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 | 2022-03-31 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 859 124 | 1 130 557 | 1 599 508 | 1 179 584 | | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 634 883 | 577 597 | 756 829 | 254 762 | | | | | | | | |
Cash Bank On Hand | | | | | 295 957 | 1 439 338 | 1 789 668 | 1 082 056 | 1 957 824 | 1 839 626 | 2 721 714 | 2 365 460 |
Current Assets | 1 386 653 | 2 202 739 | 2 961 839 | 2 832 492 | 2 674 013 | 3 152 206 | 3 997 564 | 3 610 372 | 4 563 760 | 4 462 725 | 6 055 054 | 5 205 081 |
Debtors | 645 271 | 1 563 992 | 2 177 260 | 2 462 755 | 2 343 042 | 1 639 072 | 2 121 563 | 2 468 556 | 2 597 739 | 2 596 157 | 3 265 129 | 2 773 340 |
Net Assets Liabilities | | | | | 1 218 752 | 2 097 990 | 2 684 776 | 2 630 327 | 2 598 447 | 2 799 719 | 4 083 029 | 3 281 048 |
Other Debtors | | | | | 17 235 | 20 098 | 22 397 | 34 601 | 21 507 | 19 059 | 15 462 | 11 694 |
Property Plant Equipment | | | | | 282 172 | 344 239 | 423 779 | 390 044 | 317 029 | 227 285 | 256 602 | 270 996 |
Stocks Inventory | 106 499 | 61 150 | 27 750 | 114 975 | | | | | | | | |
Tangible Fixed Assets | 114 262 | 155 247 | 246 464 | 364 321 | | | | | | | | |
Total Inventories | | | | | 35 014 | 73 796 | 86 333 | 59 760 | 8 197 | 26 942 | 68 211 | 66 281 |
|
Capital & Reserves |
Called Up Share Capital | 120 | 120 | 120 | 120 | | | | | | | | |
Profit Loss Account Reserve | 663 799 | 935 232 | 1 404 183 | 984 259 | | | | | | | | |
Shareholder Funds | 859 124 | 1 130 557 | 1 599 508 | 1 179 584 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 3 300 | | | | | | | | | | | |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | | 8 000 | 6 321 |
Director Remuneration | | | | | | | | | | | 911 017 | 553 500 |
Dividend Recommended By Directors | | | | | | | | | | | | 2 880 090 |
Accrued Liabilities | | | | | 131 928 | 126 805 | 215 401 | 167 377 | 138 927 | 293 206 | 428 922 | 291 722 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 494 792 | 485 031 | 529 068 | 657 075 | 580 636 | 655 742 | 742 429 | 798 222 |
Administrative Expenses | 922 716 | 1 000 946 | 1 302 829 | | 1 147 202 | 976 527 | 1 192 677 | | | | 1 995 403 | 1 641 595 |
Average Number Employees During Period | | | | | 34 | 31 | 33 | 34 | 36 | 37 | 35 | 36 |
Comprehensive Income Expense | | | | | 2 189 168 | 2 379 238 | 2 998 786 | | | | 1 583 310 | 2 078 109 |
Corporation Tax Due Within One Year | 37 918 | 174 019 | 160 189 | | | | | | | | | |
Corporation Tax Payable | | | | | 372 311 | 323 051 | 281 944 | 244 387 | 428 331 | 84 607 | 89 306 | 218 290 |
Cost Sales | 6 704 978 | 7 401 604 | 8 041 220 | | 10 245 536 | 9 623 963 | 12 015 813 | | | | 11 697 508 | 14 564 260 |
Creditors | | | | | 1 714 833 | 1 388 155 | 1 698 567 | 1 341 089 | 2 268 342 | 1 890 291 | 2 211 127 | 2 158 029 |
Creditors Due Within One Year | 641 791 | 1 227 429 | 1 608 795 | 2 017 229 | | | | | | | | |
Debtors Due Within One Year | 645 271 | 1 563 992 | 2 177 260 | | | | | | | | | |
Depreciation Expense Property Plant Equipment | | | | | 217 574 | 107 716 | 197 945 | | | | 159 375 | 147 530 |
Depreciation Tangible Fixed Assets Expense | 68 497 | 72 778 | 117 994 | | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 117 477 | 153 908 | 89 323 | 237 411 | 72 633 | 72 688 | 91 737 |
Disposals Property Plant Equipment | | | | | | 224 509 | 265 965 | 202 025 | 498 134 | 90 206 | 138 814 | 112 673 |
Dividends Paid | | | | | 2 150 000 | 1 500 000 | 2 412 000 | | | | 300 000 | 2 880 090 |
Dividends Paid On Shares Interim | | | | | 2 150 000 | 1 500 000 | 2 412 000 | | | | 300 000 | 2 880 090 |
Gain Loss From Disposal Fixed Assets | 15 325 | 12 730 | 17 227 | | | | | | | | | |
Gross Profit Loss | 1 110 538 | 1 767 790 | 2 037 159 | | 3 931 231 | 3 969 433 | 4 901 090 | | | | 3 881 162 | 4 183 188 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 107 716 | 197 945 | 217 330 | 160 972 | 147 739 | 159 375 | 147 530 |
Interest Payable Similar Charges | 2 170 | 1 435 | | | | | | | | | | |
Interest Payable Similar Charges Finance Costs | | | | | | 1 030 | | | | | | 1 606 |
Issue Equity Instruments | | | | | 120 | | | | | | | |
Net Current Assets Liabilities | 744 862 | 975 310 | 1 353 044 | 815 263 | 959 180 | 1 764 051 | 2 298 997 | 2 269 283 | 2 295 418 | 2 572 434 | 3 843 927 | 3 047 052 |
Number Shares Allotted | | 120 | 120 | 120 | | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | 120 | 120 | 120 | 120 | 120 | 120 |
Operating Profit Loss | 187 822 | 766 844 | 734 330 | | 2 784 029 | 2 981 001 | 3 708 413 | | | | 1 885 759 | 2 541 593 |
Other Creditors | | | | | 1 685 | 2 073 | 1 866 | 4 324 | 6 181 | 5 899 | 5 680 | 6 696 |
Other Creditors Due Within One Year | 1 173 | 454 | 598 | | | | | | | | | |
Other Interest Receivable Similar Income | 1 234 | 34 | 73 | | | | | | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | 50 | 18 | 17 | | | | 4 826 | |
Other Taxation Social Security Payable | | | | | 87 901 | 66 984 | 77 487 | 58 455 | 91 063 | 97 555 | 107 436 | 94 704 |
Other Taxation Social Security Within One Year | 48 752 | 62 423 | 87 476 | | | | | | | | | |
Par Value Share | | 1 | 1 | 1 | | | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Costs | 48 000 | 48 000 | 43 000 | | | | | | | | | |
Prepayments | | | | | 47 021 | 51 657 | 48 338 | 53 031 | 50 948 | 40 660 | 49 292 | 80 021 |
Profit Loss | | | | | 2 189 168 | 2 379 238 | 2 998 786 | | | | 1 583 310 | 2 078 109 |
Profit Loss For Period | 148 968 | 591 433 | 574 214 | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 186 886 | 765 443 | 734 403 | | 2 784 079 | 2 979 989 | 3 708 430 | | | | 1 890 585 | 2 539 987 |
Property Plant Equipment Gross Cost | | | | | 776 964 | 829 270 | 952 847 | 1 047 119 | 897 665 | 883 027 | 999 031 | 1 069 218 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 22 600 | 10 300 | 38 000 | 29 000 | 14 000 | | 17 500 | 37 000 |
Share Capital Allotted Called Up Paid | 120 | 120 | 120 | 120 | | | | | | | | |
Share Premium Account | 195 205 | 195 205 | 195 205 | 195 205 | | | | | | | | |
Tangible Fixed Assets Additions | | 118 150 | 264 259 | 318 482 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 483 569 | 524 852 | 616 246 | 772 313 | | | | | | | | |
Tangible Fixed Assets Depreciation | 369 307 | 369 605 | 369 782 | 407 992 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 72 778 | 117 994 | 156 318 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 72 480 | 117 817 | 118 108 | | | | | | | | |
Tangible Fixed Assets Disposals | | 76 867 | 172 865 | 162 415 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 37 918 | 174 010 | 160 189 | | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 594 911 | 600 751 | 709 644 | | | | 307 275 | 461 878 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 276 815 | 389 542 | 296 297 | 348 680 | 75 568 | 254 818 | 182 860 |
Total Assets Less Current Liabilities | 859 124 | 1 130 557 | 1 599 508 | 1 179 584 | 1 241 352 | 2 108 290 | 2 722 776 | 2 659 327 | 2 612 447 | 2 799 719 | 4 100 529 | 3 318 048 |
Total Dividend Payment | | 320 000 | 105 263 | | | | | | | | | |
Trade Creditors Trade Payables | | | | | 752 703 | 748 020 | 866 813 | 660 746 | 1 326 710 | 1 106 309 | 1 278 456 | 1 200 663 |
Trade Creditors Within One Year | 345 929 | 444 429 | 769 706 | | | | | | | | | |
Trade Debtors Trade Receivables | | | | | 2 278 786 | 1 567 317 | 2 050 828 | 2 380 924 | 2 525 284 | 2 536 438 | 3 200 375 | 2 578 603 |
Turnover Gross Operating Revenue | 7 815 516 | 9 169 394 | 10 078 379 | | | | | | | | | |
Turnover Revenue | | | | | 14 176 767 | 13 581 491 | 16 916 903 | | | | 15 578 670 | 18 747 448 |
U K Current Corporation Tax | 37 918 | 174 010 | 160 189 | | | | | | | | | |
V A T Due Total Creditors | 109 371 | 185 169 | 294 916 | | | | | | | | | |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | | 19 500 |
Amounts Owed By Group Undertakings | | | | | | | | | | | | 103 022 |
Applicable Tax Rate | | | | | | | | | | | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | 2 721 714 | |
Current Tax For Period | | | | | | | | | | | 289 775 | 442 378 |
Depreciation Amortisation Expense | | | | | | | | | | | 159 374 | 147 530 |
Director Remuneration Benefits Excluding Payments To Third Parties | 246 255 | 313 150 | 485 368 | | | | | | | | | |
Dividend Per Share Interim | | | | | | | | | | | | 24 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -300 000 | -2 880 090 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | 316 137 | -182 082 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | -668 972 | 594 811 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | | 36 630 | 59 501 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | 36 630 | 59 501 |
Income From Related Parties | | | | | | | | | | | 18 000 | 9 000 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | -285 076 | -313 394 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | 882 088 | -356 254 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | | 41 269 | -1 930 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | | | | 1 606 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | | -1 606 |
Merchandise | | | | | | | | | | | 2 500 | 2 500 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | 300 000 | 2 880 090 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | 147 236 | 102 423 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | -1 329 324 | -2 626 259 |
Net Cash Generated From Operations | | | | | | | | | | | -1 614 400 | -2 941 259 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | | -4 826 | |
Other Deferred Tax Expense Credit | | | | | | | | | | | 17 500 | 19 500 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 42 003 | 41 857 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | -102 756 | -80 437 |
Provisions | | | | | | | | | | | 17 500 | 37 000 |
Purchase Property Plant Equipment | | | | | | | | | | | -254 818 | -182 860 |
Social Security Costs | | | | | | | | | | | 292 168 | 189 550 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 2 710 183 | 2 123 692 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 359 211 | 482 598 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | -22 358 | -14 240 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 5 868 | 9 701 |
Wages Salaries | | | | | | | | | | | 2 376 012 | 1 892 285 |
Work In Progress | | | | | | | | | | | 65 711 | 63 781 |