Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2019-03-31 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | -26 588 | 46 642 | 131 592 | 152 182 | 295 088 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 129 335 | 137 809 | 24 073 | 442 295 | 83 716 | 31 875 |
Current Assets | 1 140 249 | 1 266 140 | 1 599 578 | 2 553 923 | 1 592 594 | 2 293 787 | 2 998 492 | 3 429 549 | 3 654 825 | 4 408 961 |
Debtors | 617 601 | 676 431 | 740 693 | 1 355 055 | 916 636 | 1 706 691 | 2 633 199 | 2 749 478 | 3 217 342 | 4 058 586 |
Net Assets Liabilities | | | | | 295 088 | 398 062 | 314 445 | 231 449 | 176 268 | 269 295 |
Other Debtors | | | | | 74 632 | 41 349 | 330 837 | 101 847 | 427 013 | 180 158 |
Property Plant Equipment | | | | | 5 900 | 7 950 | 3 924 | 2 815 | 2 775 | 2 622 |
Total Inventories | | | | | 546 623 | 449 287 | 341 220 | 237 776 | 353 767 | 318 500 |
Cash Bank In Hand | 8 006 | 7 611 | 2 420 | 282 814 | 129 335 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | -26 588 | 46 642 | 131 592 | 152 182 | 295 088 | | | | | |
Stocks Inventory | 514 642 | 582 098 | 856 465 | 916 054 | 546 623 | | | | | |
Tangible Fixed Assets | 5 800 | 10 000 | 5 600 | 4 800 | 5 900 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | |
Profit Loss Account Reserve | -26 688 | 46 542 | 131 492 | 152 082 | 234 988 | | | | | |
Shareholder Funds | -26 588 | 46 642 | 131 592 | 152 182 | 295 088 | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | 59 783 | 343 284 | 953 892 | 632 667 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | 1 757 | 4 770 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 30 249 | 34 532 | | 44 597 | 45 393 | 46 246 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | 700 |
Amounts Owed To Related Parties | | | | | | | | | 450 350 | 259 570 |
Average Number Employees During Period | | | | | | 12 | 13 | 15 | 13 | 15 |
Bank Borrowings Overdrafts | | 414 152 | 564 867 | 727 938 | 257 141 | 301 425 | | | 36 667 | 26 667 |
Corporation Tax Payable | | | | | | | 17 168 | | 2 264 | 6 823 |
Creditors | | | | | 1 764 727 | 2 364 586 | 223 411 | 411 339 | 169 233 | 157 254 |
Fixed Assets | 5 801 | 10 001 | 5 601 | 407 301 | 468 401 | 470 451 | 503 925 | 502 816 | 521 103 | 567 936 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 43 627 | 23 197 |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | | | | | | | 50 000 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | | 3 013 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 4 283 | | 1 109 | | 853 |
Intangible Assets | | | | | | | | | 18 327 | 15 314 |
Intangible Assets Gross Cost | | | | | | | | | 20 084 | |
Investment Property | | | | | 462 500 | 462 500 | | | 500 000 | 550 000 |
Investment Property Fair Value Model | | | | | | 462 500 | 500 000 | 500 000 | 500 000 | 550 000 |
Investments Fixed Assets | 1 | 1 | 1 | 1 | 1 | 1 | 500 001 | 500 001 | 1 | |
Investments In Group Undertakings Participating Interests | | | | | | | | | 1 | |
Net Current Assets Liabilities | -32 389 | 38 641 | 127 111 | -254 159 | -172 133 | -70 799 | 34 598 | 139 972 | -160 027 | -109 380 |
Other Creditors | | | | | 86 427 | 88 803 | 184 224 | 318 818 | 97 981 | 431 156 |
Other Remaining Borrowings | | | | | | | | | 132 566 | 130 587 |
Other Taxation Social Security Payable | | | | | 63 600 | 144 546 | | | 39 619 | 51 531 |
Prepayments Accrued Income | | | | | | | 401 435 | 279 737 | 480 079 | 408 079 |
Property Plant Equipment Gross Cost | | | | | 36 149 | 42 482 | 47 412 | 47 412 | 48 168 | 48 868 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 1 180 | 1 590 | 667 | | 15 575 | 32 007 |
Total Assets Less Current Liabilities | -26 588 | 48 642 | 132 712 | 153 142 | 296 268 | 399 652 | 538 523 | 642 788 | 361 076 | 458 556 |
Trade Creditors Trade Payables | | | | | 1 357 559 | 1 829 812 | 1 955 733 | 2 100 080 | 2 084 774 | 2 644 137 |
Trade Debtors Trade Receivables | | | | | 842 004 | 1 665 342 | 1 726 668 | 1 403 453 | 1 406 345 | 2 328 131 |
Accumulated Depreciation Not Including Impairment Property Plant Equipment | | | | | | | 43 488 | | | |
Amounts Owed By Group Undertakings | | | | | | | 138 259 | 138 259 | | |
Amounts Owed By Other Related Parties Other Than Directors | | | | | | | 36 000 | 803 907 | | |
Amounts Owed To Joint Ventures | | | | | | | 99 900 | 450 350 | | |
Bank Borrowings | | | | | | | 39 187 | 92 521 | | |
Bank Overdrafts | | | | | | | 500 099 | | | |
Deferred Tax Asset Debtors | | | | | | | | 22 275 | | |
Depreciation Rate Used For Property Plant Equipment | | | | | | | | 15 | | |
Investments | | | | | | | 500 001 | 500 001 | | |
Investments In Subsidiaries | | | | | | | 1 | 1 | | |
Percentage Class Share Held In Subsidiary | | | | | | | | 50 | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 667 | | | |
Taxation Social Security Payable | | | | | | | 51 437 | 89 373 | | |
Administrative Expenses | | 439 496 | 444 003 | 491 931 | 786 862 | | | | | |
Cost Sales | | 3 126 294 | 2 755 455 | 7 025 403 | 6 064 219 | | | | | |
Creditors Due Within One Year | | 1 227 499 | 1 472 467 | 2 808 082 | 1 764 727 | | | | | |
Debtors Due Within One Year | | 676 431 | 740 693 | 1 355 055 | 916 636 | | | | | |
Deferred Tax Liability | | 2 000 | 1 120 | 960 | 1 180 | | | | | |
Depreciation Tangible Fixed Assets Expense | | 2 052 | 5 060 | 800 | 1 110 | | | | | |
Gross Profit Loss | | 523 578 | 542 646 | 498 967 | 907 152 | | | | | |
Investments In Joint Ventures | | | | | 1 | 1 | | | | |
Number Shares Allotted | | | 100 | 100 | 100 | | | | | |
Operating Profit Loss | | 93 488 | 108 204 | 26 706 | 138 838 | | | | | |
Other Creditors Due Within One Year | | 5 039 | 231 055 | 289 980 | 86 427 | | | | | |
Other Interest Receivable Similar Income | | 11 | 5 | 934 | 481 | | | | | |
Other Operating Income | | 9 406 | 9 561 | 19 670 | 18 548 | | | | | |
Par Value Share | | | 1 | 1 | 1 | | | | | |
Pension Costs | | 8 151 | 5 702 | 5 520 | 15 570 | | | | | |
Profit Loss For Period | | 73 230 | 84 950 | 20 590 | 107 906 | | | | | |
Profit Loss On Ordinary Activities Before Tax | | 93 499 | 108 209 | 27 640 | 139 319 | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | -880 | -160 | 220 | | | | | |
Provisions For Liabilities Charges | 0 | 2 000 | 1 120 | 960 | 1 180 | | | | | |
Revaluation Reserve | | | | | 60 000 | | | | | |
Revaluation Surplus In Period Investment Properties | | | | | 60 000 | | | | | |
Share Capital Allotted Called Up Paid | | 100 | 100 | 100 | 100 | | | | | |
Tangible Fixed Assets Additions | | 6 252 | 660 | 402 500 | 2 210 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 27 027 | 33 279 | 33 939 | 33 939 | 36 149 | | | | | |
Tangible Fixed Assets Depreciation | 21 227 | 23 279 | 28 339 | 29 139 | 30 249 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 5 060 | 800 | 1 110 | | | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | | | | 60 000 | | | | | |
Taxation Social Security Due Within One Year | | 35 663 | 39 344 | 39 925 | 63 600 | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | 20 269 | 23 259 | 7 050 | 31 413 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 6 333 | | | | |
Total Dividend Payment | | | | | 25 000 | | | | | |
Total Recognised Gain Loss For Period | | | | 20 590 | 167 906 | | | | | |
Total Reserves | | | | 152 082 | 294 988 | | | | | |
Trade Creditors Within One Year | | 772 645 | 637 201 | 1 750 239 | 1 357 559 | | | | | |
Turnover Gross Operating Revenue | | 3 649 872 | 3 298 101 | 7 524 370 | 6 971 371 | | | | | |
U K Current Corporation Tax | | 18 269 | 24 139 | 7 210 | 31 193 | | | | | |
U K Deferred Tax | | 2 000 | -880 | -160 | 220 | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | | 97 544 | 92 547 | 90 545 | 135 443 | | | | | |
Creditors Due Within One Year Total Current Liabilities | 1 172 638 | 1 227 499 | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 2 052 | | | | | | | | |
Total Fixed Asset Investments Cost Or Valuation | 1 | 1 | | | | | | | | |
Total Investments Fixed Assets | 1 | 1 | | | | | | | | |