Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 670 874 | 1 850 974 | 2 278 420 | 1 711 725 | |
|
Balance Sheet |
Cash Bank On Hand | | | | 27 489 | 8 982 |
Current Assets | 2 630 158 | 2 766 123 | 3 465 688 | 2 082 106 | 2 323 621 |
Debtors | 1 025 541 | 872 260 | 1 620 395 | 540 699 | 868 083 |
Net Assets Liabilities | | | | 1 373 255 | 1 369 927 |
Property Plant Equipment | | | | 3 498 527 | 3 692 580 |
Total Inventories | | | | 1 513 917 | 1 446 556 |
Cash Bank In Hand | 71 489 | 34 419 | 29 385 | 27 490 | |
Other Debtors | 548 495 | 589 506 | 746 039 | 34 694 | |
Stocks Inventory | 1 533 128 | 1 859 444 | 1 815 908 | 1 513 917 | |
Tangible Fixed Assets | 2 787 497 | 2 883 627 | 3 185 699 | 3 498 527 | |
Trade Debtors | 165 770 | 75 692 | 363 874 | 229 333 | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | |
Profit Loss Account Reserve | -292 486 | -112 386 | 86 060 | -480 635 | |
Shareholder Funds | 1 670 874 | 1 850 974 | 2 278 420 | 1 711 725 | |
|
Other Financial Data |
Audit Fees Expenses | | | | 7 500 | 7 500 |
Accrued Liabilities Deferred Income | | | | 96 356 | 18 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 160 584 | 220 837 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 254 306 |
Administrative Expenses | 1 726 429 | 1 953 891 | 2 070 651 | 2 338 497 | 1 755 364 |
Bank Borrowings | | | | 617 560 | 553 455 |
Bank Borrowings Overdrafts | | 198 125 | 70 625 | 537 970 | 457 297 |
Bank Overdrafts | 1 380 367 | 2 009 219 | 2 060 460 | 1 694 898 | 2 123 374 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 29 771 | 21 374 |
Corporation Tax Payable | | | | 88 113 | 88 113 |
Corporation Tax Recoverable | | | | 204 857 | 73 047 |
Cost Inventories Recognised As Expense Gross | | | | 6 097 132 | 4 171 790 |
Cost Sales | 5 120 820 | 4 725 663 | 7 664 875 | 6 265 318 | 4 229 619 |
Creditors | | | | 555 941 | 463 447 |
Current Tax For Period | | | | -73 055 | |
Debt Securities Held | | | | 264 030 | 537 517 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -59 673 | 8 003 |
Depreciation Expense Property Plant Equipment | | | | 65 816 | 51 856 |
Finance Lease Liabilities Present Value Total | | | | 17 970 | 6 150 |
Finance Lease Payments Owing Minimum Gross | | | | 29 770 | 17 950 |
Finished Goods Goods For Resale | 1 533 128 | 1 859 444 | 1 815 908 | 1 513 917 | 1 446 556 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | -419 435 | 64 105 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -90 | 4 343 |
Gain Loss On Disposals Property Plant Equipment | | | | -784 | |
Gross Profit Loss | 2 030 208 | 2 278 972 | 2 374 998 | 1 715 627 | 1 863 764 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -44 952 | 131 810 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -315 756 | 526 573 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 60 253 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 56 843 | 76 741 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 1 645 | 1 734 |
Interest Income On Bank Deposits | | | | | 42 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | 42 |
Interest Payable Similar Charges Finance Costs | | | | 95 294 | 105 501 |
Interest Received Classified As Investing Activities | | | | -18 741 | -1 776 |
Net Cash Flows From Used In Financing Activities | | | | -449 205 | 75 925 |
Net Cash Flows From Used In Investing Activities | | | | 370 611 | 303 800 |
Net Cash Flows From Used In Operating Activities | | | | -237 162 | 146 848 |
Net Cash Generated From Operations | | | | -377 408 | 173 157 |
Net Current Assets Liabilities | -555 327 | -822 560 | -828 084 | -1 230 862 | -1 504 922 |
Net Finance Income Costs | | | | 18 741 | 1 776 |
Net Interest Paid Received Classified As Operating Activities | | | | -95 294 | -105 501 |
Operating Profit Loss | 303 779 | 325 081 | 304 347 | -622 870 | 108 400 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | | 297 148 | |
Other Interest Receivable Similar Income Finance Income | | | | 18 741 | 1 776 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | 29 770 | -11 820 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 1 842 |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | | | | | 51 270 |
Profit Loss | | | | -566 693 | -3 328 |
Profit Loss On Ordinary Activities Before Tax | 254 938 | 247 077 | 268 178 | -699 423 | 4 675 |
Property Plant Equipment Gross Cost | | | | 3 659 111 | 3 913 417 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 357 295 | 354 284 |
Purchase Property Plant Equipment | | | | -389 352 | -254 306 |
Social Security Costs | 62 651 | 81 820 | 85 686 | 86 944 | 49 727 |
Staff Costs Employee Benefits Expense | | | | 1 132 594 | 672 740 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 357 295 | 354 284 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -17 880 | -2 324 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | | | 1 555 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 657 | 352 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | 73 421 | |
Tax Increase Decrease From Other Short-term Timing Differences | | | | -59 673 | -3 011 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | -132 728 | 8 003 |
Total Assets Less Current Liabilities | 2 254 242 | 2 061 067 | 2 357 615 | 2 267 665 | 2 187 658 |
Trade Creditors Trade Payables | | | | 948 773 | 1 265 561 |
Trade Debtors Trade Receivables | | | | 229 336 | 447 134 |
Turnover Revenue | | | | 7 980 943 | 6 093 383 |
Wages Salaries | 699 715 | 990 216 | 995 420 | 1 045 650 | 621 171 |
Total Fees To Auditors | 7 500 | 7 500 | 7 500 | 7 500 | |
Director Remuneration Benefits Including Payments To Third Parties | 15 600 | 15 600 | 16 920 | 20 000 | |
Accruals Deferred Income Within One Year | 166 292 | 62 792 | 15 000 | 96 356 | |
Cash Flow Outflow Before Management Liquid Resources Financing | 1 028 115 | 280 679 | 71 225 | 97 869 | |
Commitments Under Non-cancellable Operating Leases Land Buildings | -300 000 | -350 000 | -203 750 | -200 000 | |
Commitments Under Non-cancellable Operating Leases Other Items | | -16 039 | -16 503 | -15 173 | |
Corporation Tax Due Within One Year | 164 680 | 142 624 | 118 083 | 88 113 | |
Corporation Tax Recoverable Current Asset | 112 070 | 116 820 | 116 820 | 204 857 | |
Creditors Due After One Year | 583 368 | 198 125 | 70 625 | 555 940 | |
Creditors Due Within One Year | 3 185 485 | 3 588 683 | 4 293 772 | 3 312 968 | |
Deferred Tax Current Asset | | | | 51 103 | |
Depreciation Tangible Fixed Assets Expense | 45 222 | 78 612 | 39 568 | 75 740 | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | 11 968 | 8 570 | 18 823 | |
Expenses Not Deductible For Tax Purposes | | 2 173 | | 657 | |
Fixed Assets | 2 809 569 | 2 883 627 | | | |
Foreign Currency Translation Gain Loss Recognised In Profit Loss | 4 793 | -44 | -77 | -90 | |
Gain Loss From Disposal Tangible Fixed Assets | | | 47 854 | 784 | |
Impairment Loss Not Charged To Profit | | | 229 000 | | |
Income From Other Fixed Asset Investments | | -21 440 | | | |
Increase Decrease In Net Cash For Period | 136 409 | 665 922 | 56 275 | 315 756 | |
Interest Payable Similar Charges | 67 264 | 75 629 | 60 302 | 95 294 | |
Investment Income- Net | | -21 440 | | | |
Investments Fixed Assets | 22 072 | | | | |
Land Buildings Operating Leases Expiring After Five Years | | -50 000 | -50 000 | -200 000 | |
Land Buildings Operating Leases Expiring Between Two Five Years | -300 000 | -300 000 | | | |
Land Buildings Operating Leases Expiring Within One Year | | | -153 750 | | |
Loans From Directors | | | | 246 046 | |
Net Assets Liability Excluding Pension Asset Liability | 1 670 874 | 1 850 974 | 2 278 420 | 1 711 725 | |
Net Debt Funds | 1 892 246 | 2 172 925 | 2 101 700 | 2 235 148 | |
Net Increase Decrease In Shareholders Funds | 582 240 | 180 100 | 427 446 | -566 695 | |
Number Shares Allotted | | 2 | 2 | 2 | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | | 17 970 | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | | | 11 800 | |
Obligations Under Finance Leases Hire Purchase Contracts After Five Years | | | | -232 929 | |
Obligations Under Finance Leases Hire Purchase Contracts Between One To Two Years | | -127 500 | -70 625 | -96 158 | |
Obligations Under Finance Leases Hire Purchase Contracts Between Two To Five Years | | -198 125 | | -288 473 | |
Other Interest Receivable | 18 423 | 19 065 | 24 133 | 18 741 | |
Other Interest Receivable Similar Income | 18 423 | 19 065 | 24 133 | 18 741 | |
Other Operating Leases Expiring Between Two Five Years | | -16 039 | -16 503 | -15 173 | |
Other Taxation Social Security Within One Year | 41 367 | 183 545 | 153 242 | 209 035 | |
Par Value Share | | 1 | 1 | 1 | |
Prepayments Accrued Income Current Asset | 199 206 | 90 242 | 393 662 | 20 712 | |
Profit Loss For Period | 195 907 | 180 100 | 198 446 | -566 695 | |
Provisions Charged Credited To Profit Loss Account During Period | | 11 968 | -3 398 | -59 673 | |
Provisions For Liabilities Charges | | 11 968 | 8 570 | | |
Revaluation Reserve | 1 963 358 | 1 963 358 | 2 192 358 | 2 192 358 | |
Revaluation Surplus In Period | | | 229 000 | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 2 | 2 | |
Short-term Borrowing Charges Including Bank Interest | 44 779 | 58 579 | 39 972 | 56 843 | |
Staff Costs | 762 366 | 1 072 036 | 1 063 656 | 1 132 594 | |
Tangible Fixed Assets Additions | | 176 640 | 160 494 | 389 352 | |
Tangible Fixed Assets Cost Or Valuation | 2 975 612 | 3 143 252 | 3 274 333 | 3 659 111 | |
Tangible Fixed Assets Depreciation | 188 115 | 259 625 | 88 634 | 160 584 | |
Tangible Fixed Assets Depreciation Charged In Period | | 78 612 | 39 568 | 75 740 | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 7 102 | 210 559 | 3 790 | |
Tangible Fixed Assets Disposals | | 9 000 | 258 413 | 4 574 | |
Tangible Fixed Assets Increase Decrease From Revaluations | | | 229 000 | | |
Taxation Expense Credit | | 81 815 | 97 671 | 44 952 | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -50 988 | -49 415 | -61 681 | 146 879 | |
Tax On Profit Or Loss On Ordinary Activities | 59 031 | 66 977 | 69 732 | -132 728 | |
Total Recognised Gain Loss For Period | | 180 100 | 427 446 | -566 695 | |
Total U K Foreign Current Tax After Adjustments Relief | 59 031 | 55 009 | 73 130 | -73 055 | |
Trade Creditors Within One Year | 1 432 779 | 1 190 503 | 1 946 987 | 966 720 | |
Turnover Gross Operating Revenue | 7 151 028 | 7 004 635 | 10 039 873 | 7 980 945 | |
U K Current Corporation Tax | -59 031 | -55 009 | -73 130 | 73 055 | |
U K Current Corporation Tax On Income For Period | 59 031 | 55 009 | 73 130 | -73 055 | |
Utilisation Tax Losses | -368 | | -11 006 | -165 | |