Profit & Loss |
Date of Accounts |
2015-03-31 | 2016-03-31 | 2018-03-31 | 2019-03-31 |
Currency |
| | | |
Net Worth | -123 332 | 287 576 | | |
|
Balance Sheet |
Cash Bank On Hand | | | 925 398 | 1 038 040 |
Current Assets | 142 106 | 1 041 350 | 2 365 312 | 2 550 056 |
Debtors | 118 892 | 125 383 | 1 398 479 | 1 458 984 |
Net Assets Liabilities | | | 4 589 502 | 4 630 200 |
Other Debtors | | | 816 788 | 669 038 |
Property Plant Equipment | | | 5 104 654 | 4 944 168 |
Total Inventories | | | 41 435 | 53 032 |
Cash Bank In Hand | | 886 789 | | |
Net Assets Liabilities Including Pension Asset Liability | -123 332 | 287 576 | | |
Stocks Inventory | 23 214 | 29 178 | | |
Tangible Fixed Assets | 226 558 | 330 217 | | |
|
Capital & Reserves |
Called Up Share Capital | 10 | 10 | | |
Profit Loss Account Reserve | -123 342 | 287 566 | | |
Shareholder Funds | -123 332 | 287 576 | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 9 000 |
Accrued Liabilities Deferred Income | | | 1 133 008 | 1 049 369 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 330 957 | 562 159 |
Additional Provisions Increase From New Provisions Recognised | | | | 91 459 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 70 716 |
Administration Support Average Number Employees | | | 7 | 7 |
Administrative Expenses | | | 2 168 468 | 2 132 119 |
Amounts Owed By Directors | | | 284 025 | 607 188 |
Applicable Tax Rate | | | 19 | 19 |
Average Number Employees During Period | | | 86 | 84 |
Bank Borrowings Overdrafts | | | | 13 |
Bank Overdrafts | | | | 13 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 247 195 | 226 189 |
Cash Cash Equivalents | | | 925 398 | 1 038 027 |
Cash Cash Equivalents Cash Flow Value | | | 925 398 | 1 038 027 |
Comprehensive Income Expense | | | 495 637 | 290 698 |
Corporation Tax Payable | | | 153 758 | 101 178 |
Cost Sales | | | 2 463 794 | 2 410 741 |
Creditors | | | 2 045 322 | 1 920 997 |
Current Tax For Period | | | 151 018 | 135 812 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 105 | 91 459 |
Deferred Tax Liabilities | | | 835 142 | 902 293 |
Depreciation Expense Property Plant Equipment | | | 220 495 | 231 202 |
Dividends Paid | | | 100 000 | 250 000 |
Dividends Paid Classified As Financing Activities | | | 100 000 | 250 000 |
Dividends Paid On Shares | | | 100 000 | 250 000 |
Finance Lease Liabilities Present Value Total | | | | 13 223 |
Finance Lease Payments Owing Minimum Gross | | | | 53 957 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 24 112 588 | 22 249 314 |
Gain Loss In Cash Flows From Change In Accrued Items | | | -100 232 | -83 639 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -49 209 | -1 341 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -486 880 | -60 505 |
Gain Loss In Cash Flows From Change In Inventories | | | -6 099 | -11 597 |
Gain Loss On Revaluation Investment Properties Before Tax In Other Comprehensive Income | | | -151 379 | -142 993 |
Gross Profit Loss | | | 2 789 494 | 2 628 402 |
Income Expense Recognised Directly In Equity | | | -100 000 | -250 000 |
Income Taxes Paid Refund Classified As Operating Activities | | | 50 000 | 185 652 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | -25 734 | -24 309 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -6 946 | 112 629 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -2 740 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 231 202 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 5 363 |
Interest Paid Classified As Operating Activities | | | | 5 363 |
Interest Payable Similar Charges Finance Costs | | | | 5 363 |
Net Cash Flows From Used In Financing Activities | | | -100 054 | -257 893 |
Net Cash Flows From Used In Investing Activities | | | -55 992 | -8 866 |
Net Cash Flows From Used In Operating Activities | | | 149 100 | 379 388 |
Net Cash Generated From Operations | | | 199 100 | 570 403 |
Net Current Assets Liabilities | -349 890 | -17 670 | 319 990 | 629 059 |
Net Deferred Tax Liability Asset | | | -25 735 | -50 044 |
Number Shares Issued Fully Paid | | | 2 | 2 |
Operating Profit Loss | | | 621 026 | 496 283 |
Other Creditors | | | 368 010 | 356 195 |
Other Taxation Social Security Payable | | | 102 731 | 167 992 |
Par Value Share | 1 | 1 | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | 7 893 |
Pension Costs Defined Contribution Plan | | | 4 499 | 13 319 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 4 499 | 13 319 |
Prepayments Accrued Income | | | 281 198 | 169 349 |
Production Average Number Employees | | | 79 | 77 |
Profit Loss | | | 469 903 | 266 389 |
Profit Loss On Ordinary Activities Before Tax | | | 621 026 | 490 920 |
Property Plant Equipment Gross Cost | | | 5 435 611 | 5 506 327 |
Provisions | | | 835 142 | 902 293 |
Provisions For Liabilities Balance Sheet Subtotal | | | 835 142 | 902 293 |
Purchase Property Plant Equipment | | | 55 992 | 8 866 |
Raw Materials | | | 41 435 | 53 032 |
Repayments Borrowings Classified As Financing Activities | | | 54 | |
Revenue From Rendering Services | | | 5 253 288 | 5 039 143 |
Social Security Costs | | | 115 930 | 105 135 |
Staff Costs Employee Benefits Expense | | | 1 627 946 | 1 541 277 |
Tax Expense Credit Applicable Tax Rate | | | 117 995 | 93 275 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 32 662 | 32 686 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | | -13 | 101 280 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 479 | 30 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 151 123 | 224 531 |
Total Assets Less Current Liabilities | -123 332 | 312 547 | 5 424 644 | 5 573 227 |
Total Current Tax Expense Credit | | | 151 018 | 133 072 |
Trade Creditors Trade Payables | | | 287 815 | 233 027 |
Trade Debtors Trade Receivables | | | 16 468 | 13 409 |
Turnover Revenue | | | 5 253 288 | 5 039 143 |
Unused Provision Reversed | | | | 24 308 |
Wages Salaries | | | 1 507 517 | 1 422 823 |
Creditors Due Within One Year | 491 996 | 1 059 020 | | |
Fixed Assets | 226 558 | 330 217 | | |
Number Shares Allotted | 2 | 2 | | |
Provisions For Liabilities Charges | | 24 971 | | |
Share Capital Allotted Called Up Paid | 2 | 2 | | |
Tangible Fixed Assets Additions | 227 037 | 155 054 | | |
Tangible Fixed Assets Cost Or Valuation | 227 037 | 382 091 | | |
Tangible Fixed Assets Depreciation | 479 | 51 874 | | |
Tangible Fixed Assets Depreciation Charged In Period | 479 | 51 395 | | |