707 | 19 726 | 25 414 | |
Trade Creditors Trade Payables | | | 82 968 | 801 836 | 329 002 | 59 472 | 10 149 | 11 224 | 25 602 | 14 459 |
Trade Debtors Trade Receivables | | | 1 578 141 | 2 112 700 | 2 121 531 | 820 868 | 1 379 404 | 3 108 729 | 3 097 607 | 2 034 333 |
Turnover Revenue | | | 8 069 921 | 10 631 175 | 12 600 148 | 5 828 046 | 4 440 704 | 4 930 986 | 6 952 728 | |
Wages Salaries | 178 443 | 251 674 | 423 215 | 545 342 | 448 274 | 407 531 | 283 698 | 276 957 | 427 043 | 677 357 |
Company Contributions To Defined Benefit Plans Directors | | | | | 2 128 | 2 250 | 2 250 | 840 | 1 440 | |
Director Remuneration | | | | | | | 76 004 | 140 592 | 259 888 | 264 044 |
Director Remuneration Benefits Including Payments To Third Parties | 51 000 | 53 000 | | | 73 566 | 77 768 | 78 254 | 141 432 | 261 328 | 265 484 |
Accruals Deferred Income Within One Year | 151 283 | 56 840 | | | | | | | | |
Amounts Owed To Parent Undertaking Within One Year | 2 566 704 | 2 255 669 | | | | | | | | |
Amounts Owed To Subsidiaries Within One Year | 809 | | | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 369 859 | 199 035 | | | | | | | | |
Creditors Due Within One Year | 2 834 840 | 2 595 234 | | | | | | | | |
Deferred Tax Current Asset | 33 719 | 16 282 | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 2 852 | 7 143 | | | | | | | | |
Expenses Not Deductible For Tax Purposes | 1 184 | 2 099 | | | | | | | | |
Foreign Currency Translation Gain Loss Recognised In Profit Loss | 81 748 | -392 784 | | | | | | | | |
Increase Decrease In Net Cash For Period | 369 859 | 199 035 | | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -13 250 | -24 000 | | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 290 426 | 362 426 | | | | | | | | |
Net Debt Funds | 402 897 | 203 862 | | | | | | | | |
Number Shares Allotted | | 450 000 | | | | | | | | |
Other Creditors Due Within One Year | 8 119 | 16 924 | | | | | | | | |
Other Taxation Social Security Within One Year | 90 492 | 7 499 | | | | | | | | |
Prepayments Accrued Income Current Asset | 12 915 | 17 579 | | | | | | | | |
Profit Loss For Period | 60 608 | 72 000 | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 17 437 | | | | | | | | |
Provisions For Liabilities Charges | -33 719 | | | | | | | | | |
Share Capital Allotted Called Up Paid | 450 000 | 450 000 | | | | | | | | |
Staff Costs | 199 088 | 280 124 | | | | | | | | |
Tangible Fixed Assets Additions | | 19 990 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 11 407 | 31 397 | | | | | | | | |
Tangible Fixed Assets Depreciation | 5 925 | 13 068 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 7 143 | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -15 270 | -17 887 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 15 741 | 17 437 | | | | | | | | |
Trade Creditors Within One Year | 17 433 | 258 302 | | | | | | | | |
Turnover Gross Operating Revenue | 4 065 699 | 7 851 672 | | | | | | | | |
Utilisation Tax Losses | 15 741 | 17 437 | | | | | | | | |