Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 950 901 | 1 040 157 | 1 092 369 | 1 219 653 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 122 082 | 289 598 | 129 179 | 369 765 | | | | | | |
Cash Bank On Hand | | | | | 511 814 | 233 246 | 251 204 | 893 522 | 870 134 | 608 440 |
Current Assets | 1 654 037 | 1 964 550 | 1 446 781 | 2 215 388 | 2 742 920 | 3 031 852 | 3 195 646 | 2 777 748 | 3 627 670 | 3 893 410 |
Debtors | 1 118 242 | 1 275 928 | 936 055 | 1 516 967 | 1 876 724 | 2 289 206 | 2 441 089 | 1 480 098 | 2 004 481 | 2 701 001 |
Net Assets Liabilities | | | | | 781 685 | 796 221 | 1 166 873 | 1 424 013 | 1 870 683 | 2 060 910 |
Net Assets Liabilities Including Pension Asset Liability | 950 901 | 1 040 157 | 1 092 369 | 1 219 653 | | | | | | |
Other Debtors | | | | | 38 567 | 50 201 | 51 622 | 87 139 | 3 000 | 34 763 |
Property Plant Equipment | | | | | 1 828 094 | 1 779 454 | 2 139 829 | 1 720 261 | 1 900 902 | 2 018 787 |
Stocks Inventory | 413 713 | 399 024 | 381 547 | 328 656 | | | | | | |
Tangible Fixed Assets | 1 271 804 | 1 989 572 | 1 787 013 | 2 293 772 | | | | | | |
Total Inventories | | | | | 354 382 | 509 400 | 503 353 | 404 128 | 753 055 | 583 969 |
|
Capital & Reserves |
Called Up Share Capital | 20 500 | 20 500 | 20 500 | 20 500 | | | | | | |
Profit Loss Account Reserve | 930 401 | 1 019 657 | 1 071 869 | 1 199 153 | | | | | | |
Shareholder Funds | 950 901 | 1 040 157 | 1 092 369 | 1 219 653 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 14 400 | 9 000 | 10 800 |
Director Remuneration | | | | | | | | 765 748 | 658 428 | 354 430 |
Dividend Recommended By Directors | | | | | | | | | 65 000 | 65 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | 2 | 2 |
Accrued Liabilities | | | | | 94 245 | 90 372 | 98 794 | 126 401 | 144 685 | 75 613 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 2 189 921 | 2 230 373 | 2 260 082 | 2 762 830 | 3 064 924 | 3 412 579 |
Amounts Owed By Group Undertakings | | | | | | 4 562 | 99 390 | 119 664 | 14 864 | 67 169 |
Amounts Owed To Group Undertakings | | | | | 36 189 | | | | | |
Average Number Employees During Period | | | | | 66 | 63 | 64 | 68 | 66 | 69 |
Bank Borrowings | | | | | 279 229 | 234 787 | 189 115 | 48 047 | 49 847 | 17 216 |
Bank Borrowings Overdrafts | | | | | 45 130 | 45 754 | 46 129 | 69 737 | 18 385 | 17 216 |
Corporation Tax Payable | | | | | 47 142 | 29 594 | | 12 867 | 25 786 | |
Creditors | | | | | 701 577 | 609 656 | 640 153 | 429 441 | 447 451 | 429 345 |
Creditors Due After One Year | 555 511 | 1 031 045 | 707 713 | 864 826 | | | | | | |
Creditors Due Within One Year | 1 419 429 | 1 840 870 | 1 334 964 | 2 241 640 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 245 876 | 291 910 | | | |
Disposals Property Plant Equipment | | | | | | 257 623 | 319 024 | | | |
Finance Lease Liabilities Present Value Total | | | | | 466 496 | 420 043 | 497 167 | 245 589 | 224 161 | 288 080 |
Finance Lease Payments Owing Minimum Gross | | | | | 855 685 | 306 747 | 539 873 | 282 853 | 246 933 | 317 290 |
Future Finance Charges On Finance Leases | | | | | 81 167 | 68 385 | 81 380 | 37 264 | 22 772 | 29 210 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 65 432 | 65 669 | 48 231 | 77 754 | 76 849 | 55 926 |
Government Grants Payable | | | | | 30 000 | | | | | |
Increase Decrease In Property Plant Equipment | | | | | | 215 900 | 541 300 | 72 019 | 382 000 | 384 480 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 286 328 | 321 619 | 502 748 | 302 094 | 347 655 |
Net Current Assets Liabilities | 234 608 | 123 680 | 111 817 | -26 252 | -146 475 | -165 035 | -74 741 | 349 265 | 772 935 | 878 156 |
Number Shares Allotted | | 20 500 | 20 500 | 20 500 | | | | | | |
Other Creditors | | | | | 83 271 | 74 981 | 65 675 | 50 400 | 67 144 | 48 784 |
Other Taxation Social Security Payable | | | | | 44 502 | 155 722 | 65 634 | 171 175 | 217 224 | 103 404 |
Par Value Share | | 1 | 1 | 1 | | | | | 1 | 1 |
Property Plant Equipment Gross Cost | | | | | 4 018 015 | 4 009 827 | 4 399 911 | 4 483 091 | 4 965 826 | 5 431 366 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 198 357 | 208 542 | 258 062 | 216 072 | 355 703 | 406 688 |
Provisions For Liabilities Charges | | 42 050 | 98 748 | 183 041 | | | | | | |
Secured Debts | | 489 507 | 426 412 | 364 013 | | | | | | |
Share Capital Allotted Called Up Paid | 20 500 | 20 500 | 20 500 | 20 500 | | | | | | |
Tangible Fixed Assets Additions | | 977 726 | 31 064 | 790 462 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 3 838 377 | 4 520 458 | 4 533 022 | 5 277 645 | | | | | | |
Tangible Fixed Assets Depreciation | 2 566 573 | 2 530 886 | 2 746 009 | 2 983 873 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 234 137 | 229 206 | 281 829 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 269 824 | 14 083 | 43 965 | | | | | | |
Tangible Fixed Assets Disposals | | 295 645 | 18 500 | 45 839 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 249 435 | 709 108 | 83 180 | 482 735 | 465 540 |
Total Assets Less Current Liabilities | 1 506 412 | 2 113 252 | 1 898 830 | 2 267 520 | 1 681 619 | 1 614 419 | 2 065 088 | 2 069 526 | 2 673 837 | 2 896 943 |
Trade Creditors Trade Payables | | | | | 2 050 183 | 2 325 068 | 2 408 921 | 1 563 407 | 1 812 212 | 2 245 653 |
Trade Debtors Trade Receivables | | | | | 1 838 157 | 2 234 443 | 2 290 077 | 1 273 295 | 1 894 920 | 2 427 020 |
Administrative Expenses | | | | | | | | 2 159 175 | 1 796 322 | 1 310 767 |
Advances Credits Directors | | 42 300 | 21 900 | 24 000 | | | | | | |
Advances Credits Repaid In Period Directors | | 42 300 | 21 900 | | | | | | | |
Applicable Tax Rate | | | | | | | | 19 | 19 | 19 |
Capital Commitments | | | | | | | | | 384 480 | 90 751 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 893 522 | 870 134 | |
Cash Receipts From Government Grants | | | | | | | | | | -8 323 |
Comprehensive Income Expense | | | | | | | | 350 140 | 511 670 | 255 227 |
Corporation Tax Recoverable | | | | | | | | | | 73 078 |
Cost Sales | | | | | | | | 12 724 935 | 10 983 424 | 10 490 485 |
Current Tax For Period | | | | | | | | 12 867 | 25 786 | -73 078 |
Depreciation Amortisation Expense | | | | | | | | 502 747 | 302 094 | 347 655 |
Depreciation Expense Property Plant Equipment | | | | | | | | 184 377 | 138 041 | 168 508 |
Dividends Paid | | | | | | | | 93 000 | 65 000 | 65 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | -93 000 | -65 000 | -65 000 |
Dividends Paid On Shares Interim | | | | | | | | 93 000 | 65 000 | 65 000 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | -12 | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | | 92 547 | 85 763 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | 4 184 | -3 557 | 168 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -785 757 | 385 261 | 239 817 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | 981 265 | -629 183 | -571 137 |
Gross Profit Loss | | | | | | | | 2 291 053 | 2 486 812 | 1 564 928 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | 15 290 | -10 807 | -25 786 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 642 318 | -23 388 | -261 694 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -15 290 | -2 060 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | -99 225 | 348 927 | -169 086 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | 7 424 | 2 808 | 1 423 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 41 562 | 24 370 | 28 906 |
Interest Paid Classified As Operating Activities | | | | | | | | -7 424 | -2 796 | -1 423 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 48 986 | 27 166 | 30 329 |
Merchandise | | | | | | | | 404 128 | 753 055 | 583 969 |
Net Cash Flows From Used In Financing Activities | | | | | | | | 392 999 | -85 882 | 180 600 |
Net Cash Flows From Used In Investing Activities | | | | | | | | 79 268 | 482 563 | 465 540 |
Net Cash Flows From Used In Operating Activities | | | | | | | | -1 114 585 | -373 293 | -384 446 |
Net Cash Generated From Operations | | | | | | | | -1 148 281 | -411 266 | -440 561 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -3 912 | -172 | |
Number Shares Issued Fully Paid | | | | | | | | | 20 500 | 20 500 |
Operating Profit Loss | | | | | | | | 350 801 | 702 021 | 263 463 |
Other Deferred Tax Expense Credit | | | | | | | | -41 990 | 139 631 | 50 985 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 3 912 | 172 | |
Other Operating Income Format1 | | | | | | | | 218 923 | 11 531 | 9 302 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | -266 695 | 47 934 | 64 198 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 52 243 | 83 155 | 158 951 |
Prepayments | | | | | | | | 83 339 | 91 697 | 98 971 |
Profit Loss | | | | | | | | 350 140 | 511 670 | 255 227 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 305 727 | 675 027 | 233 134 |
Provisions | | | | | | | | 216 072 | 355 703 | 406 688 |
Purchase Property Plant Equipment | | | | | | | | -83 180 | -482 735 | -465 540 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -71 330 | -49 552 | -51 016 |
Social Security Costs | | | | | | | | 324 933 | 272 773 | 216 001 |
Staff Costs Employee Benefits Expense | | | | | | | | 3 971 200 | 3 260 337 | 2 827 440 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | 3 870 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 58 088 | 128 255 | 44 295 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | 41 991 | -64 328 | -65 285 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 2 270 | 1 355 | 1 879 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | -44 413 | 163 357 | -22 093 |
Total Current Tax Expense Credit | | | | | | | | -2 423 | 23 726 | -73 078 |
Turnover Revenue | | | | | | | | 15 015 988 | 13 470 236 | 12 055 413 |
Wages Salaries | | | | | | | | 3 594 024 | 2 904 409 | 2 452 488 |