Profit & Loss |
Date of Accounts |
2012-03-31 | 2012-04-01 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 12 278 | | 35 239 | 38 100 | 38 760 | 54 317 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | 50 801 | 1 076 | 1 | 4 | 1 | 10 | 9 480 |
Current Assets | 92 279 | | 215 154 | 397 928 | 412 135 | 717 945 | 750 542 | 1 082 455 | 1 286 448 | 1 404 869 | 1 652 976 | 1 661 470 | 1 718 819 |
Debtors | 69 779 | | 172 174 | 275 190 | 298 902 | 522 765 | 472 390 | 651 358 | 765 354 | 883 726 | 992 189 | 1 011 460 | 884 339 |
Net Assets Liabilities | | | | | | | 57 308 | 171 890 | 189 334 | 215 733 | 183 186 | 238 694 | 315 773 |
Other Debtors | | | | | | | 112 947 | 173 331 | 357 151 | 408 305 | 405 310 | 430 929 | 381 071 |
Property Plant Equipment | | | | | | | 91 592 | 142 770 | 260 948 | 210 309 | 202 284 | 229 409 | 271 421 |
Total Inventories | | | | | | | 227 351 | 430 021 | 521 093 | 521 139 | 660 786 | 650 000 | 825 000 |
Cash Bank In Hand | | | 10 480 | 238 | 233 | 1 | | | | | | | |
Intangible Fixed Assets | 10 500 | 10 500 | 9 000 | 7 500 | 6 000 | 4 500 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | | | 35 239 | 38 100 | 38 760 | 54 317 | | | | | | | |
Stocks Inventory | 22 500 | | 32 500 | 122 500 | 113 000 | 195 179 | | | | | | | |
Tangible Fixed Assets | 3 694 | 3 694 | 3 801 | 54 898 | 50 346 | 30 294 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 120 | | 120 | 120 | 120 | 120 | | | | | | | |
Profit Loss Account Reserve | 12 158 | 12 159 | 35 119 | 37 980 | 38 640 | 54 197 | | | | | | | |
Shareholder Funds | 12 278 | | 35 239 | 38 100 | 38 760 | 54 317 | | | | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 12 000 | 23 742 | 43 252 | 63 908 | 105 653 | 147 398 | 189 143 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 28 689 | 45 492 | 80 096 | 165 530 | 191 406 | 206 140 | 200 991 |
Average Number Employees During Period | | | | | | | 12 | 15 | 23 | 17 | 16 | 18 | 20 |
Bank Borrowings Overdrafts | 93 456 | | 191 956 | | | | 193 130 | 287 405 | 421 899 | 681 022 | 633 475 | 297 025 | 280 667 |
Creditors | | | | | | | 254 803 | 351 402 | 573 975 | 817 965 | 787 033 | 472 339 | 447 715 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 13 821 | 9 563 | | 57 233 | 74 439 | 78 896 |
Disposals Property Plant Equipment | | | | | | | | 29 618 | 45 400 | | 71 644 | 131 623 | 97 972 |
Finance Lease Liabilities Present Value Total | | | | | | | 61 673 | 63 997 | 152 076 | 136 943 | 153 558 | 175 314 | 167 048 |
Fixed Assets | | | | | 56 346 | 34 794 | 94 592 | 185 239 | 335 979 | 320 439 | 320 362 | 305 742 | 306 009 |
Increase Decrease In Property Plant Equipment | | | | | | | | 45 900 | 157 860 | 33 718 | 89 495 | 173 482 | 75 946 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 11 742 | 19 510 | 20 656 | 41 745 | 41 745 | 41 745 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 30 624 | 44 167 | 85 434 | 83 109 | 89 173 | 73 747 |
Intangible Assets | | | | | | | 3 000 | 42 469 | 75 031 | 110 130 | 118 078 | 76 333 | 34 588 |
Intangible Assets Gross Cost | | | | | | | 15 000 | 66 211 | 118 283 | 174 038 | 223 731 | 223 731 | |
Net Current Assets Liabilities | -1 177 | | 23 198 | 49 186 | 82 208 | 189 563 | 217 519 | 338 053 | 427 330 | 713 259 | 649 857 | 405 291 | 457 479 |
Other Creditors | | | | | | | 123 001 | 214 165 | 221 213 | 89 957 | 211 329 | 468 897 | 307 836 |
Other Taxation Social Security Payable | | | | | | | 150 231 | 131 566 | 87 763 | 108 568 | 181 546 | 181 053 | 201 451 |
Property Plant Equipment Gross Cost | | | | | | | 120 281 | 188 262 | 341 044 | 375 839 | 393 690 | 435 549 | 472 412 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | 51 211 | 52 072 | 55 755 | 49 693 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | 97 599 | 198 182 | 34 795 | 89 495 | 173 482 | 134 835 |
Total Assets Less Current Liabilities | 13 017 | | 35 999 | 111 584 | 138 554 | 224 357 | 312 111 | 523 292 | 763 309 | 1 033 698 | 970 219 | 711 033 | 763 488 |
Trade Creditors Trade Payables | | | | | | | 169 501 | 201 701 | 171 802 | 214 008 | 211 628 | 214 948 | 283 262 |
Trade Debtors Trade Receivables | | | | | | | 359 443 | 478 027 | 408 203 | 475 421 | 586 879 | 580 531 | 503 268 |
Director Remuneration | 7 260 | | 7 620 | | | | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 7 260 | | 7 620 | | | | | | | | | | |
Accountancy Fees Administrative Expenses | 2 630 | | 5 544 | | | | | | | | | | |
Accruals Deferred Income Within One Year | | | 1 633 | | | | | | | | | | |
Administrative Expenses | 159 387 | | 241 883 | | | | | | | | | | |
Amortisation Impairment Reversal Intangible Fixed Assets | 1 500 | | 1 500 | | | | | | | | | | |
Amortisation Intangible Assets Administrative Expenses | 1 500 | | 1 500 | | | | | | | | | | |
Bad Debts Written Off | | | 854 | | | | | | | | | | |
Bad Debts Written Off Administrative Expenses | | | 854 | | | | | | | | | | |
Bank Borrowings | | | | 36 667 | 77 145 | | | | | | | | |
Bank Charges Detailed P L | 1 691 | | 2 361 | | | | | | | | | | |
Bank Loans Finance Charges | 646 | | 646 | | | | | | | | | | |
Bank Overdrafts Finance Charges | 507 | | 701 | | | | | | | | | | |
Basic Sales Revenue | 622 489 | | 794 451 | | | | | | | | | | |
Commissions Payable To Staff Cost Sales | 5 643 | | 18 807 | | | | | | | | | | |
Computer Software I T Consumables Maintenance Administrative Expenses | 2 644 | | 4 814 | | | | | | | | | | |
Corporation Tax Due Within One Year | 7 424 | | 23 219 | | | | | | | | | | |
Cost Sales | 424 563 | | 422 330 | | | | | | | | | | |
Creditors Due After One Year | | | | 72 977 | 97 117 | 170 040 | | | | | | | |
Creditors Due Within One Year | 93 456 | | 191 956 | 348 742 | 329 927 | 528 382 | | | | | | | |
Data Telecommunications Costs Administrative Expenses | 6 835 | | 5 056 | | | | | | | | | | |
Deferred Tax Liability | 739 | 739 | 760 | | | | | | | | | | |
Depreciation Other Amounts Written Off Tangible Intangible Fixed Assets | 1 231 | | 1 549 | | | | | | | | | | |
Depreciation Tangible Fixed Assets Administrative Expenses | 1 231 | | 1 549 | | | | | | | | | | |
Directors Salaries Administrative Expenses | 7 260 | | 7 620 | | | | | | | | | | |
Employers National Insurance Staff Administrative Expenses | 3 652 | | 7 062 | | | | | | | | | | |
Factoring Charges Detailed P L | | | 15 853 | | | | | | | | | | |
Freight Carriage Cost Sales | 4 130 | | 7 195 | | | | | | | | | | |
Gain Loss From Disposal Fixed Assets | | | 156 | | | | | | | | | | |
General Consultancy Fees Administrative Expenses | 85 | | 660 | | | | | | | | | | |
Gross Profit Loss | 197 926 | | 372 121 | | | | | | | | | | |
Insurance Administrative Expenses | 1 974 | | 2 197 | | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 4 500 | 6 000 | | 9 000 | 10 500 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | 1 500 | | | 1 500 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 15 000 | 15 000 | | 15 000 | 15 000 | | | | | | | |
Interest Payable Similar Charges | 1 153 | | 17 200 | | | | | | | | | | |
Interim Payment | 44 000 | | 70 000 | | | | | | | | | | |
Leased Assets Included In Tangible Fixed Assets | | | | 43 026 | 29 208 | | | | | | | | |
Lighting Heating Power Administrative Expenses | 927 | | 1 676 | | | | | | | | | | |
Loans From Directors Within One Year | 38 030 | | 77 039 | | | | | | | | | | |
Marketing Advertising Costs Administrative Expenses | 9 405 | | 6 044 | | | | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 12 278 | | 35 239 | | | | | | | | | | |
Number Shares Allotted | | | 120 | 36 | 36 | 36 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | | 36 310 | 19 972 | | | | | | | | |
Operating Profit Loss | 38 539 | | 130 238 | | | | | | | | | | |
Other Creditors Due Within One Year | | | 64 333 | | | | | | | | | | |
Other Interest Receivable Similar Income | 1 003 | | 3 006 | | | | | | | | | | |
Other Legal Professional Fees Administrative Expenses | 75 | | 2 912 | | | | | | | | | | |
Other Taxation Social Security Within One Year | 1 594 | | 2 557 | | | | | | | | | | |
Prepayments Accrued Income Current Asset Due Within One Year | | | 14 541 | | | | | | | | | | |
Printing Postage Stationery Administrative Expenses | 2 641 | | 458 | | | | | | | | | | |
Profit Loss For Period | 30 735 | | 92 960 | | | | | | | | | | |
Profit Loss On Ordinary Activities Before Finance Charges Interest | 38 539 | | 130 394 | | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 38 389 | | 116 200 | | | | | | | | | | |
Provisions For Liabilities Charges | 739 | | 760 | 507 | 2 677 | | | | | | | | |
Par Value Share | | | | | | 1 | | | | | | | |
Share Capital Allotted Called Up Paid | 120 | 120 | 120 | 36 | 36 | 36 | | | | | | | |
Tangible Fixed Assets Additions | | | 2 500 | 78 160 | 40 788 | 6 495 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 6 254 | 6 754 | 60 424 | 62 722 | 47 286 | | | | | | | |
Tangible Fixed Assets Depreciation | | 2 560 | 2 953 | 5 526 | 12 376 | 16 992 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 1 549 | 8 184 | 12 622 | 13 171 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 1 156 | 5 611 | 5 772 | 8 555 | | | | | | | |
Tangible Fixed Assets Disposals | | | 2 000 | 24 490 | 38 490 | 21 931 | | | | | | | |
Purchases Cost Sales | 317 576 | | 313 048 | | | | | | | | | | |
Rent Premises Administrative Expenses | 12 660 | | 8 568 | | | | | | | | | | |
Repairs Renewals Maintenance Administrative Expenses | 165 | | 1 703 | | | | | | | | | | |
Amount Specific Advance Or Credit Directors | | | | | 66 866 | 91 886 | | | | | | | |
Staff Costs | 71 783 | | 117 800 | | | | | | | | | | |
Staff Training Administrative Expenses | 235 | | 140 | | | | | | | | | | |
Subcontractor Costs Cost Sales | 97 214 | | 83 280 | | | | | | | | | | |
Sundry Expenses Administrative Expenses | 1 239 | | 1 314 | | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 7 654 | | 23 240 | | | | | | | | | | |
Total U K Foreign Deferred Tax | 230 | | 21 | | | | | | | | | | |
Trade Creditors Within One Year | 57 412 | | 76 994 | | | | | | | | | | |
Trade Debtors Within One Year | 31 749 | | 80 594 | | | | | | | | | | |
Travel Subsistence Expenses Administrative Expenses | 41 667 | | 76 733 | | | | | | | | | | |
Turnover Gross Operating Revenue | 622 489 | | 794 451 | | | | | | | | | | |
U K Current Corporation Tax | 7 424 | | 23 219 | | | | | | | | | | |
U K Current Corporation Tax On Income For Period | 7 424 | | 23 219 | | | | | | | | | | |
Value Shares Allotted | | | 1 | 1 | 1 | | | | | | | | |
V A T Due Within One Year | 8 212 | | 23 220 | | | | | | | | | | |
Wages Salaries Administrative Expenses | 60 871 | | 103 118 | | | | | | | | | | |