Profit & Loss |
Date of Accounts |
2013-03-31 | 2014-03-31 | 2017-03-31 | 2018-03-31 | 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 |
Net Worth | 194 858 | 328 264 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 28 006 | 6 244 | 190 560 | 563 828 | 1 037 434 | 807 669 | 839 116 |
Current Assets | 534 692 | 1 071 400 | 961 723 | 1 786 793 | 2 076 901 | 2 855 975 | 3 848 627 | 3 913 844 | 4 800 884 |
Debtors | 408 900 | 631 792 | 764 334 | 1 632 205 | 1 332 741 | 1 928 050 | 1 972 174 | 2 232 657 | 2 876 435 |
Net Assets Liabilities | | | 401 581 | 596 830 | 878 423 | 887 911 | 919 725 | 968 036 | 958 926 |
Other Debtors | | | 139 979 | 4 773 | 7 533 | | | 12 000 | 15 970 |
Property Plant Equipment | | | 490 325 | 481 244 | 748 609 | 850 147 | 1 064 931 | 1 074 859 | 1 139 511 |
Total Inventories | | | 169 383 | 148 344 | 553 600 | 364 097 | 839 019 | 873 518 | 1 085 333 |
Cash Bank In Hand | 74 868 | 212 949 | | | | | | | |
Intangible Fixed Assets | 1 000 | 500 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 194 858 | 328 264 | | | | | | | |
Stocks Inventory | 50 924 | 226 659 | | | | | | | |
Tangible Fixed Assets | 64 965 | 160 589 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 320 | 320 | | | | | | | |
Profit Loss Account Reserve | 194 538 | 327 944 | | | | | | | |
Shareholder Funds | 194 858 | 328 264 | | | | | | | |
|
Other Financial Data |
Secured Debts | 0 | 51 868 | | | | | | | |
Total Fixed Assets Additions | | 123 038 | | | | | | | |
Total Fixed Assets Cost Or Valuation | 112 779 | 230 815 | | | | | | | |
Total Fixed Assets Depreciation | 46 814 | 69 726 | | | | | | | |
Total Fixed Assets Depreciation Charge In Period | | 25 632 | | | | | | | |
Total Fixed Assets Depreciation Disposals | | -2 720 | | | | | | | |
Total Fixed Assets Disposals | | -5 002 | | | | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 163 971 | 192 995 | 173 923 | 207 963 | 102 755 | 118 445 | 28 597 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 87 216 | | | | | |
Average Number Employees During Period | | | 43 | 48 | 64 | 68 | 67 | 80 | 89 |
Bank Borrowings Overdrafts | | | 41 197 | 97 846 | 84 136 | 169 372 | 430 289 | 390 531 | 350 772 |
Corporation Tax Payable | | | 99 722 | 204 392 | 105 860 | 243 018 | 295 812 | 269 727 | 376 465 |
Creditors | | | 818 291 | 126 788 | 199 936 | 338 882 | 439 190 | 390 531 | 451 107 |
Depreciation Rate Used For Property Plant Equipment | | | | 25 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 29 612 | 105 360 | 54 593 | 23 991 | | 127 737 |
Disposals Property Plant Equipment | | | | 67 273 | 197 121 | 339 014 | 53 783 | | 217 714 |
Fixed Assets | 65 965 | 161 089 | 490 325 | 481 325 | 748 714 | 850 252 | 1 197 336 | 1 207 264 | 1 265 512 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 58 636 | 86 288 | 88 633 | 48 157 | 15 690 | 37 889 |
Intangible Assets Gross Cost | | | | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 | |
Investments | | | | 81 | | | | | |
Investments Fixed Assets | | | | 81 | 105 | 105 | 132 405 | 132 405 | 126 001 |
Investments In Associates Joint Ventures Participating Interests | | | | 1 | | | | | |
Investments In Group Undertakings | | | | 80 | 104 | 104 | 6 404 | 6 404 | -6 404 |
Net Current Assets Liabilities | 177 059 | 283 802 | 143 432 | 326 014 | 479 687 | 496 642 | 243 836 | 240 953 | 209 481 |
Other Creditors | | | 100 483 | 4 684 | 3 413 | 14 640 | 11 246 | 26 539 | 21 916 |
Other Taxation Social Security Payable | | | 80 795 | 38 545 | 48 814 | 49 607 | 51 870 | 64 712 | 90 769 |
Property Plant Equipment Gross Cost | | | 654 296 | 674 239 | 922 532 | 1 058 110 | 1 167 686 | 1 193 304 | 1 168 108 |
Provisions For Liabilities Balance Sheet Subtotal | | | 88 737 | 83 721 | 150 042 | 120 101 | 82 257 | 89 650 | 64 960 |
Total Assets Less Current Liabilities | 243 024 | 444 891 | 633 757 | 807 339 | 1 228 401 | 1 346 894 | 1 441 172 | 1 448 217 | 1 474 993 |
Trade Creditors Trade Payables | | | 218 400 | 453 559 | 674 992 | 815 587 | 1 046 617 | 1 263 267 | 1 320 094 |
Trade Debtors Trade Receivables | | | 624 355 | 1 315 309 | 803 965 | 1 466 130 | 1 374 632 | 1 573 984 | 2 176 170 |
Advances Credits Directors | | | 68 114 | 2 504 | | | | | |
Advances Credits Made In Period Directors | | | 88 856 | 325 826 | | | | | |
Advances Credits Repaid In Period Directors | | | 5 288 | 396 444 | | | | | |
Amount Specific Advance Or Credit Directors | | | 17 562 | 460 | 10 778 | 24 865 | 37 831 | 42 261 | 61 217 |
Amount Specific Advance Or Credit Made In Period Directors | | | | 128 131 | 11 698 | 25 087 | 37 929 | 42 261 | 61 217 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | 146 153 | 920 | 11 000 | 24 963 | 37 831 | 42 261 |
Audit Fees Expenses | | | | | | | 5 800 | 17 551 | 25 241 |
Director Remuneration | | | | | | | 60 329 | 57 410 | |
Dividend Recommended By Directors | | | | | | | | 689 993 | 1 155 025 |
Accrued Liabilities | | | | 133 604 | 124 096 | 125 930 | 145 348 | | |
Amounts Owed By Group Undertakings | | | | | 100 000 | 179 606 | 156 470 | 274 555 | 188 687 |
Amounts Owed By Joint Ventures | | | | | 75 746 | 76 396 | | | |
Finance Lease Liabilities Present Value Total | | | | 17 708 | 89 415 | 61 762 | 52 612 | 8 901 | 41 772 |
Investments In Joint Ventures | | | | 1 | 1 | 1 | 126 001 | 126 001 | 126 001 |
Other Remaining Borrowings | | | | 358 847 | 373 631 | 435 546 | 550 067 | | |
Prepayments | | | | 28 286 | 20 425 | 30 976 | 58 375 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 445 414 | 474 592 | 501 678 | 25 618 | 192 518 |
Accrued Liabilities Deferred Income | | | | | | | 151 148 | 136 399 | 160 214 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | 7 393 | 21 733 |
Administrative Expenses | | | | | | | 1 239 185 | 1 664 525 | 2 053 811 |
Amounts Owed By Associates | | | | | | 76 396 | 76 514 | 94 417 | 103 820 |
Amounts Owed To Group Undertakings | | | | | | 370 000 | 593 930 | 750 274 | 1 151 446 |
Applicable Tax Rate | | | | | | | 19 | 19 | 19 |
Bank Borrowings | | | | | | | 39 759 | 39 759 | 39 759 |
Comprehensive Income Expense | | | | | | | 1 067 116 | 738 304 | 1 145 915 |
Cost Sales | | | | | | | 6 801 419 | 8 571 108 | 13 265 894 |
Current Tax For Period | | | | | | | 204 254 | 161 494 | 229 692 |
Deferred Tax Liabilities | | | | | | | 35 834 | 43 227 | 64 960 |
Depreciation Expense Property Plant Equipment | | | | | | | 48 157 | 15 690 | 37 889 |
Dividends Paid | | | | | | | 1 035 307 | 689 993 | 1 155 025 |
Finance Lease Payments Owing Minimum Gross | | | | | | | 57 344 | 9 658 | 47 411 |
Future Finance Charges On Finance Leases | | | | | | | 4 732 | 757 | 5 639 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -1 547 | | 69 573 |
Gross Profit Loss | | | | | | | 2 231 092 | 2 439 890 | 3 342 270 |
Income From Associates Joint Ventures Participating Interests | | | | | | | 21 000 | | |
Income From Shares In Group Undertakings | | | | | | | 41 882 | 30 286 | 14 000 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | -338 319 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | 5 986 | -17 047 |
Interest Expense On Bank Overdrafts | | | | | | | 12 925 | 12 907 | 20 288 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 5 595 | 4 732 | 3 925 |
Interest Payable Similar Charges Finance Costs | | | | | | | 18 520 | 17 639 | 24 213 |
Issue Equity Instruments | | | | | | | 4 | | |
Other Deferred Tax Expense Credit | | | | | | | -37 767 | 7 393 | 21 733 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 23 | 184 |
Other Operating Income Format1 | | | | | | | 197 334 | 125 142 | 101 863 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 35 805 | 48 831 | 53 375 |
Prepayments Accrued Income | | | | | | | 58 375 | 42 278 | 48 377 |
Profit Loss | | | | | | | 1 067 116 | 738 304 | 1 145 915 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 1 233 603 | 913 177 | 1 380 293 |
Provisions | | | | | | | 82 257 | 89 650 | 64 960 |
Social Security Costs | | | | | | | 8 400 | 6 086 | 6 804 |
Staff Costs Employee Benefits Expense | | | | | | | 1 984 260 | 2 559 458 | 2 853 969 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 11 948 | 5 755 | 2 660 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 234 385 | 173 504 | 262 256 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -388 | 3 209 | -13 740 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 1 025 | | 1 731 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 166 487 | 174 873 | 234 378 |
Total Current Tax Expense Credit | | | | | | | 204 254 | 167 480 | 212 645 |
Total Operating Lease Payments | | | | | | | 171 625 | 217 311 | 332 446 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | -129 374 | | |
Turnover Revenue | | | | | | | 9 032 511 | 11 010 998 | 16 608 164 |
Wages Salaries | | | | | | | 1 940 055 | 2 504 541 | 2 793 790 |
Work In Progress | | | | | | | 839 019 | 873 518 | 1 085 333 |
Creditors Due After One Year Total Noncurrent Liabilities | 40 000 | 78 657 | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 357 633 | 787 598 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 4 000 | 4 500 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 500 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 5 000 | 5 000 | | | | | | | |
Provisions For Liabilities Charges | 8 166 | 37 970 | | | | | | | |
Tangible Fixed Assets Additions | | 123 038 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 107 779 | 225 815 | | | | | | | |
Tangible Fixed Assets Depreciation | 42 814 | 65 226 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 25 132 | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | -2 720 | | | | | | | |
Tangible Fixed Assets Disposals | | -5 002 | | | | | | | |