Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-06-30 | 2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 362 128 | 1 321 893 | 1 588 853 | 1 944 355 | 1 759 838 | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 363 768 | 221 503 | 625 680 | 1 108 187 | 1 028 158 | | | | | |
Cash Bank On Hand | | | | | | 2 128 701 | 3 260 313 | 2 172 946 | 2 450 337 | 1 682 724 |
Current Assets | 1 413 775 | 1 479 700 | 2 607 435 | 3 565 159 | 2 590 550 | 5 907 011 | 7 461 589 | 7 586 979 | 8 779 748 | 5 678 955 |
Debtors | 614 933 | 990 637 | 1 311 390 | 2 049 912 | 1 128 007 | 3 552 054 | 4 005 092 | 5 207 157 | 6 110 305 | 3 323 195 |
Intangible Fixed Assets | 40 000 | 20 000 | | | | | | | | |
Net Assets Liabilities | | | | | | 1 485 767 | 3 077 446 | 4 276 624 | 6 518 883 | 2 516 609 |
Net Assets Liabilities Including Pension Asset Liability | 1 362 128 | 1 321 893 | 1 588 853 | 1 944 355 | 1 759 838 | | | | | |
Other Debtors | | | | | | 301 180 | 652 621 | 368 052 | 297 735 | 203 345 |
Property Plant Equipment | | | | | | 585 535 | 749 711 | 621 419 | 867 653 | 808 705 |
Stocks Inventory | 435 074 | 267 560 | 670 365 | 407 060 | 434 385 | | | | | |
Tangible Fixed Assets | 343 670 | 311 434 | 340 510 | 417 716 | 466 792 | | | | | |
Total Inventories | | | | | | 226 256 | 196 184 | 206 876 | 219 106 | 673 036 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | |
Profit Loss Account Reserve | 1 362 028 | 1 321 793 | 1 588 753 | 1 944 255 | 1 759 738 | | | | | |
Shareholder Funds | 1 362 128 | 1 321 893 | 1 588 853 | 1 944 355 | 1 759 838 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 15 000 | 15 000 | 500 | 6 500 | 3 913 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | 382 803 | 289 696 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | 382 803 | 289 696 | | |
Director Remuneration | | | | | | 30 225 | 24 258 | 24 687 | 33 394 | 36 827 |
Dividend Recommended By Directors | | | | | | | 1 800 000 | 2 142 353 | 500 000 | 6 200 000 |
Accounting Period Subsidiary | | | 2 013 | 2 014 | 2 015 | | | | | |
Accrued Liabilities Deferred Income | | | | | | 993 450 | 1 015 886 | 1 223 115 | 1 004 072 | 1 217 569 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 200 000 | 200 000 | 200 000 | 200 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 397 384 | 510 440 | 598 982 | 661 868 | 793 422 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 23 805 | 1 903 | 223 | 2 984 |
Administrative Expenses | | | | | | 845 572 | 836 211 | 867 157 | 1 106 558 | 1 053 906 |
Amounts Owed By Group Undertakings | | | | | | | | 2 302 923 | 3 785 621 | 524 455 |
Amounts Owed To Group Undertakings | | | | | | 656 180 | 414 958 | | | 431 296 |
Amounts Recoverable On Contracts | | | | | | 1 721 845 | 1 217 978 | 1 665 884 | 1 064 416 | 1 530 790 |
Applicable Tax Rate | | | | | | 20 | 20 | 19 | 19 | 19 |
Average Number Employees During Period | | | | | | 21 | 22 | 22 | 23 | 22 |
Cash Cash Equivalents Cash Flow Value | | | | | | 2 128 701 | | | | |
Cash Receipts From Government Grants | | | | | | -3 941 | -23 250 | | | |
Comprehensive Income Expense | | | | | | 925 929 | 3 391 679 | 3 341 531 | 2 742 259 | 2 197 726 |
Corporation Tax Payable | | | | | | 393 551 | 816 950 | 439 937 | 341 970 | 350 461 |
Cost Sales | | | | | | 14 139 381 | 12 334 164 | 13 538 746 | 12 299 431 | 13 436 072 |
Creditors | | | | | | 13 440 | 19 909 | 18 072 | 5 514 | 2 031 |
Creditors Due After One Year | | | 475 000 | 405 000 | | | | | | |
Creditors Due Within One Year | | 481 691 | 876 779 | 1 604 858 | 1 256 762 | | | | | |
Current Tax For Period | | | | | | 393 555 | 816 950 | 754 561 | 641 218 | 489 843 |
Debtors Due After One Year | | -316 343 | -846 654 | -806 147 | -364 946 | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | 1 542 | 584 | |
Depreciation Amortisation Expense | | | | | | 137 908 | 150 607 | | | |
Depreciation Expense Property Plant Equipment | | | | | | 108 268 | 121 857 | 117 712 | 130 032 | 134 897 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 37 551 | 56 456 | 88 131 | 6 197 |
Disposals Property Plant Equipment | | | | | | | 41 069 | 83 929 | 112 347 | 18 055 |
Dividends Paid | | | | | | 1 200 000 | 1 800 000 | 2 142 353 | 500 000 | 6 200 000 |
Dividends Paid Classified As Financing Activities | | | | | | -200 000 | -1 800 000 | | | |
Dividends Paid On Shares Interim | | | | | | 1 200 000 | 1 800 000 | 2 142 353 | 500 000 | 6 200 000 |
Finance Lease Liabilities Present Value Total | | | | | | 13 440 | 19 909 | 18 072 | 5 514 | 2 031 |
Finance Lease Payments Owing Minimum Gross | | | | | | | 44 182 | 54 680 | 14 416 | 3 482 |
Fixed Asset Investments Cost Or Valuation | | | 10 032 | 10 032 | 10 032 | | | | | |
Fixed Assets | 393 702 | 341 466 | 350 542 | 427 748 | 476 824 | 585 535 | 749 711 | 844 079 | 1 090 313 | 1 031 365 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | -760 032 | | 65 025 | 361 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 943 | 567 | 76 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | 15 166 | 9 463 | 5 690 | 18 076 | |
Future Finance Charges On Finance Leases | | | | | | | | 793 | 66 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 4 727 | 2 599 | 9 225 | 17 182 | 14 535 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 2 793 056 | -337 539 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -2 767 869 | -453 038 | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | -3 598 | 32 782 | | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | -3 598 | 32 782 | -2 253 | -5 815 | 4 126 |
Gross Profit Loss | | | | | | 2 888 300 | 4 983 538 | 4 807 602 | 4 432 143 | 3 392 597 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -146 344 | -393 469 | | | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | | 361 | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | -162 696 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 1 100 543 | 1 131 612 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -82 | | | -159 586 |
Increase Decrease In Deferred Tax Expense Arising From Change In Tax Status Entity Or Its Shareholders | | | | | | | 23 838 | 1 542 | | |
Increase Decrease In Property Plant Equipment | | | | | | | 65 000 | 20 295 | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | -208 129 | -30 072 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 150 607 | 144 998 | 151 017 | 137 751 |
Intangible Assets Gross Cost | | | | | | 200 000 | 200 000 | 200 000 | 200 000 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 160 000 | 180 000 | 200 000 | 200 000 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 20 000 | 20 000 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 200 000 | 200 000 | 200 000 | 200 000 | | | | | | |
Interest Expense | | | | | | | 426 | 2 660 | 229 | -229 |
Interest Paid Classified As Operating Activities | | | | | | | -426 | | | |
Interest Payable Similar Charges Finance Costs | | | | | | | 426 | 3 603 | 796 | 1 637 |
Investment Property | | | | | | | | 222 660 | 222 660 | 222 660 |
Investment Property Fair Value Model | | | | | | | | 222 660 | 222 660 | |
Investments Fixed Assets | | 10 032 | 10 032 | 10 032 | 10 032 | | | | | |
Key Management Personnel Compensation Total | | | | | | | 24 258 | | | |
Merchandise | | | | | | 226 256 | 196 184 | 206 876 | 219 106 | 673 036 |
Net Cash Flows From Used In Financing Activities | | | | | | 200 000 | 1 815 090 | | | |
Net Cash Flows From Used In Investing Activities | | | | | | 979 113 | 180 711 | | | |
Net Cash Flows From Used In Operating Activities | | | | | | -2 279 656 | -3 127 413 | | | |
Net Cash Generated From Operations | | | | | | -2 426 000 | -3 521 308 | | | |
Net Current Assets Liabilities | 983 749 | 998 009 | 1 730 656 | 1 960 301 | 1 333 788 | 967 243 | 2 425 020 | 3 529 896 | 5 513 586 | 1 569 761 |
Net Interest Received Paid Classified As Investing Activities | | | | | | -19 025 | -22 837 | | | |
Number Shares Allotted | | | 100 | 100 | 100 | | | | | |
Number Shares Issued But Not Fully Paid | | | | | | | 100 | 100 | 100 | 100 |
Operating Profit Loss | | | | | | 2 063 288 | 4 209 941 | 3 963 370 | 3 361 760 | 2 508 087 |
Other Comprehensive Income Expense Net Tax | | | | | | -760 032 | | 64 664 | 361 | |
Other Creditors | | | | | | | 503 | 10 344 | 19 400 | 18 931 |
Other Deferred Tax Expense Credit | | | | | | 2 797 | 23 805 | 1 542 | 584 | 2 984 |
Other Interest Receivable Similar Income Finance Income | | | | | | 19 025 | 22 837 | 13 239 | 22 736 | 24 517 |
Other Operating Income Format1 | | | | | | 20 560 | 62 614 | 22 925 | 36 175 | 169 396 |
Other Taxation Social Security Payable | | | | | | 87 915 | 209 536 | 221 040 | 130 508 | -161 993 |
Par Value Share | | | 1 | 1 | 1 | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -15 090 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 1 583 | 4 162 | 7 525 | 9 945 |
Prepayments Accrued Income | | | | | | 662 601 | 727 190 | 288 346 | 197 588 | 130 226 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | | | | 3 941 | 23 250 | | | |
Proceeds From Sales Property Plant Equipment | | | | | | -9 702 | -36 300 | | | |
Profit Loss | | | | | | 1 685 961 | 3 391 679 | 3 276 867 | 2 741 898 | 2 197 726 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 2 082 313 | 4 232 352 | 4 032 970 | 3 383 700 | 2 530 967 |
Property Plant Equipment Gross Cost | | | | | | 982 919 | 1 260 151 | 1 220 401 | 1 529 521 | 1 602 127 |
Provisions | | | | | | 53 571 | 77 376 | 79 279 | 79 502 | 82 486 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 53 571 | 77 376 | 79 279 | 79 502 | 82 486 |
Provisions For Liabilities Charges | 15 323 | 17 582 | 17 345 | 38 694 | 50 774 | | | | | |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | | -8 169 | -22 703 | | | |
Purchase Property Plant Equipment | | | | | | -269 950 | -285 801 | | | |
Social Security Costs | | | | | | 86 284 | 77 469 | 76 678 | 79 500 | 107 971 |
Staff Costs Employee Benefits Expense | | | | | | 956 279 | 824 526 | 843 008 | 885 585 | 912 395 |
Tangible Fixed Assets Additions | | 21 702 | 74 183 | 141 596 | 160 810 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 518 771 | 473 249 | 511 662 | 631 958 | 726 268 | | | | | |
Tangible Fixed Assets Depreciation | 175 101 | 161 815 | 171 152 | 214 242 | 259 476 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 34 824 | 54 877 | 69 798 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 25 487 | 11 787 | 24 564 | | | | | |
Tangible Fixed Assets Disposals | | -67 224 | 35 770 | 21 300 | 66 500 | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | 11 393 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | 416 463 | 835 890 | 766 264 | 642 903 | 480 884 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -23 100 | -19 245 | -918 | -1 868 | 9 456 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 192 | 272 | 608 | 183 | -497 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 396 352 | 840 673 | 756 103 | 641 802 | 333 241 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 318 301 | 141 850 | 421 467 | 90 661 |
Total Assets Less Current Liabilities | 1 377 451 | 1 339 475 | 2 081 198 | 2 388 049 | 1 810 612 | 1 552 778 | 3 174 731 | 4 373 975 | 6 603 899 | 2 601 126 |
Total Current Tax Expense Credit | | | | | | 393 555 | 816 868 | 754 561 | 641 218 | 330 257 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | 65 025 | | |
Total Operating Lease Payments | | | | | | | | 16 000 | 72 000 | 48 000 |
Trade Creditors Trade Payables | | | | | | 2 795 340 | 2 554 965 | 2 126 832 | 1 755 862 | 2 249 448 |
Trade Debtors Trade Receivables | | | | | | 866 428 | 1 407 303 | 581 952 | 764 945 | 934 379 |
Turnover Revenue | | | | | | 17 027 681 | 17 317 702 | 18 346 348 | 16 731 574 | 16 828 669 |
Value Shares Allotted | | 100 | 100 | 100 | 100 | | | | | |
Wages Salaries | | | | | | 869 995 | 745 474 | 762 168 | 798 560 | 794 479 |
Interest Expense On Loan Capital | | | | | | | | | | 1 790 |
Total Borrowings | | | | | | | | | 19 864 | 441 097 |
Creditors Due Within One Year Total Current Liabilities | 430 026 | 481 691 | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 29 279 | | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | -42 565 | | | | | | | | |
Total Investments Fixed Assets | 10 032 | 10 032 | | | | | | | | |