Profit & Loss |
Date of Accounts |
2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 |
Currency |
| | | |
Net Worth | 4 730 693 | 5 089 930 | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 448 709 | 1 695 729 |
Debtors | 2 556 275 | 2 537 891 | 2 656 326 | 2 512 498 |
Net Assets Liabilities | | | 5 455 537 | 5 921 272 |
Other Debtors | 203 045 | 226 978 | 145 870 | 30 847 |
Property Plant Equipment | | | 1 571 822 | 1 580 441 |
Total Inventories | | | 3 342 765 | 3 155 123 |
Cash Bank In Hand | 1 144 622 | 1 245 518 | | |
Current Assets | 6 340 336 | 6 541 150 | | |
Stocks Inventory | 2 639 439 | 2 757 741 | | |
Tangible Fixed Assets | 1 622 970 | 1 574 478 | | |
Trade Debtors | 2 323 644 | 2 266 359 | | |
|
Capital & Reserves |
Called Up Share Capital | 50 000 | 50 000 | | |
Profit Loss Account Reserve | 4 680 693 | 5 039 930 | | |
Shareholder Funds | 4 730 693 | 5 089 930 | | |
|
Other Financial Data |
Audit Fees Expenses | | | 6 000 | 6 500 |
Accrued Liabilities Deferred Income | | | 257 129 | 262 762 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 919 085 | 1 060 677 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 180 069 |
Administrative Expenses | 3 993 897 | | 4 687 902 | 4 699 802 |
Average Number Employees During Period | | | 104 | 103 |
Balances Amounts Owed By Related Parties | | | 1 498 | 15 708 |
Balances Amounts Owed To Related Parties | | | 31 540 | 53 033 |
Comprehensive Income Expense | | | 569 051 | 669 179 |
Corporation Tax Payable | | | 142 165 | 164 312 |
Cost Sales | 22 554 967 | | 24 135 783 | 24 829 861 |
Creditors | | | 3 517 986 | 2 970 187 |
Current Tax For Period | | | 141 209 | 164 312 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 4 203 | 6 233 |
Depreciation Expense Property Plant Equipment | | | 132 559 | 170 441 |
Distribution Costs | 487 224 | | 514 465 | 573 043 |
Dividends Paid | | | 203 444 | 203 444 |
Dividends Paid Classified As Financing Activities | | | -203 444 | -203 444 |
Finished Goods Goods For Resale | 2 639 439 | 2 757 741 | 3 342 765 | 3 155 123 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | 25 488 | -19 616 |
Gain Loss On Disposals Property Plant Equipment | | | 2 292 | 1 491 |
Gross Profit Loss | 4 730 248 | | 5 865 239 | 6 063 283 |
Income Taxes Paid Refund Classified As Operating Activities | | | -155 905 | -140 367 |
Increase Decrease In Cash Cash Equivalents After Foreign Exchange Differences Changes In Consolidation | | | 203 191 | 247 020 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -3 198 | -1 799 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 170 441 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 197 794 | 227 449 |
Interest Payable Similar Charges Finance Costs | | | 167 | |
Investments Fixed Assets | 400 | 400 | 400 | 400 |
Key Management Personnel Compensation Total | | | 1 048 419 | 762 048 |
Net Cash Flows From Used In Operating Activities | | | -459 247 | -503 033 |
Net Cash Generated From Operations | | | -615 319 | |
Net Current Assets Liabilities | 3 151 806 | 3 557 348 | 3 929 814 | 4 393 163 |
Net Interest Paid Received Classified As Operating Activities | | | -167 | |
Number Shares Issued Fully Paid | | | | |
Operating Profit Loss | 294 788 | | 714 630 | 837 925 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 28 849 |
Other Disposals Property Plant Equipment | | | | 29 858 |
Other Investments Other Than Loans | | | | 400 |
Other Operating Income Format1 | | | 51 758 | 47 487 |
Other Taxation Social Security Payable | | | 421 257 | 461 883 |
Par Value Share | | 1 | | |
Payments To Related Parties | | | 37 260 | 37 260 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 287 872 | 24 449 |
Prepayments Accrued Income | | | 44 810 | 42 808 |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | | | -75 000 | -125 000 |
Proceeds From Sales Property Plant Equipment | | | -2 292 | -2 500 |
Profit Loss | | | 569 051 | 669 179 |
Profit Loss On Ordinary Activities Before Tax | 294 725 | | 714 463 | 837 925 |
Property Plant Equipment Gross Cost | | | 2 490 907 | 2 641 118 |
Provisions For Liabilities Balance Sheet Subtotal | | | 46 499 | 52 732 |
Purchase Property Plant Equipment | | | -129 904 | -180 069 |
Social Security Costs | 316 979 | | 328 627 | 356 230 |
Staff Costs Employee Benefits Expense | | | 3 828 922 | 3 790 691 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 46 499 | 52 732 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 4 615 | 4 615 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | | | -2 572 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 1 102 | 917 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 145 412 | 168 746 |
Total Assets Less Current Liabilities | 4 775 176 | 5 132 226 | 5 502 036 | 5 974 004 |
Total Current Tax Expense Credit | | | 141 209 | 162 513 |
Trade Creditors Trade Payables | | | 2 697 435 | 2 081 230 |
Trade Debtors Trade Receivables | | | 2 465 646 | 2 438 843 |
Turnover Revenue | | | 30 001 022 | 30 893 144 |
Wages Salaries | 2 922 235 | | 3 212 423 | 3 410 012 |
Company Contributions To Defined Benefit Plans Directors | | | 270 000 | 5 000 |
Director Remuneration | | | 778 419 | 757 048 |
Total Fees To Auditors | 5 250 | | | |
Company Contributions To Money Purchase Schemes Directors | 20 000 | 37 500 | | |
Director Remuneration Benefits Including Payments To Third Parties | 389 197 | 319 567 | | |
Accruals Deferred Income Within One Year | 259 664 | 309 009 | | |
Aggregate Dividends Paid In Financial Year | 74 585 | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 50 552 | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | -92 660 | -147 260 | | |
Commitments Under Non-cancellable Operating Leases Other Items | -31 938 | -28 541 | | |
Corporation Tax Due Within One Year | 36 956 | 156 862 | | |
Creditors Due Within One Year | 3 188 530 | 2 983 802 | | |
Depreciation Tangible Fixed Assets Expense | 101 597 | 127 704 | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 44 483 | 42 296 | | |
Expenses Not Deductible For Tax Purposes | 2 045 | | | |
Fixed Assets | 1 623 370 | 1 574 878 | | |
Gain Loss From Disposal Tangible Fixed Assets | 5 181 | | | |
Increase Decrease In Net Cash For Period | 50 552 | | | |
Interest Payable Similar Charges | 63 | | | |
Land Buildings Operating Leases Expiring After Five Years | -92 660 | -147 260 | | |
Net Assets Liability Excluding Pension Asset Liability | 4 730 693 | 5 089 930 | | |
Net Debt Funds | 1 144 622 | 1 245 518 | | |
Net Increase Decrease In Shareholders Funds | 159 789 | | | |
Number Shares Allotted | | 50 000 | | |
Other Operating Income | 45 661 | | | |
Other Operating Leases Expiring Between Two Five Years | -18 741 | -14 580 | | |
Other Operating Leases Expiring Within One Year | -13 197 | -13 961 | | |
Other Taxation Social Security Within One Year | 338 809 | 329 460 | | |
Pension Costs | 41 900 | | | |
Pensions Costs Defined Contribution Schemes | 41 900 | | | |
Prepayments Accrued Income Current Asset | 29 586 | 44 554 | | |
Profit Loss For Period | 234 374 | | | |
Provisions For Liabilities Charges | 44 483 | 42 296 | | |
Share Capital Allotted Called Up Paid | 50 000 | 50 000 | | |
Staff Costs | 3 281 114 | | | |
Tangible Fixed Assets Additions | | 3 296 | | |
Tangible Fixed Assets Cost Or Valuation | 2 337 780 | 2 401 554 | | |
Tangible Fixed Assets Depreciation | 714 810 | 827 076 | | |
Tangible Fixed Assets Depreciation Charged In Period | | 5 289 | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 1 443 | | |
Tangible Fixed Assets Disposals | | 1 443 | | |
Taxation Expense Credit | 100 116 | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -58 945 | | | |
Tax On Profit Or Loss On Ordinary Activities | 60 351 | | | |
Total Dividend Payment | 74 585 | | | |
Total U K Foreign Current Tax After Adjustments Relief | 36 956 | | | |
Trade Creditors Within One Year | 2 553 101 | 2 188 471 | | |
Turnover Gross Operating Revenue | 27 285 215 | | | |
U K Current Corporation Tax | -36 956 | | | |
U K Current Corporation Tax On Income For Period | 36 956 | | | |
U K Deferred Tax | -23 395 | | | |