Profit & Loss |
Date of Accounts |
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 |
Net Worth | 1 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 42 | 45 | 52 | 59 | 22 | 18 | 8 001 |
Current Assets | | 42 | 745 | 752 | 1 459 | 722 | 2 118 | 34 101 |
Debtors | | | 700 | 700 | 1 400 | 700 | 2 100 | 26 100 |
Net Assets Liabilities | | 6 120 001 | 6 125 063 | 6 121 343 | 6 127 409 | | | |
Other Debtors | | | | 700 | 1 400 | 700 | 2 100 | 26 100 |
Total Inventories | | | | | | 310 779 | 160 254 | |
Cash Bank In Hand | 1 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 | | | | | | | |
|
Capital & Reserves |
Shareholder Funds | 1 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | 7 500 | 3 500 | 3 499 | 7 035 | 4 386 | 4 190 |
Accumulated Amortisation Impairment Intangible Assets | | 570 370 | 1 452 510 | 2 334 650 | | 4 098 930 | 4 410 699 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 2 739 711 | 3 052 630 | 3 328 376 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 1 865 808 | 1 985 399 |
Administrative Expenses | | | | | | 4 046 178 | 3 440 614 | 3 416 176 |
Amortisation Rate Used For Intangible Assets | | | | | | 5 | | |
Amounts Owed To Group Undertakings | | 3 726 105 | 3 859 946 | 4 021 873 | 4 158 902 | 4 299 597 | 4 309 697 | 4 345 472 |
Average Number Employees During Period | | 96 | 150 | 149 | 1 | 1 | 1 | 1 |
Bank Borrowings | | | | | | 3 414 535 | 3 222 102 | 4 404 039 |
Bank Borrowings Overdrafts | | | | | | 192 433 | 198 063 | 207 599 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | 1 585 352 | 2 300 188 | 2 071 219 |
Cash Cash Equivalents | | | 45 | 52 | 59 | 22 | 2 657 044 | 1 456 216 |
Cash Cash Equivalents Cash Flow Value | | | | | | 22 | 18 | 8 001 |
Comprehensive Income Expense | | 269 880 | 274 942 | 267 509 | | 2 086 226 | 2 457 278 | 2 010 991 |
Convertible Bonds In Issue | | | | 150 000 | 150 000 | | | |
Corporation Tax Payable | | | | | | 356 557 | 51 118 | 98 |
Corporation Tax Recoverable | | | | | | 20 842 | 175 087 | 142 275 |
Cost Sales | | | | | | 23 050 449 | 24 278 872 | 27 299 129 |
Creditors | | 450 000 | 300 000 | 150 000 | 4 320 214 | 4 313 395 | 4 318 283 | 4 351 957 |
Current Tax For Period | | 316 451 | 403 045 | 337 028 | | 649 868 | 109 366 | |
Deferred Tax Asset Debtors | | | | | | | 903 | 630 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | -24 853 | -93 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 42 291 | 580 240 | 338 296 |
Dividends Paid Classified As Financing Activities | | | | -271 229 | -309 500 | -309 500 | -365 030 | -176 000 |
Dividends Paid To Non-controlling Interests Classified As Financing Activities | | | | | | | -56 970 | |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | 309 500 | 309 500 | -365 030 | -204 080 |
Dividends Received Classified As Investing Activities | | | | -271 229 | -323 579 | -323 579 | -365 030 | -179 920 |
Equity Securities Held | | | | | | 30 000 | 30 000 | 30 000 |
Finance Lease Liabilities Present Value Total | | | | | | 3 293 728 | 3 422 524 | 4 399 989 |
Finance Lease Payments Owing Minimum Gross | | | | | | 1 911 453 | 1 988 894 | 2 260 132 |
Finished Goods Goods For Resale | | | | | | 124 264 | 160 254 | 277 169 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | 150 000 | 150 000 | 150 000 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | -325 259 | -234 920 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | | | | -91 432 |
Gain Loss On Disposals Property Plant Equipment | | 38 437 | 62 243 | 38 189 | | 70 079 | 238 374 | |
Government Grant Income | | | | | | 199 107 | | |
Gross Profit Loss | | | | | | 6 862 391 | 6 805 724 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | 1 880 | 1 876 | 862 | -18 209 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -42 | 140 | | 1 880 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | 882 140 | 882 140 | | | 311 769 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 834 580 | 972 808 |
Intangible Assets | | 3 840 330 | 2 958 190 | 2 076 050 | | 1 | 1 | 1 |
Intangible Assets Gross Cost | | 4 410 700 | 4 410 700 | | | 1 | 1 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 109 883 | 96 056 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 97 447 | 121 967 | 116 294 | | 127 880 | 180 025 | |
Interest Income On Bank Deposits | | | | | | 312 | 260 | 4 629 |
Interest Paid Classified As Operating Activities | | | | | | -237 818 | -276 081 | -357 844 |
Interest Payable Similar Charges Finance Costs | | 191 540 | 236 825 | 222 846 | | 237 818 | 276 081 | 357 844 |
Interest Received Classified As Investing Activities | | | | | | -312 | -57 855 | -253 653 |
Investments | | | | 10 446 164 | 10 446 164 | 10 446 164 | 10 446 164 | 10 446 164 |
Investments Fixed Assets | | 10 446 164 | 10 446 164 | 10 446 164 | 10 446 164 | 10 446 164 | 10 446 164 | 10 446 164 |
Investments In Associates | | | | | | 1 | 1 | 1 |
Investments In Subsidiaries | | | | 10 446 164 | 10 446 164 | 10 446 164 | 10 446 164 | 10 446 164 |
Net Cash Generated From Operations | | | | | 134 048 | 134 008 | 866 | -4 063 |
Net Current Assets Liabilities | | -3 876 163 | -4 021 101 | -4 174 821 | -4 318 755 | -4 312 673 | | |
Net Finance Income Costs | | | | 271 229 | 323 579 | 323 579 | 365 030 | 179 920 |
Operating Profit Loss | | | | | | 3 017 771 | 3 365 110 | |
Other Creditors | | | 4 200 | 200 | 7 550 | 5 882 | 27 443 | 85 385 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 521 661 | 697 062 |
Other Disposals Property Plant Equipment | | | | | | | 579 272 | 922 819 |
Other Interest Receivable Similar Income Finance Income | | | | | | 312 | 57 855 | 253 653 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 39 378 | 57 436 | 136 567 | | 113 478 | 115 308 | 114 319 |
Percentage Class Share Held In Subsidiary | | | 87 | 87 | 87 | 87 | 87 | 87 |
Prepayments Accrued Income | | | | | | 384 939 | 714 171 | 14 775 |
Profit Loss | | 457 839 | 274 942 | 267 509 | 315 566 | 315 582 | 361 538 | 174 309 |
Profit Loss On Ordinary Activities Before Tax | | 738 362 | 938 427 | 661 841 | | 2 780 265 | 3 146 884 | |
Property Plant Equipment Gross Cost | | | | | | 4 945 121 | 6 231 657 | 7 294 237 |
Social Security Costs | | 309 211 | 467 867 | 500 048 | | 564 807 | 611 883 | |
Staff Costs Employee Benefits Expense | | 3 414 804 | 5 127 751 | 5 477 590 | 6 300 | 6 300 | 7 279 638 | 7 617 664 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 636 900 | 1 218 043 | 1 556 065 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | -151 965 | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | 50 823 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 182 573 | 75 697 | 12 978 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | 65 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 7 669 | 8 722 | 31 151 | | 6 156 | 5 471 | 29 440 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 280 523 | 366 398 | 336 410 | -1 880 | -1 876 | -862 | 338 296 |
Total Assets Less Current Liabilities | | 6 570 001 | 6 425 063 | 6 271 343 | 6 127 409 | 6 133 491 | | |
Total Borrowings | | 150 000 | 150 000 | 150 000 | | 192 433 | 198 063 | 207 599 |
Total Current Tax Expense Credit | | | | | | 651 748 | 109 366 | |
Trade Creditors Trade Payables | | | | | | 2 752 823 | 2 561 254 | 3 142 676 |
Trade Debtors Trade Receivables | | | | | | 4 694 018 | 4 259 014 | 4 853 304 |
Turnover Revenue | | | | | | 29 912 840 | 31 084 596 | |
Wages Salaries | | 3 066 215 | 4 602 448 | 4 840 975 | 6 300 | 6 300 | 6 552 447 | 6 953 916 |
Company Contributions To Money Purchase Plans Directors | | | | 70 000 | | | | |
Director Remuneration | | 30 841 | 26 606 | 18 107 | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 1 | | | | |
Amortisation Expense Intangible Assets | | 570 370 | 882 140 | 882 140 | | | | |
Applicable Tax Rate | | 20 | 19 | 19 | | | | |
Depreciation Expense Property Plant Equipment | | 265 930 | 307 610 | 537 708 | | | | |
Dividends Paid | | 269 880 | 269 880 | 271 229 | | | | |
Dividends Paid On Shares Interim | | 269 880 | 269 880 | 271 229 | | | | |
Fixed Assets | | 10 446 164 | 10 446 164 | 10 446 164 | | | | |
Further Item Interest Expense Component Total Interest Expense | | 84 991 | 68 | 97 887 | | | | |
Further Operating Expense Item Component Total Operating Expenses | | 10 000 | 21 500 | 18 250 | | | | |
Interest Expense | | | 133 | | | | | |
Interest Expense On Bank Overdrafts | | 9 102 | 12 533 | 8 665 | | | | |
Investments In Group Undertakings | | 10 446 164 | 10 446 164 | 10 446 164 | | | | |
Issue Equity Instruments | | 6 120 000 | | | | | | |
Net Assets Liabilities Subsidiaries | | -3 074 250 | -3 872 134 | -4 457 430 | | | | |
Number Shares Issued But Not Fully Paid | | | 100 | 100 | | | | |
Other Deferred Tax Expense Credit | | -35 928 | -36 647 | -618 | | | | |
Other Remaining Borrowings | | 450 000 | 150 000 | 150 000 | | | | |
Par Value Share | | | 1 | 1 | | | | |
Profit Loss Subsidiaries | | 1 495 837 | 1 121 445 | 898 856 | | | | |
Recoverable Value-added Tax | | | 700 | 700 | | | | |
Tax Expense Credit Applicable Tax Rate | | 147 672 | 178 302 | 125 750 | | | | |
Total Operating Lease Payments | | 165 333 | 254 909 | 374 250 | | | | |