Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2021-03-31 | 2022-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 364 845 | 1 376 565 | 1 474 003 | 1 637 562 | 1 855 364 | | |
|
Balance Sheet |
Cash Bank In Hand | 300 777 | 397 579 | 350 857 | 299 716 | 366 190 | | |
Current Assets | 2 730 814 | 3 888 148 | 5 089 680 | 6 561 902 | 6 552 607 | 7 904 068 | 8 488 632 |
Debtors | 1 630 278 | 2 683 358 | 3 086 398 | 2 641 549 | 3 170 627 | 6 738 861 | 7 439 339 |
Net Assets Liabilities Including Pension Asset Liability | 1 364 845 | 1 376 565 | 1 474 003 | 1 637 562 | 1 855 364 | | |
Stocks Inventory | 799 759 | 807 211 | 1 652 425 | 3 620 637 | 3 015 790 | | |
Tangible Fixed Assets | 249 548 | 115 085 | 164 835 | 205 540 | 144 562 | | |
Trade Debtors | 1 202 600 | 1 245 136 | 1 884 393 | 1 019 737 | 1 205 364 | | |
Cash Bank On Hand | | | | | | 1 165 207 | 1 049 293 |
Property Plant Equipment | | | | | | 316 130 | 327 944 |
|
Capital & Reserves |
Called Up Share Capital | 1 500 | 100 000 | 100 000 | 100 000 | 100 000 | | |
Profit Loss Account Reserve | 1 363 245 | 1 276 330 | 1 373 768 | 1 537 327 | 1 755 129 | | |
Shareholder Funds | 1 364 845 | 1 376 565 | 1 474 003 | 1 637 562 | 1 855 364 | | |
|
Other Financial Data |
Audit Fees Expenses | 10 000 | 12 500 | 12 500 | 12 500 | | 20 000 | 22 000 |
Accruals Deferred Income Within One Year | 1 084 524 | 902 790 | 1 377 938 | 1 752 484 | | | |
Administrative Expenses | 1 506 408 | 1 498 652 | 1 894 195 | 3 052 372 | | 2 750 220 | 2 832 209 |
Bank Borrowings Overdrafts | 81 855 | 102 951 | 513 363 | 30 886 | | | 72 |
Bank Overdrafts | 81 855 | 102 951 | 513 363 | 30 886 | | | 72 |
Capital Redemption Reserve | 100 | 235 | 235 | 235 | 235 | | |
Cash Flow Outflow From Change In Debt Lease Financing | 36 237 | 51 237 | 40 308 | 16 807 | | | |
Corporation Tax Due Within One Year | | 28 382 | 21 617 | 42 964 | 70 171 | | |
Cost Sales | 10 689 079 | 11 540 941 | 15 038 013 | 25 646 549 | | 20 098 108 | 22 629 072 |
Creditors Due After One Year | 43 970 | 11 201 | 47 880 | 52 758 | 19 459 | | |
Creditors Due Within One Year | 1 571 547 | 2 615 467 | 3 732 632 | 5 077 122 | 4 822 346 | | |
Debtors Due Within One Year | 1 630 278 | 2 683 358 | 3 086 398 | 2 641 549 | 3 170 627 | | |
Decrease Increase In Net Debt During Period | 942 109 | 126 943 | 497 442 | 414 529 | | | |
Decrease Increase In Net Debt Resulting From Cash Flows | 942 109 | 126 943 | 497 442 | 414 529 | | | |
Depreciation Tangible Fixed Assets Expense | 65 843 | 120 866 | 52 040 | 79 175 | 109 474 | | |
Gain Loss From Disposal Fixed Assets | 1 222 | 1 632 | -3 435 | 7 337 | | | |
Gross Profit Loss | 1 543 705 | 1 568 800 | 2 017 781 | 3 268 427 | | 3 073 548 | 3 183 652 |
Increase Decrease In Net Cash For Period | 905 872 | 75 706 | -457 134 | 431 336 | | | |
Interest Payable Similar Charges | 6 470 | 5 781 | 4 407 | 9 480 | | | |
Leases Hire Purchase Contracts Finance Charges | 6 470 | 5 781 | 4 407 | 9 480 | | | |
Net Current Assets Liabilities | 1 159 267 | 1 272 681 | 1 357 048 | 1 484 780 | 1 730 261 | 3 294 638 | 3 598 839 |
Net Debt Funds | 130 457 | 257 400 | 240 042 | 174 487 | 314 315 | | |
Net Increase Decrease In Shareholders Funds | 118 902 | 11 720 | 97 438 | 163 559 | | | |
Number Shares Allotted | 1 500 | 100 000 | 100 000 | 100 000 | 100 000 | | |
Obligations Under Finance Lease Hire Purchase Contracts | 88 465 | 37 228 | 77 536 | 94 343 | 51 875 | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 43 970 | 11 201 | 47 880 | 52 758 | 19 459 | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 44 495 | 26 027 | 29 656 | 41 585 | 32 416 | | |
Operating Profit Loss | 37 297 | 70 149 | 123 586 | 216 055 | | 323 328 | 351 443 |
Other Creditors Due Within One Year | 142 788 | 9 709 | 12 737 | 343 276 | 7 444 | | |
Other Debtors Within One Year | 1 308 060 | 1 046 547 | 1 428 467 | 1 843 579 | | | |
Other Interest Receivable Similar Income | | 133 | | 72 | | | |
Other Taxation Social Security Within One Year | 132 221 | 97 234 | 114 868 | 305 484 | 154 624 | | |
Par Value Share | | 1 | 1 | 1 | 1 | | 1 |
Pension Costs | 17 963 | 23 256 | 12 520 | 17 020 | | | |
Prepayments Accrued Income Current Asset Due Within One Year | 108 744 | 155 458 | 162 870 | 121 126 | | | |
Profit Loss For Period | 119 002 | 36 119 | 97 438 | 163 559 | | | |
Profit Loss On Ordinary Activities Before Tax | 30 827 | 64 501 | 119 179 | 206 647 | | 318 985 | 346 393 |
Purchase Own Shares Decrease Increase In Total Reserves | | 24 264 | | | | | |
Share Capital Allotted Called Up Paid | 1 500 | 100 000 | 100 000 | 100 000 | 100 000 | | |
Share-related Awards Increase Decrease In Total Reserves | | -98 635 | | | | | |
Staff Costs | 396 558 | 339 609 | 449 759 | 1 637 159 | | | |
Tangible Fixed Assets Additions | | 7 599 | 142 140 | 42 975 | 39 952 | | |
Tangible Fixed Assets Cost Or Valuation | 579 450 | 517 341 | 492 081 | 602 607 | 651 103 | | |
Tangible Fixed Assets Depreciation | 329 902 | 402 256 | 327 246 | 397 067 | 506 541 | | |
Tangible Fixed Assets Depreciation Charged In Period | | 120 866 | 52 040 | 26 204 | 30 759 | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 48 512 | 127 050 | 9 354 | | | |
Tangible Fixed Assets Disposals | | 69 708 | 167 400 | 10 795 | | | |
Taxation Expense Credit | 88 175 | | 28 506 | 21 741 | | | |
Tax On Profit Or Loss On Ordinary Activities | -88 175 | 28 382 | 21 741 | 43 088 | | | |
Total Assets Less Current Liabilities | 1 408 815 | 1 387 766 | 1 521 883 | 1 690 320 | 1 874 823 | 3 610 768 | 3 926 783 |
Total Reserves | 1 363 345 | 1 276 565 | 1 374 003 | 1 537 562 | 1 755 364 | | |
Trade Creditors Within One Year | 858 037 | 1 266 640 | 2 061 607 | 2 934 989 | 2 805 207 | | |
Turnover Gross Operating Revenue | 12 232 784 | 13 109 742 | 17 055 794 | 28 914 976 | | | |
U K Current Corporation Tax | -88 175 | 28 382 | 21 741 | 43 088 | | | |
V A T Current Asset | | 21 418 | | 30 475 | 558 | | |
V A T Due Total Creditors | 70 382 | | 75 994 | | | | |
Wages Salaries | 378 595 | 316 353 | 437 239 | 1 620 139 | | 713 781 | 683 159 |
Work In Progress | 799 759 | 807 211 | 1 652 425 | 3 620 637 | 3 015 790 | | |
Accrued Liabilities | | | | | | 2 542 631 | 996 078 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 380 844 | 442 250 |
Applicable Tax Rate | | | | | | 19 | 19 |
Average Number Employees During Period | | | | | | 27 | 25 |
Cash Cash Equivalents Cash Flow Value | | | | | | 1 165 207 | 1 049 221 |
Comprehensive Income Expense | | | | | | 370 814 | 278 077 |
Corporation Tax Payable | | | | | | 41 012 | 61 546 |
Creditors | | | | | | 95 340 | 126 508 |
Current Tax For Period | | | | | | -72 461 | 68 316 |
Depreciation Amortisation Expense | | | | | | 85 376 | 109 315 |
Depreciation Expense Property Plant Equipment | | | | | | 105 377 | 109 315 |
Director Remuneration | 101 195 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 47 909 |
Disposals Property Plant Equipment | | | | | | | 67 538 |
Finance Lease Liabilities Present Value Total | | | | | | 53 055 | 66 834 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -1 854 995 | 245 978 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 630 344 | -693 708 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | 1 486 | -5 878 |
Gain Loss On Disposals Property Plant Equipment | | | | | | 1 486 | -5 878 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | 40 866 | -47 782 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | -881 342 | -115 986 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 109 315 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 4 657 | 5 078 |
Interest Payable Similar Charges Finance Costs | | | | | | 4 657 | 5 078 |
Net Cash Flows From Used In Financing Activities | | | | | | -75 343 | -44 947 |
Net Cash Flows From Used In Investing Activities | | | | | | 175 461 | 126 979 |
Net Cash Flows From Used In Operating Activities | | | | | | 781 224 | 33 954 |
Net Cash Generated From Operations | | | | | | 817 433 | -18 906 |
Net Interest Received Paid Classified As Investing Activities | | | | | | -314 | -28 |
Number Shares Issued Fully Paid | | | | | | | 100 000 |
Other Creditors | | | | | | 8 019 | 18 257 |
Other Deferred Tax Expense Credit | | | | | | 20 632 | |
Other Interest Receivable Similar Income Finance Income | | | | | | 314 | 28 |
Other Taxation Social Security Payable | | | | | | 138 725 | 144 011 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | 75 343 | 44 947 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 9 250 | 49 460 |
Prepayments | | | | | | 167 923 | 226 417 |
Proceeds From Sales Property Plant Equipment | | | | | | -2 749 | -13 751 |
Profit Loss | | | | | | 370 814 | 278 077 |
Property Plant Equipment Gross Cost | | | | | | 696 974 | 770 194 |
Provisions | | | | | | 33 587 | 40 357 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 33 587 | 40 357 |
Purchase Property Plant Equipment | | | | | | -178 524 | -140 758 |
Recoverable Value-added Tax | | | | | | 94 557 | 347 032 |
Staff Costs Employee Benefits Expense | | | | | | 723 031 | 732 619 |
Tax Expense Credit Applicable Tax Rate | | | | | | 60 607 | 65 815 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -19 596 | -4 269 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | -51 829 | 68 316 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 140 758 |
Total Operating Lease Payments | | | | | | 49 872 | 83 331 |
Trade Creditors Trade Payables | | | | | | 1 692 925 | 3 040 710 |
Trade Debtors Trade Receivables | | | | | | 3 828 975 | 4 705 612 |
Turnover Revenue | | | | | | 23 171 656 | 25 812 724 |