Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 163 032 | 1 799 761 | 1 883 202 | 2 757 354 | 3 349 563 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 940 196 | 2 202 117 | 3 427 520 |
Current Assets | 1 253 081 | 2 007 610 | 1 681 215 | 3 076 617 | 2 994 931 | 3 831 244 | 4 850 915 | 5 573 473 |
Debtors | 534 947 | 726 894 | 694 883 | 847 468 | 865 162 | 2 861 048 | 2 618 798 | 2 069 512 |
Net Assets Liabilities | | | | | | 4 115 664 | 3 357 499 | 3 989 056 |
Other Debtors | | | | | | 45 359 | 78 445 | 197 814 |
Property Plant Equipment | | | | | | 1 903 484 | 1 926 733 | 2 211 765 |
Total Inventories | | | | | | 30 000 | 30 000 | |
Cash Bank In Hand | 594 895 | 1 044 448 | 778 002 | 2 013 364 | 2 101 071 | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 163 032 | 1 799 761 | 1 883 202 | 2 757 354 | 3 349 563 | | | |
Stocks Inventory | 123 239 | 236 268 | 208 330 | 215 785 | 28 698 | | | |
Tangible Fixed Assets | 947 936 | 1 196 481 | 1 435 166 | 1 546 742 | 1 749 628 | | | |
|
Capital & Reserves |
Called Up Share Capital | 96 | 96 | 96 | 96 | 96 | | | |
Profit Loss Account Reserve | 1 162 936 | 1 799 665 | 1 883 106 | 2 757 258 | 3 349 467 | | | |
Shareholder Funds | 1 163 032 | 1 799 761 | 1 883 202 | 2 757 354 | 3 349 563 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 5 000 | 5 000 | 8 500 |
Accrued Liabilities Deferred Income | | | | | | 29 355 | 138 082 | 40 677 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 3 696 355 | 4 039 981 | 4 411 673 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 680 724 |
Administrative Expenses | | | | | | 1 376 556 | 2 563 247 | 3 010 715 |
Amounts Owed By Group Undertakings | | | | | | | | 202 |
Amounts Owed To Group Undertakings | | | | | | 388 912 | 4 500 | |
Average Number Employees During Period | | | | | | 55 | 70 | 89 |
Bank Borrowings | | | | | | 1 189 525 | 49 031 | 1 113 880 |
Bank Borrowings Overdrafts | | | | | | 1 189 525 | 1 111 722 | 1 067 007 |
Corporation Tax Payable | | | | | | 4 186 | 19 665 | 192 541 |
Corporation Tax Recoverable | | | | | | | 27 851 | |
Cost Sales | | | | | | 2 983 258 | 7 591 381 | 9 498 114 |
Creditors | | | | | | 1 189 525 | 1 111 722 | 1 067 007 |
Current Tax For Period | | | | | | -78 373 | 19 665 | 192 541 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 102 795 | 7 505 |
Dividends Paid | | | | | | 8 000 | 855 890 | 430 000 |
Dividends Paid On Shares Interim | | | | | | 8 000 | 855 890 | 430 000 |
Fixed Assets | 947 936 | 1 196 481 | 1 435 166 | 1 546 742 | 1 749 628 | 2 824 534 | 1 926 833 | 2 211 765 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 183 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | 7 464 | -24 244 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 189 872 | 156 024 | 411 830 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -16 413 | 21 761 | 64 867 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | | | | -100 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | 4 840 | -19 122 | -633 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 343 626 | 389 382 |
Interest Payable Similar Charges Finance Costs | | | | | | 12 621 | 23 183 | 48 500 |
Investments Fixed Assets | | | | | | 496 050 | 100 | |
Investments In Subsidiaries | | | | | | | 100 | |
Net Current Assets Liabilities | 232 316 | 663 918 | 488 090 | 1 269 269 | 1 737 169 | 2 718 266 | 2 882 794 | 3 192 209 |
Other Creditors | | | | | | 12 709 | 72 052 | 24 185 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 17 690 |
Other Disposals Property Plant Equipment | | | | | | | | 24 000 |
Other Interest Income | | | | | | | 493 | 678 |
Other Interest Receivable Similar Income Finance Income | | | | | | 481 | 493 | 678 |
Other Operating Income Format1 | | | | | | 212 020 | 132 468 | 94 599 |
Other Taxation Social Security Payable | | | | | | 19 873 | 44 331 | 53 665 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 13 362 | 101 587 | 189 994 |
Prepayments Accrued Income | | | | | | 139 497 | 145 688 | 135 086 |
Profit Loss | | | | | | -258 799 | 97 725 | 1 061 557 |
Profit Loss On Ordinary Activities Before Tax | | | | | | -304 736 | 201 063 | 1 260 970 |
Property Plant Equipment Gross Cost | | | | | | 5 599 839 | 5 966 714 | 6 623 438 |
Staff Costs Employee Benefits Expense | | | | | | 1 150 792 | 2 451 924 | 3 140 240 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 340 406 | 347 911 |
Tax Expense Credit Applicable Tax Rate | | | | | | -57 900 | 38 202 | 239 584 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 5 359 | 7 464 | -22 262 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 1 764 | 1 467 | 2 610 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | -45 937 | 103 338 | 199 413 |
Total Assets Less Current Liabilities | 1 180 252 | 1 860 399 | 1 923 256 | 2 816 011 | 3 486 797 | 5 542 800 | 4 809 627 | 5 403 974 |
Total Borrowings | | | | | | | 1 111 722 | 1 067 007 |
Total Current Tax Expense Credit | | | | | | -77 720 | 543 | 191 908 |
Trade Creditors Trade Payables | | | | | | 657 943 | 1 640 460 | 2 023 323 |
Trade Debtors Trade Receivables | | | | | | 595 613 | 1 487 209 | 1 736 410 |
Wages Salaries | | | | | | 1 047 863 | 2 150 297 | 2 670 502 |
Director Remuneration | | | | | | 104 168 | 259 282 | 172 642 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | 339 282 | 339 228 |
Amount Specific Advance Or Credit Directors | | | | | | 9 761 | 15 591 | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 2 385 | 5 830 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 2 000 | 10 800 | |
Company Contributions To Money Purchase Plans Directors | | | | | | | 80 000 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | 2 | 2 | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 5 367 | | |
Applicable Tax Rate | | | | | | 19 | 19 | |
Comprehensive Income Expense | | | | | | -258 799 | 97 725 | |
Depreciation Expense Property Plant Equipment | | | | | | 240 274 | 343 626 | |
Disposals Investment Property Fair Value Model | | | | | | | 425 000 | |
Disposals Property Plant Equipment | | | | | | | 16 798 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | 18 416 | | |
Gross Profit Loss | | | | | | 871 940 | 2 654 532 | |
Intangible Assets Gross Cost | | | | | | 5 367 | | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | 12 621 | 23 183 | |
Investment Property | | | | | | 425 000 | | |
Investment Property Fair Value Model | | | | | | 425 000 | | |
Investments | | | | | | 496 050 | 100 | |
Investments In Group Undertakings | | | | | | 100 | 100 | |
Merchandise | | | | | | 30 000 | 30 000 | |
Net Assets Liabilities Subsidiaries | | | | | | -100 | -100 | |
Number Shares Issued Fully Paid | | | | | | | 96 | |
Operating Profit Loss | | | | | | -292 596 | 223 753 | |
Other Deferred Tax Expense Credit | | | | | | 31 783 | 102 795 | |
Other Investments Other Than Loans | | | | | | 495 950 | | |
Par Value Share | | | | | | | 1 | |
Percentage Class Share Held In Subsidiary | | | | | | | 100 | |
Provisions | | | | | | 237 611 | 340 406 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 237 611 | 340 406 | |
Social Security Costs | | | | | | 89 567 | 200 040 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 383 673 | |
Total Operating Lease Payments | | | | | | 154 671 | 235 928 | |
Turnover Revenue | | | | | | 3 855 198 | 10 245 913 | |
Creditors Due Within One Year Total Current Liabilities | 1 020 765 | 1 343 692 | | | | | | |
Provisions For Liabilities Charges | 17 220 | 60 638 | 40 054 | 58 657 | 137 234 | | | |
Tangible Fixed Assets Additions | | 528 760 | 478 715 | 392 564 | 577 187 | | | |
Tangible Fixed Assets Cost Or Valuation | 1 512 861 | 2 007 371 | 2 480 286 | 2 844 350 | 3 407 811 | | | |
Tangible Fixed Assets Depreciation | 564 925 | 810 890 | 1 045 120 | 1 297 608 | 1 658 183 | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 260 887 | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | -14 922 | | | | | | |
Tangible Fixed Assets Disposals | | -34 250 | 5 800 | 28 500 | 13 726 | | | |
Creditors Due Within One Year | | 1 343 692 | 1 193 125 | 1 807 348 | 1 257 762 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 236 318 | 262 748 | 367 121 | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 2 088 | 10 260 | 6 546 | | | |