Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 2 419 616 | 2 511 414 | 1 876 869 | 2 112 497 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 989 423 | 592 667 | 2 219 319 | 1 295 843 | 2 292 847 | 1 823 176 | 5 593 396 |
Current Assets | 2 484 225 | 4 667 029 | 2 976 651 | 2 857 338 | 2 663 126 | 4 619 688 | 3 839 917 | 5 695 965 | 4 772 995 | 9 114 186 |
Debtors | 1 653 095 | 2 959 845 | 1 733 251 | 1 552 383 | 1 935 441 | 2 264 793 | 2 412 236 | 3 311 393 | 2 851 882 | 3 401 576 |
Net Assets Liabilities | | | | 2 112 497 | 2 445 239 | 2 925 216 | 3 280 816 | 46 009 107 | 45 039 949 | 46 485 907 |
Other Debtors | | 2 396 | 2 396 | 2 396 | 164 418 | 83 018 | 194 472 | 178 506 | 367 | |
Property Plant Equipment | | | | 1 809 240 | 1 593 428 | 1 277 844 | 1 300 596 | 881 792 | 867 935 | 608 440 |
Total Inventories | | | | 315 532 | 135 018 | 135 576 | 131 838 | 91 725 | 97 937 | 119 214 |
Cash Bank In Hand | 612 584 | 1 554 075 | 938 182 | 989 423 | | | | | | |
Intangible Fixed Assets | 804 198 | 2 032 689 | 1 080 471 | 924 067 | | | | | | |
Stocks Inventory | 218 546 | 153 109 | 305 218 | 315 532 | | | | | | |
Tangible Fixed Assets | 1 284 048 | 1 515 742 | 1 626 383 | 1 809 240 | | | | | | |
Trade Debtors | 1 259 092 | 2 659 400 | 1 298 217 | 1 255 224 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 50 000 | 50 000 | 50 000 | 50 000 | | | | | | |
Profit Loss Account Reserve | 2 369 616 | 2 461 414 | 1 826 869 | 2 062 497 | | | | | | |
Shareholder Funds | 2 419 616 | 2 511 414 | 1 876 869 | 2 112 497 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 12 000 | 14 000 | 14 000 | | | 16 250 | 20 000 | 18 000 |
Other Non-audit Services Fees | | | | 17 000 | 14 000 | | | 18 073 | 19 273 | 16 193 |
Taxation Compliance Services Fees | | | | 5 450 | 2 900 | | | | | 3 000 |
Accrued Liabilities Deferred Income | | | | 1 078 521 | 1 106 521 | | | 392 003 | 343 759 | 529 631 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | | | | | 66 068 | 71 712 | 169 696 |
Accumulated Amortisation Impairment Intangible Assets | | | | 2 245 515 | 2 736 057 | 2 772 886 | 1 637 914 | 1 709 239 | 1 780 564 | 1 851 889 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 2 790 107 | 3 004 071 | 3 119 198 | 3 494 545 | 2 198 395 | 2 377 132 | 2 469 347 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 235 557 | | | | 561 814 | 75 720 |
Administrative Expenses | 2 387 971 | 2 794 095 | 2 902 163 | 2 524 121 | 2 748 753 | | | 3 561 550 | 3 506 539 | 3 190 003 |
Amortisation Expense Intangible Assets | | | | | | | | 71 325 | 71 325 | 71 325 |
Amortisation Impairment Expense Intangible Assets | | | | | | | | 71 325 | 71 325 | 71 325 |
Amounts Owed By Related Parties | | | | | 55 538 | 84 743 | | | | |
Amounts Owed To Group Undertakings | | | | | 391 389 | 1 541 902 | 422 563 | 1 799 524 | 1 858 196 | 1 618 282 |
Average Number Employees During Period | | | | 35 | 34 | | | 33 | 31 | 29 |
Bank Borrowings Overdrafts | | | 1 963 285 | 1 463 283 | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | 1 295 843 | 2 292 847 | 1 823 176 | 5 593 396 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | | | | | 42 383 234 | | |
Comprehensive Income Expense | | | | 235 628 | 332 742 | | | | | |
Corporation Tax Payable | | | | 25 200 | 119 026 | 98 044 | 42 686 | 6 038 | -26 993 | 289 927 |
Corporation Tax Recoverable | | | | 167 512 | | | | | | |
Cost Inventories Recognised As Expense Gross | | | | 4 844 738 | 4 790 657 | | | | | |
Cost Sales | 4 079 082 | 9 013 924 | 5 620 644 | 5 134 046 | 5 120 446 | | | 6 818 236 | 6 984 529 | 7 390 034 |
Creditors | | | | 1 463 283 | 2 110 958 | 31 533 | 2 088 302 | 3 059 579 | 2 998 734 | 5 446 055 |
Current Tax For Period | | | | 25 200 | 118 891 | | | 83 966 | 13 955 | 359 082 |
Debt Securities Held | | | | 1 257 620 | 1 776 222 | | | | | |
Decrease From Reversal Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | | | | | | | 26 900 | 16 400 |
Deferred Income | | | | | 961 605 | 31 533 | | 573 930 | 525 727 | 2 230 405 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 146 008 | -68 201 | | | -16 483 | 16 207 | 19 108 |
Depreciation Expense Property Plant Equipment | | | | | | | | 381 557 | 315 916 | 253 731 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | 397 857 | 289 016 | 237 331 |
Dividend Income From Group Undertakings | | | | | | | | | 59 132 190 | 133 569 785 |
Dividends Paid | | | | | | | | | 60 141 271 | 133 569 785 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -133 569 785 |
Dividends Paid On Shares | | | | | | | 325 371 | | | |
Dividends Paid On Shares Interim | | | | | | | | | 60 141 271 | 133 569 785 |
Dividends Received Classified As Investing Activities | | | | | | | | | -59 132 190 | -133 569 785 |
Finished Goods Goods For Resale | 218 546 | 153 109 | 305 218 | 315 532 | 135 018 | | | 91 725 | 97 937 | 119 214 |
Fixed Assets | 2 088 246 | 3 548 431 | 2 706 854 | 2 733 307 | 2 026 953 | | 1 625 967 | 43 519 072 | 43 433 890 | 43 103 070 |
Further Item Increase Decrease In Equity From Share Capital Changes Dividend Payments Component Total Increase Decrease In Equity From Share Capital Changes Dividend Payments | | | | | | | | | | -39 001 549 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 503 | 53 | 100 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -28 757 | -43 339 | | | -16 483 | 365 045 | 19 108 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 193 365 | 101 832 | 291 113 | 218 814 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -19 855 | 8 676 | | | -1 424 | -21 711 | -3 710 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -1 198 306 | 60 115 238 | -523 707 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | 899 157 | -459 511 | 549 694 |
Gain Loss In Cash Flows From Change In Deferred Income | | | | | | | | 190 381 | 53 847 | |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | -40 113 | 6 212 | 21 277 |
Gain Loss On Disposals Property Plant Equipment | | | | -12 560 | 2 346 | | | 23 948 | 80 859 | 106 981 |
Gross Profit Loss | 2 379 101 | 3 356 684 | 2 916 747 | 2 855 611 | 3 017 051 | | | 3 959 166 | 3 937 293 | 5 012 989 |
Impairment Loss Property Plant Equipment | | | | | | | | -16 300 | | |
Impairment Reversal Property Plant Equipment | | | | | | | | | -26 900 | -16 400 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -92 286 | 142 447 | | | -105 411 | -409 668 | -41 035 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -51 241 | 396 756 | | | -997 004 | 469 671 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -12 839 | -2 363 | -1 127 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 88 443 | 36 829 | 71 325 | 71 325 | 71 325 | 71 325 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 373 815 | 351 941 | 397 115 | 381 557 | 315 916 | 253 731 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | | | 402 099 | | | | | |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | | | | | 27 000 | 16 300 | | |
Intangible Assets | | | | 924 067 | 433 525 | 396 696 | 325 371 | 254 046 | 182 721 | 111 396 |
Intangible Assets Gross Cost | | | | 3 169 582 | 3 169 582 | 3 169 582 | 1 963 285 | 1 963 285 | 1 963 285 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 178 629 | 206 103 | | | | | |
Interest Payable Similar Charges Finance Costs | | | | 45 716 | 4 866 | | | 503 | 53 | 100 |
Interest Received Classified As Investing Activities | | | | | | | | -224 | -2 066 | -135 |
Investments Fixed Assets | | | | | | | | 42 383 234 | 42 383 234 | 42 383 234 |
Investments In Subsidiaries | | | | | | | | 42 383 234 | 42 383 234 | 42 383 234 |
Issue Equity Instruments | | | | | | | | 42 383 234 | | |
Net Cash Flows From Used In Financing Activities | | | | 500 002 | 1 463 283 | | | -42 383 234 | | |
Net Cash Flows From Used In Investing Activities | | | | 544 320 | 155 656 | | | 42 338 115 | -58 939 956 | |
Net Cash Flows From Used In Operating Activities | | | | -1 095 563 | | | | -951 885 | 59 409 627 | -3 640 940 |
Net Cash Generated From Operations | | | | -1 233 565 | | | | -1 057 799 | 58 999 906 | -3 682 075 |
Net Current Assets Liabilities | 333 595 | 966 349 | 1 189 376 | 1 044 556 | 552 168 | 1 419 598 | 1 751 615 | 2 636 386 | 1 774 261 | 3 668 131 |
Net Finance Income Costs | | | | 1 062 | | | | 224 | 59 134 256 | 133 569 920 |
Net Interest Paid Received Classified As Operating Activities | | | | -45 716 | -4 866 | | | -503 | -53 | -100 |
Number Shares Issued Fully Paid | | | | | | | 50 000 | | | |
Operating Profit Loss | 111 130 | 682 589 | 134 584 | 451 490 | 388 298 | | | 397 616 | 430 754 | 1 822 986 |
Other Creditors | | | | | 1 164 321 | 1 388 281 | 1 157 143 | 49 015 | 64 900 | 61 759 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | 1 206 297 | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 159 853 | 236 814 | 48 766 | 1 694 007 | 110 279 | 145 116 |
Other Disposals Intangible Assets | | | | | | | 1 206 297 | | | |
Other Disposals Property Plant Equipment | | | | | 237 408 | 351 208 | 274 042 | 2 172 675 | 396 934 | 243 000 |
Other Interest Income | | | | | | | | 224 | 2 066 | 135 |
Other Interest Receivable Similar Income Finance Income | | | | 1 062 | | | | 224 | 59 134 256 | 133 569 920 |
Other Operating Income Format1 | | | | 120 000 | 120 000 | | | | | |
Other Taxation Social Security Payable | | | | | 327 582 | 131 476 | 331 477 | 259 984 | 232 797 | 729 741 |
Par Value Share | | 1 | 1 | 1 | | | 1 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 85 290 | 98 132 | | | 154 047 | 132 740 | 131 182 |
Percentage Class Share Held In Subsidiary | | | | | | | | | 100 | 100 |
Prepayments Accrued Income | | | | | | | | 177 879 | 205 968 | 138 827 |
Proceeds From Issuing Shares | | | | | | | | -42 383 234 | | |
Proceeds From Sales Property Plant Equipment | | | | -136 797 | -79 901 | | | -502 616 | -367 514 | -204 865 |
Profit Loss | | | | 235 628 | 332 742 | | | 345 057 | 59 172 113 | 135 015 743 |
Profit Loss On Ordinary Activities Before Tax | 110 834 | 168 816 | -657 701 | 406 836 | 383 432 | | | 397 337 | 59 564 957 | 135 392 806 |
Profit Loss Subsidiaries | | | | | | | | | 62 278 662 | 29 858 833 |
Property Plant Equipment Gross Cost | | | | 4 599 348 | 4 597 497 | 4 397 042 | 4 795 141 | 3 080 187 | 3 245 067 | 3 077 787 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 202 083 | 133 882 | 137 389 | 96 766 | 80 283 | 96 490 | |
Purchase Property Plant Equipment | | | | -682 177 | -235 557 | | | -457 721 | -561 814 | -75 720 |
Repayments Borrowings Classified As Financing Activities | | | | -500 002 | -1 463 283 | | | | | |
Social Security Costs | 170 799 | 224 462 | 232 197 | 217 746 | 219 369 | | | 257 347 | 246 059 | 285 573 |
Staff Costs Employee Benefits Expense | | | | 1 364 368 | 1 230 715 | | | 2 548 825 | 2 364 131 | 2 577 158 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 202 083 | 133 882 | | | 80 283 | 96 490 | 115 598 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | 20 326 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 75 494 | 11 317 342 | 25 724 633 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | -1 127 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 101 639 | 74 763 | | | 6 677 | -50 934 | 35 673 |
Tax Increase Decrease From Effect Dividends From Companies | | | | | | | | | -11 235 116 | -25 378 259 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 4 914 | 945 | | | 558 | -17 337 | -2 639 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 171 208 | 50 690 | | | 52 280 | 392 844 | 377 063 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 150 753 | 672 141 | 457 721 | | |
Total Assets Less Current Liabilities | 2 421 841 | 4 514 780 | 3 896 230 | 3 777 863 | 2 579 121 | 3 094 138 | 3 377 582 | 46 155 458 | 45 208 151 | 46 771 201 |
Total Current Tax Expense Credit | | | | | | | | 68 763 | 376 637 | 357 955 |
Total Operating Lease Payments | | | | | | | | 142 188 | 200 557 | 153 780 |
Trade Creditors Trade Payables | | | | 41 980 | 108 640 | 69 887 | 177 119 | 51 191 | 72 060 | 156 006 |
Trade Debtors Trade Receivables | | | | 1 253 344 | 1 715 485 | 2 097 032 | 2 217 764 | 3 132 887 | 2 645 547 | 3 262 749 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | | | | | | 39 001 549 |
Turnover Revenue | | | | 7 989 657 | 8 137 497 | | | 10 777 402 | 10 921 822 | 12 403 023 |
Wages Salaries | 947 446 | 997 092 | 1 025 427 | 1 152 665 | 913 214 | | | 2 137 431 | 1 985 332 | 2 160 403 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | 12 714 | 13 326 | 13 432 |
Director Remuneration | | | | | | | | 176 570 | 204 355 | 294 401 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | 189 284 | 217 681 | 307 833 |
Total Fees To Auditors | 12 000 | 13 500 | 12 000 | | | | | | | |
Accruals Deferred Income Within One Year | 915 886 | 1 478 727 | 979 283 | 1 078 521 | | | | | | |
Amortisation Intangible Assets Expense | 134 033 | 253 020 | 207 736 | 156 404 | | | | | | |
Amounts Owed To Parent Undertaking Within One Year | 407 743 | 1 753 715 | 430 061 | 339 857 | | | | | | |
Amounts Written Off Back Investments | | 481 774 | 744 482 | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | -46 529 | -46 529 | -49 336 | -11 097 | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | -145 242 | -268 682 | -134 217 | -83 637 | | | | | | |
Corporation Tax Due Within One Year | 5 580 | -3 976 | | 25 200 | | | | | | |
Corporation Tax Recoverable Current Asset | | | 75 227 | 167 512 | | | | | | |
Creditors Due After One Year | | 1 995 284 | 1 963 285 | 1 463 283 | | | | | | |
Creditors Due Within One Year | 2 150 630 | 3 700 680 | 1 787 275 | 1 812 782 | | | | | | |
Debtors Due Within One Year | 1 653 095 | 2 959 845 | 1 733 251 | 1 552 383 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 236 125 | 233 774 | 274 420 | 349 963 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 4 334 | 10 191 | 56 076 | 247 589 | | | | | | |
Expenses Not Deductible For Tax Purposes | 17 190 | 6 370 | 7 434 | 4 914 | | | | | | |
Foreign Currency Translation Gain Loss Recognised In Profit Loss | -3 933 | -2 436 | 2 214 | -19 855 | | | | | | |
Intangible Fixed Assets Additions | | 1 963 285 | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 402 099 | 1 136 893 | 2 089 111 | 2 245 515 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 253 020 | 207 736 | 156 404 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 1 206 297 | 3 169 582 | 3 169 582 | 3 169 582 | | | | | | |
Intangible Fixed Assets Impairment Losses | | 481 774 | 744 482 | | | | | | | |
Interest Payable Similar Charges | 296 | 31 999 | 47 904 | 45 716 | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -46 529 | -46 529 | -30 312 | | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | | | -19 024 | -11 097 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 2 419 616 | 2 511 414 | 1 876 869 | 2 112 497 | | | | | | |
Number Shares Allotted | | 50 000 | 50 000 | 50 000 | | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between Two To Five Years | | | -1 963 285 | -1 463 283 | | | | | | |
Other Interest Receivable | | | 101 | 1 062 | | | | | | |
Other Interest Receivable Similar Income | | | 101 | 1 062 | | | | | | |
Other Operating Income | 120 000 | 120 000 | 120 000 | 120 000 | | | | | | |
Other Operating Leases Expiring Between Two Five Years | -115 182 | -227 459 | -101 187 | -69 336 | | | | | | |
Other Operating Leases Expiring Within One Year | -30 060 | -41 223 | -33 030 | -14 301 | | | | | | |
Other Taxation Social Security Within One Year | 345 347 | 322 748 | 248 317 | 314 865 | | | | | | |
Other Timing Differences | -2 109 | -2 109 | | | | | | | | |
Pension Costs | 71 223 | 92 255 | 75 904 | 85 290 | | | | | | |
Pensions Costs Defined Contribution Schemes | 71 223 | 92 255 | 75 904 | 85 290 | | | | | | |
Prepayments Accrued Income Current Asset | 73 238 | 141 343 | 112 715 | 127 251 | | | | | | |
Profit Loss For Period | 161 872 | 91 798 | -634 545 | 235 628 | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 5 857 | 47 994 | 146 007 | | | | | | |
Provisions For Liabilities Charges | 2 225 | 8 082 | 56 076 | 202 083 | | | | | | |
Share Capital Allotted Called Up Paid | 50 000 | 50 000 | 50 000 | 50 000 | | | | | | |
Staff Costs | 1 189 468 | 1 313 809 | 1 333 528 | 1 455 701 | | | | | | |
Tangible Fixed Assets Additions | | 478 359 | 463 543 | 682 177 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 3 746 175 | 4 039 693 | 4 220 586 | 4 599 348 | | | | | | |
Tangible Fixed Assets Depreciation | 2 462 127 | 2 523 951 | 2 594 203 | 2 790 108 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 233 774 | 274 420 | 349 963 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 171 950 | 204 168 | 154 058 | | | | | | |
Tangible Fixed Assets Disposals | | 184 841 | 282 650 | 303 415 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -28 817 | -40 516 | 157 848 | -85 436 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | -51 038 | 77 018 | -23 156 | 171 208 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 73 297 | 71 161 | -71 161 | 25 200 | | | | | | |
Trade Creditors Within One Year | 476 074 | 149 466 | 129 614 | 54 339 | | | | | | |
Turnover Gross Operating Revenue | 6 458 183 | 12 370 608 | 8 537 391 | 7 989 657 | | | | | | |
U K Current Corporation Tax | -73 297 | -71 161 | 71 161 | -25 200 | | | | | | |
U K Current Corporation Tax On Income For Period | 73 297 | 71 161 | -71 161 | 25 200 | | | | | | |
Utilisation Tax Losses | | | | 28 757 | | | | | | |