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 | 2021-07-31 | 2022-07-31 | 2023-07-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 275 336 | 1 978 394 | 2 218 865 | 2 117 414 | 2 023 205 | 1 407 040 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 357 563 | 355 505 | 434 834 | 205 551 | 94 246 | 323 979 | 66 878 | 200 544 |
Current Assets | 1 579 418 | 1 695 186 | 1 478 875 | 1 238 289 | 1 199 850 | 1 029 858 | 1 027 750 | 893 538 | 661 412 | 864 534 | 973 984 | 798 356 | 1 037 549 |
Debtors | 583 039 | 246 570 | 310 903 | 540 863 | 567 777 | 631 598 | 665 384 | 411 025 | 407 381 | 710 723 | 604 904 | 694 327 | 837 005 |
Net Assets Liabilities | | | | | | 1 407 040 | 1 333 192 | 1 111 158 | 777 380 | 803 877 | 912 026 | 856 340 | 876 034 |
Other Debtors | | | | | | | 476 057 | 59 473 | 392 947 | 16 484 | 28 552 | 33 432 | 379 143 |
Property Plant Equipment | | | | | | 520 299 | 504 370 | 497 721 | 494 602 | 501 310 | 514 717 | 514 813 | 21 962 |
Total Inventories | | | | | | 40 697 | 6 861 | 47 679 | 48 480 | 59 565 | 45 101 | 37 151 | |
Cash Bank In Hand | 985 504 | 1 439 591 | 1 154 604 | 676 318 | 604 709 | 357 563 | | | | | | | |
Intangible Fixed Assets | 6 816 | 47 493 | 31 416 | 16 673 | 1 178 | 5 502 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 275 336 | 1 978 394 | 2 218 865 | 2 117 414 | 2 023 205 | 1 407 040 | | | | | | | |
Stocks Inventory | 10 875 | 9 025 | 13 368 | 21 108 | 27 364 | 40 697 | | | | | | | |
Tangible Fixed Assets | 564 894 | 963 568 | 996 476 | 1 008 245 | 1 002 905 | 520 299 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 53 | 53 | 53 | 53 | 53 | 53 | | | | | | | |
Profit Loss Account Reserve | 1 275 233 | 1 978 291 | 2 218 762 | 2 117 311 | 2 023 102 | 1 406 937 | | | | | | | |
Shareholder Funds | 1 275 336 | 1 978 394 | 2 218 865 | 2 117 414 | 2 023 205 | 1 407 040 | | | | | | | |
|
Other Financial Data |
Total Fixed Assets Additions | | 617 257 | 108 659 | 82 774 | 13 066 | -8 728 | | | | | | | |
Total Fixed Assets Cost Or Valuation | 711 904 | 1 184 660 | 1 272 135 | 1 342 285 | 1 313 689 | 753 688 | | | | | | | |
Total Fixed Assets Depreciation | 140 194 | 67 978 | 96 911 | 144 140 | 154 643 | 94 812 | | | | | | | |
Total Fixed Assets Depreciation Charge In Period | | 40 258 | 47 414 | 59 820 | 52 165 | 32 166 | | | | | | | |
Total Fixed Assets Depreciation Disposals | | -112 474 | -18 481 | -12 591 | -41 662 | -91 997 | | | | | | | |
Total Fixed Assets Disposals | | -144 501 | -21 184 | -12 624 | -41 662 | -551 273 | | | | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 5 204 | 6 524 | 5 249 | 6 999 | 6 999 | 6 999 | 6 999 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 89 608 | 75 133 | 38 040 | 16 218 | 16 891 | 23 541 | 32 116 | 34 830 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 2 026 | 4 312 | | 11 058 | | | |
Administrative Expenses | | | | | | 1 851 085 | 1 511 276 | 1 537 200 | | | | | |
Amortisation Expense Intangible Assets | | | | | | 2 676 | 2 002 | 1 749 | | | | | |
Amortisation Rate Used For Intangible Assets | | | | | | | 25 | 25 | 25 | 25 | | | |
Amounts Owed To Group Undertakings Participating Interests | | | | | | | | | | 97 000 | | | |
Average Number Employees During Period | | | | | | 73 | 57 | 54 | 51 | 40 | 41 | 47 | 28 |
Bank Borrowings Overdrafts | | | | | | | 22 219 | 152 410 | 28 970 | 28 970 | | | |
Comprehensive Income Expense | | | | | | 23 111 | 106 152 | -42 034 | | | | | |
Corporation Tax Payable | | | | | | | 32 250 | | | 34 908 | | | |
Cost Sales | | | | | | | 437 345 | 251 232 | | | | | |
Creditors | | | | | | 113 276 | 131 158 | 296 497 | 393 173 | 338 601 | 415 238 | 353 476 | 193 456 |
Depreciation Expense Property Plant Equipment | | | | | | 29 490 | 17 955 | 10 961 | | | | | |
Depreciation Rate Used For Property Plant Equipment | | | | | | | 25 | 25 | 25 | 25 | | | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | 682 | 3 024 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 32 430 | 48 054 | 24 941 | 3 677 | | | 7 469 |
Disposals Intangible Assets | | | | | | | 682 | 3 024 | | | | | |
Disposals Property Plant Equipment | | | | | | | 32 430 | 48 054 | 24 941 | 3 677 | | | 499 403 |
Dividends Paid | | | | | | 639 276 | 180 000 | 180 000 | | | | | |
Fixed Assets | 571 710 | 1 116 682 | 1 175 224 | 1 198 145 | 1 159 046 | 658 876 | 586 475 | 514 117 | 509 141 | 505 958 | 518 102 | 520 888 | 31 941 |
Gross Profit Loss | | | | | | 1 885 182 | 1 643 161 | 1 751 493 | | | | | |
Income From Associates Joint Ventures Participating Interests | | | | | | 3 839 | 10 160 | 9 000 | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 2 002 | 1 749 | 1 750 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 17 955 | 10 961 | 3 119 | 4 350 | 6 650 | 8 575 | 10 183 |
Intangible Assets | | | | | | 5 502 | 3 500 | 1 751 | 1 | 1 | 1 | 1 | 1 |
Intangible Assets Gross Cost | | | | | | 10 706 | 10 024 | 7 000 | 7 000 | 7 000 | 7 000 | 7 000 | |
Interest Payable Similar Charges Finance Costs | | | | | | 3 707 | 3 677 | 2 534 | | | | | |
Investments | | | | | | 133 075 | 78 605 | 14 645 | 14 538 | 4 647 | | | |
Investments Fixed Assets | | | | | | 133 075 | 78 605 | 14 645 | 4 647 | 4 647 | 3 384 | 6 074 | 9 978 |
Net Current Assets Liabilities | 953 443 | 1 096 000 | 1 263 534 | 1 121 447 | 1 051 089 | 916 582 | 896 592 | 597 041 | 268 239 | 636 520 | 809 162 | 688 928 | 844 093 |
Operating Profit Loss | | | | | | 34 097 | 131 885 | 214 293 | | | | | |
Other Creditors | | | | | | | 16 760 | 80 315 | 5 724 | 241 601 | 415 238 | 353 476 | 96 279 |
Other Interest Receivable Similar Income Finance Income | | | | | | 199 | 54 | 164 | | | | | |
Other Investments Other Than Loans | | | | | | | 78 605 | 14 645 | 14 538 | 4 647 | | | |
Other Taxation Social Security Payable | | | | | | | 29 388 | 23 741 | 19 795 | 70 205 | 7 192 | 1 555 | 76 526 |
Other Taxes Not Already Shown | | | | | | | | 218 269 | | | | | |
Profit Loss | | | | | | 23 111 | 106 152 | -42 034 | | | | | |
Profit Loss On Ordinary Activities After Tax | | | | | | | 106 152 | 176 235 | | | | | |
Profit Loss On Ordinary Activities Before Tax | | | | | | 34 428 | 138 422 | 220 923 | | | | | |
Property Plant Equipment Gross Cost | | | | | | 609 907 | 579 503 | 535 761 | 510 820 | 518 201 | 538 258 | 546 929 | 56 792 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 11 317 | 32 270 | 44 688 | | | | | |
Total Assets Less Current Liabilities | 1 525 153 | 2 212 682 | 2 438 758 | 2 319 592 | 2 210 135 | 1 575 458 | 1 483 067 | 1 111 158 | 777 380 | 1 142 478 | 1 327 264 | 1 209 816 | 876 034 |
Trade Creditors Trade Payables | | | | | | | 30 541 | 40 031 | 80 381 | 114 936 | 96 591 | 6 507 | 20 651 |
Trade Debtors Trade Receivables | | | | | | | 189 327 | 351 552 | 14 434 | 694 239 | 576 352 | 660 895 | 457 862 |
Turnover Revenue | | | | | | | 2 080 506 | 2 002 725 | | | | | |
Advances Credits Directors | | | | | 234 325 | 225 503 | 211 | 335 | 292 | 965 | | | |
Advances Credits Made In Period Directors | | | | | | 276 531 | 388 991 | 206 888 | 175 268 | | | | |
Advances Credits Repaid In Period Directors | | | | | | 267 709 | 163 277 | 206 764 | 175 311 | | | | |
Amount Specific Advance Or Credit Directors | | | | | | | | | 292 | 965 | 909 | 1 635 | 50 505 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | | 52 818 | 67 875 | 193 418 | 183 664 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | | 53 491 | 67 819 | 190 874 | 235 804 |
Investments In Joint Ventures | | | | | | | | | | | -1 262 | 6 074 | 9 978 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | | | 20 057 | 8 671 | 9 266 |
Amounts Owed To Group Undertakings | | | | | | | | | | 97 000 | | | |
Investments In Group Undertakings | | | | | | | | | | 4 647 | 3 384 | | |
Creditors Due After One Year Total Noncurrent Liabilities | 249 817 | 234 288 | 219 893 | 202 178 | 186 930 | 168 418 | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 625 975 | 599 186 | 215 341 | 116 842 | 148 761 | 113 276 | | | | | | | |
Intangible Fixed Assets Additions | | 57 266 | 682 | 3 024 | | 7 000 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 2 272 | 18 861 | 35 620 | 53 387 | 59 794 | 5 204 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 16 589 | 16 759 | 17 767 | 15 495 | 2 676 | | | | | | | |
Intangible Fixed Assets Amortisation On Disposals | | | | | -9 088 | -57 266 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 9 088 | 66 354 | 67 036 | 70 060 | 60 972 | 10 706 | | | | | | | |
Intangible Fixed Assets Disposals | | | | | -9 088 | -57 266 | | | | | | | |
Other Aggregate Reserves | 50 | 50 | 50 | 50 | 50 | 50 | | | | | | | |
Tangible Fixed Assets Additions | | 454 370 | 66 266 | 53 855 | 31 330 | 6 160 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 702 816 | 1 012 685 | 1 057 767 | 1 098 998 | 1 097 754 | 609 907 | | | | | | | |
Tangible Fixed Assets Depreciation | 137 922 | 49 117 | 61 291 | 90 753 | 94 849 | 89 608 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 23 669 | 30 655 | 42 053 | 36 670 | 29 490 | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | -112 474 | -18 481 | -12 591 | -32 574 | -34 731 | | | | | | | |
Tangible Fixed Assets Disposals | | -144 501 | -21 184 | -12 624 | -32 574 | -494 007 | | | | | | | |
Total Fixed Asset Investments Additions | | 105 621 | 41 711 | 25 895 | -18 264 | -21 888 | | | | | | | |
Total Fixed Asset Investments Cost Or Valuation | 0 | 105 621 | 147 332 | 173 227 | 154 963 | 133 075 | | | | | | | |
Total Investments Fixed Assets | 0 | 105 621 | 147 332 | 173 227 | 154 963 | 133 075 | | | | | | | |