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 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 705 794 | 1 822 099 | 1 999 668 | 1 992 586 | 2 503 951 | 2 715 229 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 226 950 | 571 364 | 141 710 | 628 228 | 359 168 | 586 720 | | | | | | | |
Cash Bank On Hand | | | | | | 586 720 | 1 299 965 | 440 896 | 122 886 | 505 174 | 1 485 354 | 1 143 942 | 2 157 476 |
Current Assets | 2 067 769 | 2 701 985 | 2 335 794 | 2 145 781 | 2 672 612 | 2 915 144 | 3 014 882 | 2 133 866 | 2 318 719 | 2 055 311 | 3 151 046 | 2 962 958 | 3 949 908 |
Debtors | 1 840 819 | 2 130 621 | 2 194 084 | 1 517 553 | 2 313 444 | 2 328 424 | 1 714 917 | 1 692 970 | 2 153 989 | 1 482 556 | 1 572 781 | 1 705 419 | 1 632 962 |
Net Assets Liabilities | | | | | | 2 715 229 | 2 817 382 | 2 465 120 | 2 396 281 | 2 711 133 | 3 565 364 | 3 880 646 | 4 899 558 |
Net Assets Liabilities Including Pension Asset Liability | 1 705 794 | 1 822 099 | 1 999 668 | 1 992 586 | 2 503 951 | 2 715 229 | | | | | | | |
Other Debtors | | | | | | 386 025 | 291 551 | 355 433 | 250 215 | 303 676 | 285 920 | 264 370 | 328 944 |
Property Plant Equipment | | | | | | 1 064 273 | 1 113 078 | 2 340 185 | 2 306 890 | 2 341 080 | 2 546 914 | 3 055 699 | 3 421 351 |
Tangible Fixed Assets | 825 702 | 744 714 | 713 717 | 887 095 | 919 062 | 1 064 273 | | | | | | | |
Total Inventories | | | | | | | | | 41 844 | 67 581 | 92 911 | 113 597 | 159 470 |
|
Capital & Reserves |
Called Up Share Capital | 99 | 99 | 99 | 99 | 99 | 99 | | | | | | | |
Profit Loss Account Reserve | 1 705 695 | 1 822 000 | 1 999 569 | 1 992 487 | 2 503 852 | 2 715 130 | | | | | | | |
Shareholder Funds | 1 705 794 | 1 822 099 | 1 999 668 | 1 992 586 | 2 503 951 | 2 715 229 | | | | | | | |
|
Other Financial Data |
Director Remuneration | | | | | | | | | | | 41 972 | 34 756 | 27 360 |
Dividend Recommended By Directors | | | | | | | | | | | | 416 000 | 442 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 1 005 095 | 1 166 246 | 1 358 012 | 1 460 102 | 1 664 878 | 1 727 171 | 2 046 508 | 1 949 840 |
Average Number Employees During Period | | | | | | 43 | 51 | 55 | 52 | 54 | 60 | 60 | 67 |
Bank Borrowings Overdrafts | | | | | | | | 783 582 | 733 740 | 681 921 | 629 318 | 721 846 | 618 819 |
Creditors | | | | | | 180 092 | 89 345 | 872 448 | 763 374 | 729 159 | 658 285 | 811 032 | 708 760 |
Creditors Due After One Year | 141 980 | 87 319 | 66 322 | 160 444 | 166 665 | 180 092 | | | | | | | |
Creditors Due Within One Year | 992 446 | 1 489 420 | 945 865 | 813 698 | 839 324 | 975 143 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 35 797 | 30 762 | 107 110 | 14 564 | 229 976 | 23 968 | 553 820 |
Disposals Property Plant Equipment | | | | | | | 43 213 | 49 640 | 219 289 | 24 244 | 235 614 | 31 246 | 609 016 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 22 920 | 20 850 | 29 076 | 29 796 | 7 821 | 7 821 | | |
Increase Decrease In Property Plant Equipment | | | | | | | 114 320 | 190 844 | 132 169 | 76 629 | 28 809 | 57 500 | 133 350 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 196 948 | 222 528 | 209 200 | 219 340 | 292 269 | 343 305 | 457 152 |
Net Current Assets Liabilities | 1 075 323 | 1 212 565 | 1 389 929 | 1 332 083 | 1 833 288 | 1 940 001 | 1 905 946 | 1 132 541 | 992 786 | 1 245 730 | 1 862 361 | 1 918 295 | 2 660 287 |
Number Shares Allotted | | 3 | 3 | 3 | 3 | 3 | | | | | | | |
Other Creditors | | | | | | 180 092 | 89 345 | 88 866 | 29 634 | 47 238 | 28 968 | 70 617 | 103 363 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | | | | | 1 | 1 |
Property Plant Equipment Gross Cost | | | | | | 2 069 368 | 2 279 324 | 3 698 197 | 3 766 992 | 4 005 958 | 4 274 085 | 5 102 207 | 5 371 191 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 108 953 | 112 297 | 135 158 | 140 021 | 146 518 | 185 626 | 282 316 | 473 320 |
Provisions For Liabilities Charges | 53 251 | 47 861 | 37 656 | 66 148 | 81 734 | 108 953 | | | | | | | |
Secured Debts | 99 544 | 99 544 | 82 822 | 65 634 | 47 966 | 29 803 | | | | | | | |
Share Capital Allotted Called Up Paid | 3 | 3 | 3 | 3 | 3 | 3 | | | | | | | |
Tangible Fixed Assets Additions | | 58 219 | 68 511 | 319 108 | 190 548 | 339 393 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 552 750 | 1 583 262 | 1 605 773 | 1 914 899 | 1 794 920 | 2 069 368 | | | | | | | |
Tangible Fixed Assets Depreciation | 727 048 | 838 548 | 892 056 | 1 027 804 | 875 858 | 1 005 095 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 128 233 | 92 974 | 139 810 | 133 251 | 188 585 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 16 733 | 39 466 | 4 062 | 285 197 | 59 348 | | | | | | | |
Tangible Fixed Assets Disposals | | 27 707 | 46 000 | 9 982 | 310 527 | 64 945 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 253 169 | 1 468 513 | 288 084 | 263 210 | 503 741 | 859 368 | 878 000 |
Total Assets Less Current Liabilities | 1 901 025 | 1 957 279 | 2 103 646 | 2 219 178 | 2 752 350 | 3 004 274 | 3 019 024 | 3 472 726 | 3 299 676 | 3 586 810 | 4 409 275 | 4 973 994 | 6 081 638 |
Trade Creditors Trade Payables | | | | | | 384 869 | 327 129 | 400 713 | 793 999 | 259 161 | 464 397 | 593 500 | 627 162 |
Trade Debtors Trade Receivables | | | | | | 1 942 399 | 1 423 366 | 1 337 537 | 1 903 774 | 1 178 880 | 1 286 861 | 1 372 477 | 1 217 101 |
Accrued Liabilities | | | | | | | | | | | 24 901 | 34 065 | 49 054 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | | 96 690 | 191 004 |
Administrative Expenses | | | | | | | | | | | 1 871 610 | 2 427 033 | 2 694 595 |
Applicable Tax Rate | | | | | | | | | | | | 19 | 19 |
Bank Borrowings | | | | | | | | | | | 629 318 | 105 025 | 106 963 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | 1 485 354 | 1 143 942 | |
Cash Receipts From Government Grants | | | | | | | | | | | -61 606 | | |
Comprehensive Income Expense | | | | | | | | | | | 1 266 231 | 731 282 | 1 460 912 |
Corporation Tax Payable | | | | | | | | | | | 263 292 | 101 689 | 265 227 |
Cost Sales | | | | | | | | | | | 5 482 071 | 6 435 025 | 7 352 291 |
Current Tax For Period | | | | | | | | | | | 263 292 | 101 689 | 265 227 |
Depreciation Amortisation Expense | | | | | | | | | | | 292 269 | 343 306 | 457 151 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | 267 955 | 276 337 | 396 879 |
Dividends Paid | | | | | | | | | | | 412 000 | 416 000 | 442 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -412 000 | -416 000 | -442 000 |
Dividends Paid On Shares | | | | | | | | | | | 412 000 | 416 000 | 442 000 |
Dividends Paid On Shares Final | | | | | | | | | | | 197 000 | 208 000 | 221 000 |
Expenses Recognised For Doubtful Debts Owed By Related Parties | | | | | | | | | | | | 207 531 | |
Finance Lease Liabilities Present Value Total | | | | | | | | | | | 36 277 | 116 288 | 116 447 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | 392 959 | -267 972 | 80 392 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | -100 496 | -132 639 | 72 457 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | | 57 529 | 1 540 | -29 889 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | 57 529 | 1 540 | -29 889 |
Gross Profit Loss | | | | | | | | | | | 3 388 468 | 3 361 653 | 4 629 146 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | -176 000 | -263 292 | -101 689 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | | | | | 41 172 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | 980 180 | -341 412 | 1 013 534 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | | 25 330 | 20 686 | 45 873 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | | | 20 741 | 11 860 | 32 317 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | | 1 422 | 5 302 | 7 378 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | -20 741 | -11 860 | -32 317 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 22 163 | 17 162 | 39 695 |
Loans Owed By Related Parties | | | | | | | | | | | 269 933 | 68 572 | 86 917 |
Loans Owed To Related Parties | | | | | | | | | | | -40 263 | -7 052 | -6 047 |
Merchandise | | | | | | | | | | | 92 911 | 113 597 | 159 470 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | 438 072 | 325 447 | 662 939 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | 414 436 | 602 803 | 724 260 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | -1 832 688 | -586 838 | -2 400 733 |
Net Cash Generated From Operations | | | | | | | | | | | -2 030 851 | -867 292 | -2 542 117 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | | -210 | | -8 737 |
Number Shares Issued Fully Paid | | | | | | | | | | | | 3 | 3 |
Operating Profit Loss | | | | | | | | | | | 1 590 584 | 946 823 | 1 948 101 |
Other Deferred Tax Expense Credit | | | | | | | | | | | 39 108 | 96 690 | 191 004 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 210 | | 8 737 |
Other Operating Income Format1 | | | | | | | | | | | 73 726 | 12 203 | 13 550 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | 15 017 | -107 517 | -118 782 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 11 162 | 12 909 | 14 948 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | | | -197 553 | -101 089 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | -63 167 | -8 818 | -25 307 |
Profit Loss | | | | | | | | | | | 1 266 231 | 731 282 | 1 460 912 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | 1 568 631 | 929 661 | 1 917 143 |
Provisions | | | | | | | | | | | 185 626 | 282 316 | 473 320 |
Purchase Property Plant Equipment | | | | | | | | | | | -477 813 | -611 621 | -758 304 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | | -52 603 | | -202 177 |
Social Security Costs | | | | | | | | | | | 56 920 | 64 860 | 85 985 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 2 975 692 | 3 447 351 | 3 727 381 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | | 176 636 | 364 257 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | | 43 805 | 3 555 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 302 400 | 198 379 | 456 231 |
Total Borrowings | | | | | | | | | | | 694 562 | 1 032 345 | 932 170 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | | | | | | | 44 562 |
Turnover Revenue | | | | | | | | | | | 8 870 539 | 9 796 678 | 11 981 437 |
Wages Salaries | | | | | | | | | | | 2 907 610 | 3 369 582 | 3 626 448 |