Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 2017-03-31 | 2018-03-31 | 2018-09-30 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 2 023 986 | 2 017 136 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 2 481 | 350 | 815 | 112 239 | 129 044 | 3 277 | 197 053 | 14 563 |
Current Assets | 2 511 169 | 2 759 808 | 3 009 993 | 2 137 208 | 3 123 481 | 3 124 161 | 3 517 764 | 3 318 605 | 3 570 127 | 4 374 205 |
Debtors | 1 650 136 | 1 633 548 | 1 507 877 | 931 272 | 1 503 390 | 1 476 614 | 1 703 299 | 1 948 915 | 1 951 372 | 2 425 312 |
Net Assets Liabilities | | | 1 652 459 | 1 387 204 | 1 455 954 | 1 785 846 | 1 676 776 | 1 639 748 | 1 643 401 | 1 787 478 |
Other Debtors | 29 750 | 11 035 | 281 862 | 147 120 | 269 269 | 342 195 | 312 845 | 366 365 | 269 986 | 343 049 |
Property Plant Equipment | | | 1 299 457 | 1 280 561 | 1 265 736 | 1 589 240 | 1 557 832 | 1 570 536 | 1 578 211 | 1 702 049 |
Total Inventories | | | 1 499 635 | 1 205 586 | 1 619 276 | 1 535 307 | 1 685 421 | 1 366 413 | 1 421 702 | |
Cash Bank In Hand | 2 073 | 156 444 | | | | | | | | |
Intangible Fixed Assets | 93 473 | 87 815 | | | | | | | | |
Stocks Inventory | 858 960 | 969 816 | | | | | | | | |
Tangible Fixed Assets | 1 182 442 | 1 158 384 | | | | | | | | |
Trade Debtors | 994 951 | 1 214 366 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 12 800 | 12 800 | | | | | | | | |
Profit Loss Account Reserve | 1 146 660 | 1 232 810 | | | | | | | | |
Shareholder Funds | 2 023 986 | 2 017 136 | | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | 14 796 | 126 260 | 96 690 | 8 096 | 24 520 |
Accumulated Amortisation Impairment Intangible Assets | | | 126 302 | 126 302 | 126 302 | 126 302 | 126 302 | 126 302 | 126 302 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 685 708 | 707 185 | 723 919 | 726 756 | 754 584 | 772 597 | 811 635 | 859 993 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 16 713 | 10 719 | 50 486 | 49 663 | 172 196 |
Amounts Owed By Related Parties | | | | | | | | | 24 000 | 96 096 |
Average Number Employees During Period | | | | | | 42 | 41 | 41 | 40 | 40 |
Bank Borrowings | | | 238 295 | 159 678 | 128 019 | 301 835 | 427 613 | 501 982 | 565 781 | 519 954 |
Bank Borrowings Overdrafts | | | 149 398 | 98 268 | 76 259 | 194 160 | 278 318 | 290 115 | 271 819 | 211 623 |
Bank Overdrafts | 550 115 | 73 837 | 368 333 | 200 447 | 173 323 | | | | | |
Corporation Tax Payable | | | | | | | | | | 12 736 |
Creditors | | | 201 052 | 133 357 | 101 867 | 219 278 | 450 042 | 412 442 | 319 694 | 312 115 |
Finance Lease Liabilities Present Value Total | | | 51 654 | 35 089 | 25 608 | 25 118 | 5 732 | 16 244 | 4 478 | 100 492 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 22 875 | 17 800 | | | 52 809 | 32 616 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | 324 695 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 37 747 | 16 734 | 15 309 | 32 903 | 36 554 | 40 974 | 48 358 |
Intangible Assets Gross Cost | | | 126 302 | 126 302 | 126 302 | 126 302 | 126 302 | 126 302 | 126 302 | |
Loans From Group Undertakings Participating Interests | | | | | | 16 986 | 305 469 | 272 737 | 171 980 | 19 130 |
Net Current Assets Liabilities | 833 010 | 1 177 670 | 640 558 | 326 504 | 369 871 | 493 670 | 699 882 | 610 056 | 510 793 | 576 544 |
Number Shares Issued Fully Paid | | | | 128 000 | 128 000 | | | | | |
Other Creditors | | | 65 958 | 499 595 | 1 593 718 | 1 107 248 | 797 120 | 607 928 | 695 063 | 621 671 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 16 270 | | 7 533 | 5 075 | 18 541 | 1 936 | |
Other Disposals Property Plant Equipment | | | | 29 359 | | 15 067 | 14 299 | 19 769 | 2 950 | |
Other Remaining Borrowings | | | | | | 16 986 | 165 992 | 106 083 | 43 397 | 19 130 |
Other Taxation Social Security Payable | | | 173 646 | 76 701 | 53 664 | 129 184 | 175 182 | 165 484 | 123 644 | 232 334 |
Par Value Share | | 10 | | 10 | 10 | | | | | |
Payments On Account Inventories | | | -751 845 | -692 349 | -404 759 | -235 391 | -298 749 | -205 511 | -431 813 | -766 661 |
Payments Received On Account | | | | | | 617 585 | 736 881 | 474 511 | 922 390 | 811 339 |
Property Plant Equipment Gross Cost | | | 1 985 165 | 1 987 746 | 1 989 655 | 2 315 996 | 2 312 416 | 2 343 133 | 2 389 846 | 2 562 042 |
Provisions For Liabilities Balance Sheet Subtotal | | | 86 504 | 86 504 | 77 786 | 77 786 | 130 896 | 128 402 | 125 909 | 179 000 |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | -4 939 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 31 940 | 1 909 | | | | | |
Total Assets Less Current Liabilities | 2 112 013 | 2 426 957 | 1 940 015 | 1 607 065 | 1 635 607 | 2 082 910 | 2 257 714 | 2 180 592 | 2 089 004 | 2 278 593 |
Total Borrowings | | | 149 398 | 98 268 | 301 342 | 301 835 | 733 082 | 774 719 | 737 761 | 539 084 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | 324 695 | | | | |
Trade Creditors Trade Payables | | | 1 672 601 | 972 551 | 881 145 | 1 286 384 | 678 038 | 967 917 | 875 829 | 1 724 267 |
Trade Debtors Trade Receivables | | | 1 226 015 | 784 152 | 1 234 121 | 1 134 420 | 1 390 454 | 1 582 550 | 1 657 386 | 1 986 167 |
Total Fees To Auditors | 20 750 | | | | | | | | | |
Advances Credits Directors | | 7 281 | | | | | | | | |
Advances Credits Made In Period Directors | | 18 809 | | | | | | | | |
Company Contributions To Money Purchase Schemes Directors | 18 000 | 12 000 | | | | | | | | |
Director Remuneration Benefits Including Payments To Third Parties | 85 200 | 56 633 | | | | | | | | |
Accruals Deferred Income Within One Year | 24 136 | 69 456 | | | | | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | | 14 112 | | | | | | | | |
Administrative Expenses | 1 315 045 | 866 575 | | | | | | | | |
Amortisation Intangible Assets Expense | 5 498 | 32 990 | | | | | | | | |
Amounts Owed To Subsidiaries Within One Year | 3 088 | 3 088 | | | | | | | | |
Amounts Recoverable On Contracts | 280 656 | 293 157 | | | | | | | | |
Corporation Tax Recoverable Current Asset | 20 632 | 26 902 | | | | | | | | |
Creditors Due After One Year | 88 027 | 409 821 | | | | | | | | |
Creditors Due Within One Year | 1 678 159 | 1 582 138 | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 65 263 | 40 783 | | | | | | | | |
Distribution Costs | 667 307 | 427 265 | | | | | | | | |
Expenses Not Deductible For Tax Purposes | 26 134 | 11 583 | | | | | | | | |
Finished Goods Goods For Resale | 305 335 | 275 422 | | | | | | | | |
Fixed Assets | 1 279 003 | 1 249 287 | | | | | | | | |
Foreign Currency Translation Gain Loss Recognised In Profit Loss | 3 145 | | | | | | | | | |
Historical Cost Depreciation Charge Less Actual Depreciation Charge Calculated On Revalued Amount | 15 408 | -9 072 | | | | | | | | |
Historical Cost Profit Loss For Period | -69 309 | 84 920 | | | | | | | | |
Income From Other Fixed Asset Investments | 791 | | | | | | | | | |
Increase Decrease In Net Cash For Period | 527 699 | 676 599 | | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | 14 112 | | | | | | | | |
Intangible Fixed Assets Additions | | 27 332 | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 5 498 | 38 488 | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 32 990 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 98 971 | 126 303 | | | | | | | | |
Interest Payable Similar Charges | 13 586 | 24 871 | | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 54 | 54 | | | | | | | | |
Investment Income- Net | 791 | | | | | | | | | |
Investments Fixed Assets | 3 088 | 3 088 | | | | | | | | |
Loans From Directors | 11 529 | | | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 2 023 986 | 2 017 136 | | | | | | | | |
Net Debt Funds | 648 069 | 370 562 | | | | | | | | |
Net Increase Decrease In Shareholders Funds | 135 835 | 6 850 | | | | | | | | |
Number Shares Allotted | | 128 000 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 13 100 | 41 333 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 12 000 | 43 348 | | | | | | | | |
Operating Profit Loss | -86 651 | 25 809 | | | | | | | | |
Other Creditors Due Within One Year | 2 670 | 5 599 | | | | | | | | |
Other Interest Receivable | 14 675 | | | | | | | | | |
Other Interest Receivable Similar Income | 14 729 | 54 | | | | | | | | |
Other Taxation Social Security Within One Year | 58 395 | 77 015 | | | | | | | | |
Payments Received On Account Within One Year | 82 092 | 589 364 | | | | | | | | |
Pension Costs | 40 316 | 29 153 | | | | | | | | |
Pensions Costs Defined Contribution Schemes | 40 316 | 29 153 | | | | | | | | |
Percentage Subsidiary Held | | 100 | | | | | | | | |
Prepayments Accrued Income Current Asset | 324 147 | 88 088 | | | | | | | | |
Profit Loss For Period | 64 085 | -6 850 | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | -84 717 | 992 | | | | | | | | |
Realisation Property Valuation Gains Prior Periods | | 93 000 | | | | | | | | |
Revaluation Reserve | 864 526 | 771 526 | | | | | | | | |
Secured Debts | 27 887 | 73 837 | | | | | | | | |
Share Capital Allotted Called Up Paid | 12 800 | 12 800 | | | | | | | | |
Short-term Borrowing Charges Including Bank Interest | 5 598 | 12 344 | | | | | | | | |
Staff Costs | 1 642 847 | 1 093 225 | | | | | | | | |
Stocks Raw Materials Consumables | 33 043 | 31 337 | | | | | | | | |
Tangible Fixed Assets Additions | | 187 783 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 741 826 | 1 720 638 | | | | | | | | |
Tangible Fixed Assets Depreciation | 559 384 | 562 254 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 9 581 | 41 091 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 38 221 | | | | | | | | |
Tangible Fixed Assets Disposals | | 208 971 | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 17 791 | 198 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | -20 632 | 7 842 | | | | | | | | |
Total Dividend Payment | 44 700 | | | | | | | | | |
Total Recognised Gain Loss For Period | -89 085 | -6 850 | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 20 632 | 7 842 | | | | | | | | |
Trade Creditors Within One Year | 934 134 | 720 431 | | | | | | | | |
Turnover Gross Operating Revenue | 8 751 369 | 6 622 343 | | | | | | | | |
U K Current Corporation Tax | 20 632 | 7 842 | | | | | | | | |
U K Current Corporation Tax On Income For Period | 20 632 | 6 270 | | | | | | | | |
Utilisation Tax Losses | 16 874 | | | | | | | | | |
Wages Salaries | 1 602 531 | 1 064 072 | | | | | | | | |
Work In Progress | 692 922 | 763 535 | | | | | | | | |