Profit & Loss |
Date of Accounts |
2011-03-31 | 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 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 355 739 | 322 456 | 333 885 | 365 299 | 375 069 | 374 638 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 493 309 | 597 215 | 1 124 732 | 1 109 020 | 3 035 224 | 3 145 778 | 1 178 361 | 1 125 187 |
Current Assets | 813 267 | 892 061 | 700 560 | 747 139 | 619 382 | 611 665 | 1 539 864 | 1 593 983 | 1 653 235 | 3 316 482 | 3 909 752 | 3 405 474 | 1 324 002 |
Debtors | 368 914 | 180 374 | 150 872 | 375 883 | 234 114 | 86 356 | 328 390 | 439 251 | 255 209 | 261 258 | 489 727 | 2 000 430 | 198 815 |
Net Assets Liabilities | | | | | | 374 638 | 689 903 | 874 143 | 1 285 007 | 2 107 351 | 2 575 151 | 2 108 618 | |
Other Debtors | | | | | | 11 713 | 61 448 | 51 158 | | | | 155 195 | |
Property Plant Equipment | | | | | | 15 678 | 22 919 | 72 573 | 40 499 | 68 263 | 242 071 | | 21 683 |
Total Inventories | | | | | | 32 000 | 614 259 | 30 000 | 289 006 | 20 000 | 274 247 | 226 683 | |
Cash Bank In Hand | 304 050 | 665 692 | 506 865 | 331 256 | 353 268 | 493 309 | | | | | | | |
Intangible Fixed Assets | 51 600 | 50 400 | 49 200 | 48 000 | 46 800 | 45 600 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 355 739 | 322 456 | 333 885 | 362 157 | 375 069 | 374 638 | | | | | | | |
Stocks Inventory | 140 303 | 45 995 | 42 823 | 25 000 | 32 000 | 32 000 | | | | | | | |
Tangible Fixed Assets | 29 697 | 22 272 | 16 705 | 14 115 | 22 001 | 15 678 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 150 | 150 | 150 | 150 | 150 | 150 | | | | | | | |
Profit Loss Account Reserve | 355 589 | 322 306 | 333 735 | 365 149 | 374 919 | 374 488 | | | | | | | |
Shareholder Funds | 355 739 | 322 456 | 333 885 | 365 299 | 375 069 | 374 638 | | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | 267 166 | 173 821 | 59 768 | 46 154 | 19 927 | 4 897 | 654 | 3 474 | 9 123 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 114 128 | 117 435 | 166 306 | 183 841 | 284 444 | 355 641 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 127 742 | 91 208 | 151 276 | 179 598 | 287 264 | 361 290 | | |
Dividend Recommended By Directors | | | | | | | 75 000 | 135 000 | | | | | |
Accrued Liabilities | | | | | | | | 4 500 | 11 000 | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 14 400 | 15 600 | 16 800 | 18 000 | 19 200 | 20 700 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 98 751 | 93 223 | 90 553 | 124 569 | 134 401 | 194 890 | | 5 420 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | 5 346 | -2 235 | 5 275 | 27 415 | | |
Administrative Expenses | | | | | | 420 040 | 372 870 | 470 123 | | | | | |
Amortisation Expense Intangible Assets | | | | | | 1 200 | 1 200 | 1 200 | | | | | |
Amounts Owed By Group Undertakings | | | | | | | | | | | 40 000 | 1 272 387 | |
Amounts Owed To Group Undertakings | | | | | | | | | | | | | 779 040 |
Average Number Employees During Period | | | | | | | 6 | 8 | | 7 | 10 | 10 | 8 |
Corporation Tax Payable | | | | | | | | 126 720 | 138 550 | | | | |
Cost Sales | | | | | | 949 841 | 1 734 667 | 2 377 839 | | | | | |
Creditors | | | | | | 3 571 | 2 380 | 805 374 | 443 032 | 10 859 | 1 575 587 | 1 296 856 | 1 014 672 |
Current Tax For Period | | | | | | | 97 212 | 126 720 | | | | | |
Deferred Tax Liabilities | | | | | | | 4 584 | 9 930 | 7 695 | 12 970 | 40 385 | | |
Depreciation Expense Property Plant Equipment | | | | | | 20 673 | 9 972 | 17 639 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 15 500 | | | 14 350 | | 235 969 | |
Disposals Property Plant Equipment | | | | | | | 15 500 | | | 14 350 | | 436 961 | |
Dividend Per Share Interim | | | | | | | 500 | 900 | | | | | |
Dividends Paid | | | | | | | 75 000 | 135 000 | 162 750 | 270 000 | 337 500 | | |
Finance Lease Liabilities Present Value Total | | | | | | 3 571 | 2 380 | 11 215 | | | | | |
Fixed Assets | 81 297 | 72 672 | 65 905 | 62 115 | 68 801 | 61 278 | 67 319 | 95 464 | 82 499 | 109 063 | 281 371 | | |
Gross Profit Loss | | | | | | 502 557 | 862 590 | 1 164 353 | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 1 200 | 1 200 | 1 200 | 1 200 | 1 500 | 1 200 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 9 972 | 17 639 | 34 016 | 24 182 | 60 489 | 41 079 | 5 420 |
Intangible Assets | | | | | | 45 600 | 44 400 | 43 200 | 42 000 | 40 800 | 39 300 | | |
Intangible Assets Gross Cost | | | | | | 60 000 | 60 000 | 60 000 | 60 000 | 60 000 | 60 000 | | |
Interest Payable Similar Charges Finance Costs | | | | | | 157 | 769 | 1 382 | | | | | |
Net Current Assets Liabilities | 374 442 | 249 784 | 267 980 | 303 184 | 310 636 | 320 041 | 629 548 | 788 609 | 1 210 203 | 2 022 117 | 2 334 165 | 2 108 618 | 309 330 |
Number Shares Issued Fully Paid | | | | | | | | 150 | 150 | 150 | 150 | | |
Operating Profit Loss | | | | | | 102 110 | 489 720 | 694 230 | | | | | |
Other Creditors | | | | | | | 38 551 | 198 | 20 084 | 10 859 | 151 252 | 399 174 | 80 584 |
Other Deferred Tax Expense Credit | | | | | | | 1 474 | 5 346 | | | | | |
Other Operating Income Format1 | | | | | | 19 593 | | | | | | | |
Other Taxation Social Security Payable | | | | | | | 103 862 | 4 908 | 144 302 | 790 914 | 683 182 | 180 588 | 127 811 |
Par Value Share | | | | | | | | 1 | 1 | 1 | 1 | | |
Prepayments Accrued Income | | | | | | | | 16 113 | 8 740 | 5 253 | | | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | | | 138 | 138 | | | | | | | |
Profit Loss | | | | | | 80 569 | 390 265 | 319 240 | 573 614 | 1 092 344 | 805 300 | | |
Profit Loss On Ordinary Activities Before Tax | | | | | | 101 953 | 488 951 | 692 848 | | | | | |
Property Plant Equipment Gross Cost | | | | | | 114 429 | 116 142 | 163 126 | 165 068 | 202 664 | 436 961 | | 27 103 |
Provisions | | | | | | | 4 584 | 9 930 | 7 695 | 12 970 | 40 385 | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 3 110 | 4 584 | 9 930 | 7 695 | 12 970 | 40 385 | | |
Recoverable Value-added Tax | | | | | | | | 35 045 | 3 029 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 21 384 | 98 686 | 373 608 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 17 213 | 46 984 | 1 942 | 51 946 | 234 297 | | 27 103 |
Total Assets Less Current Liabilities | 455 739 | 322 456 | 333 885 | 368 657 | 379 437 | 381 319 | 696 867 | 884 073 | 1 292 702 | 2 131 180 | 2 615 536 | 2 108 618 | 331 013 |
Total Current Tax Expense Credit | | | | | | | 97 212 | 368 262 | | | | | |
Trade Creditors Trade Payables | | | | | | | 758 620 | 350 091 | 278 646 | 461 754 | 741 153 | 717 094 | 27 237 |
Trade Debtors Trade Receivables | | | | | | 74 643 | 266 942 | 388 093 | 239 348 | 252 254 | 449 727 | 572 848 | 198 815 |
Turnover Revenue | | | | | | 1 452 398 | 2 597 257 | 3 542 192 | | | | | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | | | | 21 900 | |
Disposals Intangible Assets | | | | | | | | | | | | 60 000 | |
Creditors Due After One Year Total Noncurrent Liabilities | 100 000 | | | | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 438 825 | 642 277 | | | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 8 400 | 9 600 | 10 800 | 12 000 | 13 200 | 14 400 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 1 200 | 1 200 | 1 200 | 1 200 | 1 200 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 60 000 | 60 000 | 60 000 | 60 000 | 60 000 | 60 000 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 159 163 | 159 163 | 83 694 | 115 627 | 100 079 | 114 429 | | | | | | | |
Tangible Fixed Assets Depreciation | 129 466 | 136 891 | 66 989 | 80 445 | 78 078 | 98 751 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 7 425 | | | | | | | | | | | |
Creditors Due After One Year | | | | | | 3 571 | | | | | | | |
Creditors Due Within One Year | | 642 277 | 432 580 | 446 664 | 308 884 | 291 762 | | | | | | | |
Provisions For Liabilities Charges | | | | 6 500 | 4 368 | 3 110 | | | | | | | |
Tangible Fixed Assets Additions | | | | 333 | 1 083 | 14 350 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 5 567 | 2 923 | 13 187 | 20 673 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 75 469 | | 15 554 | | | | | | | | |
Tangible Fixed Assets Disposals | | | 75 469 | | 16 631 | | | | | | | | |