Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 743 325 | 610 486 | 1 220 431 | 1 419 320 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 1 095 532 | 1 209 288 | 673 614 | 958 526 |
Current Assets | 1 666 907 | 1 824 578 | 2 218 197 | 2 621 215 | 2 192 777 | 1 979 677 | 1 906 634 | 1 478 053 |
Debtors | 790 743 | 585 406 | 1 100 644 | 573 827 | 1 078 192 | 752 522 | 1 147 132 | 485 934 |
Other Debtors | 41 409 | 41 414 | 41 409 | 41 409 | 571 818 | 646 218 | 660 036 | 419 952 |
Property Plant Equipment | | | | | 138 017 | 110 983 | | |
Total Inventories | | | | | 19 053 | 17 867 | 14 798 | 14 798 |
Cash Bank In Hand | 869 856 | 1 229 066 | 1 106 805 | 2 034 910 | | | | |
Stocks Inventory | 6 308 | 10 106 | 10 748 | 12 478 | | | | |
Tangible Fixed Assets | 381 658 | 238 299 | 173 459 | 70 881 | | | | |
Trade Debtors | 425 845 | 451 540 | 935 752 | 397 716 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 045 | 1 010 | 1 010 | 1 010 | | | | |
Profit Loss Account Reserve | 742 280 | 609 476 | 1 219 421 | 1 418 310 | | | | |
Shareholder Funds | 743 325 | 610 486 | 1 220 431 | 1 419 320 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 28 267 | 26 898 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 793 869 | 829 324 | 405 915 | |
Administrative Expenses | 6 255 381 | 6 792 330 | 6 548 347 | 7 052 759 | | 6 025 940 | 6 891 525 | |
Average Number Employees During Period | | | | | | 113 | 109 | 106 |
Corporation Tax Payable | | | | | | 78 | 78 | |
Corporation Tax Recoverable | | | | | 4 | | | |
Creditors | | | | | 682 329 | 671 389 | 927 277 | 660 456 |
Current Asset Investments | | | | | | | 71 090 | 18 795 |
Deferred Tax Asset Debtors | | | | | 3 355 | 3 355 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 209 317 | 107 821 | 178 750 | 81 250 |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | | | | | -527 929 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 35 455 | 33 431 | |
Key Management Personnel Compensation Total | | | | | 150 259 | 142 207 | | |
Net Current Assets Liabilities | 399 547 | 388 317 | 1 054 662 | 1 348 439 | 1 510 448 | 1 308 653 | 979 357 | 817 597 |
Operating Profit Loss | 395 135 | -155 795 | 79 885 | 244 696 | | -233 378 | -444 117 | |
Other Creditors | | | | | 467 076 | 429 708 | 586 560 | 523 758 |
Other Disposals Property Plant Equipment | | | | | | | 69 766 | |
Other Interest Receivable Similar Income Finance Income | | | | | | 4 549 | 3 798 | |
Other Operating Income Format1 | | | | | | 10 452 | 41 858 | |
Other Taxation Social Security Payable | | | | | 49 141 | 47 538 | 57 274 | 64 615 |
Payments To Acquire Own Shares | | | | | | -365 | | |
Profit Loss | | | | | -131 964 | -228 829 | -440 319 | -161 760 |
Profit Loss On Ordinary Activities Before Tax | 397 468 | -154 408 | 615 056 | 249 048 | | -228 829 | -440 319 | |
Property Plant Equipment Gross Cost | | | | | 931 886 | 940 307 | 405 915 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 8 421 | 63 303 | |
Total Assets Less Current Liabilities | 781 205 | 626 616 | 1 228 121 | 1 419 320 | 1 648 465 | 1 419 636 | 979 357 | |
Trade Creditors Trade Payables | | | | | 166 112 | 194 065 | 283 365 | 72 083 |
Trade Debtors Trade Receivables | | | | | 503 015 | 102 949 | 487 096 | 65 982 |
Transfers Into Or Out Property Plant Equipment Increase Decrease In Depreciation Impairment | | | | | | | -456 840 | |
Turnover Revenue | | | | | | 5 782 110 | 6 405 550 | |
Total Fees To Auditors | 21 214 | | 27 616 | | | | | |
Company Contributions To Money Purchase Schemes Directors | 4 518 | 3 435 | | | | | | |
Director Remuneration Benefits Including Payments To Third Parties | 120 490 | 122 326 | | 84 332 | | | | |
Accruals Deferred Income Within One Year | 236 293 | 146 329 | 714 019 | 661 445 | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | | -214 | -9 619 | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 248 174 | 359 605 | 122 261 | 928 105 | | | | |
Cash Flow Outflow From Operating Activities | 348 937 | 457 322 | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | -95 676 | -95 676 | -95 676 | -95 676 | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | -11 898 | -11 835 | -17 374 | -15 935 | | | | |
Corporation Tax Due Within One Year | 89 898 | | 23 170 | 65 928 | | | | |
Corporation Tax Recoverable Current Asset | | | 9 619 | | | | | |
Creditors Due Within One Year | 1 267 360 | 1 436 261 | 1 163 535 | 1 272 776 | | | | |
Deferred Tax Current Asset | | | | 8 079 | | | | |
Depreciation Tangible Fixed Assets Expense | 159 316 | 152 779 | 102 777 | 105 150 | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 37 880 | 16 130 | 7 690 | -8 079 | | | | |
Expenses Not Deductible For Tax Purposes | | 2 244 | | | | | | |
Finished Goods Goods For Resale | 6 308 | 10 106 | 10 748 | 12 478 | | | | |
Increase Decrease In Net Cash For Period | 248 184 | 359 210 | 122 261 | 928 105 | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | -214 | -9 619 | | | | | |
Interest Payable Similar Charges | -2 333 | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | | 1 373 | | 4 352 | | | | |
Land Buildings Operating Leases Expiring After Five Years | | | -63 276 | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -95 676 | -95 676 | -32 400 | -63 276 | | | | |
Land Buildings Operating Leases Expiring Within One Year | | | | -32 400 | | | | |
Net Assets Liability Excluding Pension Asset Liability | 743 325 | 610 486 | 1 220 431 | 1 419 320 | | | | |
Net Debt Funds | 869 856 | 1 229 066 | 1 106 805 | 2 034 910 | | | | |
Net Increase Decrease In Shareholders Funds | 326 395 | -132 839 | | | | | | |
Number Shares Allotted | | 10 100 | | 10 100 | | | | |
Other Creditors Due Within One Year | 761 485 | 889 295 | 262 871 | 429 938 | | | | |
Other Interest Receivable | | 14 | | | | | | |
Other Interest Receivable Similar Income | | 1 387 | | 4 352 | | | | |
Other Operating Leases Expiring Between Two Five Years | -11 898 | -6 527 | -15 934 | | | | | |
Other Operating Leases Expiring Within One Year | | -5 308 | -1 440 | -15 935 | | | | |
Other Taxation Social Security Within One Year | 61 657 | 98 173 | 37 196 | 43 625 | | | | |
Par Value Share | | 10 | | 10 | | | | |
Pension Costs | 20 286 | 18 427 | 13 912 | 17 855 | | | | |
Pensions Costs Defined Contribution Schemes | 20 286 | 18 427 | 13 912 | 17 855 | | | | |
Prepayments Accrued Income Current Asset | 323 489 | 92 452 | 113 864 | 126 623 | | | | |
Profit Loss For Period | 326 385 | -132 444 | 609 945 | 198 889 | | | | |
Profit Loss On Ordinary Activities Before Finance Charges Interest | | | 615 056 | 244 696 | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 21 750 | | -15 769 | | | | |
Provisions For Liabilities Charges | 37 880 | 16 130 | 7 690 | | | | | |
Share Capital Allotted Called Up Paid | 1 045 | 1 010 | 1 010 | 1 010 | | | | |
Short-term Borrowing Charges Including Bank Interest | -2 333 | | | | | | | |
Social Security Costs | 175 729 | 198 899 | 136 565 | 134 187 | | | | |
Staff Costs | 2 447 063 | 2 860 714 | 2 178 625 | 1 819 486 | | | | |
Tangible Fixed Assets Additions | | 9 420 | | 2 572 | | | | |
Tangible Fixed Assets Cost Or Valuation | 730 739 | 740 159 | 778 096 | 780 668 | | | | |
Tangible Fixed Assets Depreciation | 349 081 | 501 860 | 604 637 | 709 787 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 152 779 | | 105 150 | | | | |
Taxation Expense Credit | | | | 13 551 | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -103 342 | 30 882 | -123 011 | -52 300 | | | | |
Tax On Profit Or Loss On Ordinary Activities | 71 083 | -21 964 | 5 111 | 50 159 | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 89 898 | -214 | 13 551 | 65 928 | | | | |
Trade Creditors Within One Year | 118 027 | 302 464 | 126 279 | 71 840 | | | | |
Turnover Gross Operating Revenue | 6 650 516 | 6 636 535 | 6 628 232 | 7 297 455 | | | | |
U K Current Corporation Tax | -89 898 | 214 | -13 551 | -65 928 | | | | |
U K Current Corporation Tax On Income For Period | 89 898 | | 23 170 | 65 928 | | | | |
Utilisation Tax Losses | | -6 996 | | | | | | |
Wages Salaries | 2 251 048 | 2 643 388 | 2 028 148 | 1 667 444 | | | | |