Profit & Loss |
Date of Accounts |
2011-03-30 | 2011-03-31 | 2012-03-30 | 2012-03-31 | 2013-03-30 | 2013-03-31 | 2014-03-30 | 2014-03-31 | 2015-03-30 | 2015-03-31 | 2016-03-31 | 2017-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 352 428 | 352 428 | 347 003 | 347 003 | 353 962 | 353 962 | 181 870 | 181 870 | 181 805 | 181 805 | 202 196 | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | | | | | 126 798 | 61 433 |
Current Assets | 445 887 | | 450 241 | 450 241 | 446 428 | 446 428 | 278 645 | 278 645 | 286 755 | 286 755 | 280 346 | 263 938 |
Debtors | 389 235 | | 379 861 | 379 861 | 388 025 | 388 025 | 224 469 | 224 469 | 224 754 | 224 754 | 153 548 | 202 505 |
Net Assets Liabilities | | | | | | | | | | | 202 196 | 198 350 |
Other Debtors | 646 | | 482 | 482 | 429 | 429 | 1 020 | 1 020 | 18 599 | 2 560 | 14 934 | 16 359 |
Property Plant Equipment | | | | | | | | | | | 2 268 | 4 100 |
Cash Bank In Hand | 56 652 | | 70 380 | 70 380 | 58 403 | 58 403 | 54 176 | 54 176 | 62 001 | 62 001 | 126 798 | |
Net Assets Liabilities Including Pension Asset Liability | 352 428 | | 347 003 | 347 003 | 353 962 | 353 962 | 181 870 | 181 870 | 181 805 | 181 805 | 202 196 | |
Tangible Fixed Assets | 1 459 | 1 459 | 981 | 981 | 629 | 629 | 1 897 | 1 897 | 2 058 | 2 058 | 2 268 | |
Trade Debtors | 126 133 | | 131 378 | 131 378 | 118 331 | 118 331 | 118 669 | 118 669 | 133 812 | 133 812 | 108 441 | |
|
Capital & Reserves |
Called Up Share Capital | 6 342 | | 6 342 | 6 342 | 6 342 | 6 342 | 6 342 | 6 342 | 6 342 | 6 342 | 6 342 | |
Profit Loss Account Reserve | 289 245 | 289 245 | 283 820 | 283 820 | 290 779 | 290 779 | 118 687 | 118 687 | 118 622 | 118 622 | 139 013 | |
Shareholder Funds | 352 428 | 352 428 | 347 003 | 347 003 | 353 962 | 353 962 | 181 870 | 181 870 | 181 805 | 181 805 | 202 196 | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 11 580 | 12 471 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | | 2 723 |
Administrative Expenses | 162 627 | | 149 829 | | 154 284 | | 142 493 | | 168 618 | | 138 990 | 145 761 |
Amounts Owed By Subsidiaries | | | | | | | | | | | 30 173 | 80 758 |
Amounts Owed To Subsidiaries | | | | | | | | | | | 519 | 532 |
Average Number Employees During Period | | | | | 20 | | 21 | | | | 17 | 16 |
Corporation Tax Payable | | | | | | | | | | | 5 000 | |
Cost Sales | 547 632 | | 564 822 | | 547 002 | | 531 794 | | 519 014 | | 524 526 | 483 623 |
Creditors | | | | | | | | | | | 80 418 | 69 105 |
Distribution Costs | 164 205 | | 169 996 | | 173 650 | | 159 095 | | 155 575 | | 149 934 | 143 815 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | 80 751 | 51 711 |
Gross Profit Loss | 393 703 | | 375 995 | | 368 274 | | 333 256 | | 343 762 | | 313 655 | 285 154 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | | | | 891 |
Net Current Assets Liabilities | 350 969 | | 346 022 | 346 022 | 353 333 | 353 333 | 179 973 | 179 973 | 179 747 | 179 747 | 199 928 | 194 833 |
Operating Profit Loss | 70 964 | | 59 653 | | 42 878 | | 35 707 | | 24 747 | | 24 731 | -4 422 |
Other Creditors | | | | | | | | | | | 14 830 | 18 141 |
Other Taxation Social Security Payable | | | | | | | | | | | 27 950 | 23 878 |
Profit Loss | | | | | | | | | | | 20 391 | -3 846 |
Profit Loss On Ordinary Activities Before Tax | 70 964 | | 59 653 | | 42 878 | | 35 707 | | 24 747 | | 24 731 | -4 422 |
Property Plant Equipment Gross Cost | | | | | | | | | | | 13 848 | 16 571 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | | | 583 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 4 340 | -576 |
Total Assets Less Current Liabilities | | | | | | | | | | | 202 196 | 198 933 |
Trade Creditors Trade Payables | | | | | | | | | | | 32 119 | 26 554 |
Trade Debtors Trade Receivables | | | | | | | | | | | 108 441 | 105 388 |
Turnover Revenue | | | | | | | | | | | 838 181 | 768 777 |
Audit Fees Expenses | 3 200 | | 2 500 | 2 500 | 2 500 | 2 500 | 2 600 | 2 600 | 2 750 | 2 750 | 2 750 | |
Accruals Deferred Income Within One Year | 11 593 | | 12 261 | 12 261 | 8 780 | 8 780 | 10 042 | 10 042 | | 15 760 | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | -254 | | -622 | | -81 | | -701 | | | | | |
Administration Support Average Number Employees | | | | | 7 | | 7 | | | | | |
Aggregate Dividends Paid In Financial Year | 45 000 | | 50 000 | | 25 000 | | 200 000 | | 20 000 | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 251 923 | | 236 092 | 236 092 | 256 363 | 256 363 | 92 257 | 92 257 | 72 343 | 72 343 | 30 173 | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | | | 282 | 282 | | | | | 913 | 913 | 519 | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -90 | | 83 | | 54 | | 80 | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | | | | | 19 371 | | 19 371 | 19 371 | | 18 500 | | |
Commitments Under Non-cancellable Operating Leases Other Items | | | | | 14 268 | | 8 618 | 8 618 | | 15 527 | | |
Corporation Tax Due Within One Year | 20 500 | | 15 700 | 15 700 | 11 000 | 11 000 | 8 500 | 8 500 | 5 500 | 5 500 | 5 000 | |
Creditors Due Within One Year | 94 918 | | 104 219 | 104 219 | 93 095 | 93 095 | 98 672 | 98 672 | 107 008 | 107 008 | 80 418 | |
Depreciation Impairment Reversal Tangible Fixed Assets | 1 579 | | 478 | 478 | 352 | 352 | 430 | 430 | 600 | 600 | 652 | |
Expenses Not Deductible For Tax Purposes | 234 | | 193 | | 62 | | | | | | | |
Hire Leasing Plant Machinery Costs | | | | | 12 195 | | 12 607 | | | | | |
Hire Property Other Lease Expenditure | | | | | 19 371 | | 19 371 | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | -254 | | -622 | | -81 | | -701 | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | 19 371 | | 19 371 | 19 371 | 19 371 | 19 371 | 19 371 | 19 371 | | 18 500 | | |
Number Shares Allotted | | | | 6 180 | | 6 180 | | 6 180 | | 6 180 | 6 180 | |
Operating Leases Expiring Between Two Five Years | | | | | | | | | 34 027 | | 32 449 | |
Other Creditors Due Within One Year | | | | | | | | | 15 760 | | 14 830 | |
Other Differences Leading To An Increase Decrease In Tax Charge | 306 | | 80 | | -701 | | -367 | | | | | |
Other Operating Income | 4 093 | | 3 483 | | 2 538 | | 4 039 | | 5 178 | | | |
Other Operating Leases Expiring Between Two Five Years | 13 546 | | 15 557 | 15 557 | 14 268 | 14 268 | 2 444 | 2 444 | | 15 527 | | |
Other Operating Leases Expiring Within One Year | | | | | | | 6 174 | 6 174 | | | | |
Other Taxation Social Security Within One Year | 32 880 | | 35 297 | 35 297 | 31 567 | 31 567 | 28 836 | 28 836 | 24 560 | 24 560 | 27 950 | |
Par Value Share | | | | 1 | | 1 | | 1 | | 1 | 1 | |
Pension Costs | 5 018 | | 4 513 | | 2 407 | | 445 | | 347 | | | |
Pensions Costs Defined Contribution Schemes | 5 018 | | 4 513 | | 2 407 | | 445 | | | | | |
Prepayments Accrued Income Current Asset | 10 533 | | 11 909 | 11 909 | 12 902 | 12 902 | 12 523 | 12 523 | | 16 039 | | |
Profit Loss For Period | 50 718 | | 44 575 | | 31 959 | | 27 908 | | 19 935 | | | |
Selling Average Number Employees | | | | | 13 | | 14 | | | | | |
Share Capital Allotted Called Up Paid | 62 | | 62 | 62 | 62 | 62 | 62 | 62 | 62 | 62 | 62 | |
Share Premium Account | 56 841 | 56 841 | 56 841 | 56 841 | 56 841 | 56 841 | 56 841 | 56 841 | 56 841 | 56 841 | 56 841 | |
Social Security Costs | 22 560 | | 20 157 | | 19 270 | | 17 829 | | | | | |
Staff Costs | 282 840 | | 274 248 | | 270 704 | | 260 157 | | | | | |
Standard Nominal Tax Rate | 28 | | 26 | | 24 | | 23 | | | | | |
Tangible Fixed Assets Additions | | | | | | | | 1 698 | | 761 | 862 | |
Tangible Fixed Assets Cost Or Valuation | | 14 933 | | 14 933 | | 14 933 | | 13 162 | | 12 986 | 13 848 | |
Tangible Fixed Assets Depreciation | | 13 474 | | 13 952 | | 14 304 | | 11 265 | | 10 928 | 11 580 | |
Tangible Fixed Assets Depreciation Charged In Period | | | | 478 | | 352 | | 430 | | 600 | 652 | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | | | | | 3 469 | | 937 | | |
Tangible Fixed Assets Disposals | | | | | | | | 3 469 | | 937 | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 19 870 | | 15 510 | | 10 291 | | 8 213 | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 20 246 | | 15 078 | | 10 919 | | 7 799 | | 4 812 | | | |
Total Dividend Payment | 45 000 | | 50 000 | | 25 000 | | 200 000 | | | | | |
Trade Creditors Within One Year | 29 945 | | 40 679 | 40 679 | 41 748 | 41 748 | 51 294 | 51 294 | 60 275 | 60 275 | 32 119 | |
Turnover Gross Operating Revenue | 941 335 | | 940 817 | 940 817 | 915 276 | 915 276 | 865 050 | 865 050 | 862 776 | 862 776 | | |
U K Current Corporation Tax | 20 246 | | 15 078 | | 10 919 | | 7 799 | | 4 812 | | | |
U K Current Corporation Tax On Income For Period | 20 500 | | 15 700 | | 11 000 | | 8 500 | | | | | |
Wages Salaries | 255 262 | | 249 578 | | 249 027 | | 241 883 | | | | | |