Profit & Loss |
Date of Accounts |
2011-03-30 | 2011-03-31 | 2012-03-30 | 2012-03-31 | 2013-03-30 | 2013-03-31 | 2014-03-30 | 2014-03-31 | 2015-03-30 | 2015-03-31 | 2016-03-31 | 2017-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 274 919 | 274 919 | 276 793 | 276 793 | 290 780 | 290 780 | 139 114 | 139 114 | 174 881 | 174 881 | 219 768 | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | | | | | 105 158 | 94 781 |
Current Assets | 461 140 | | 445 622 | 445 622 | 437 575 | 437 575 | 292 797 | 292 797 | 319 590 | 319 590 | 319 322 | 327 297 |
Debtors | 369 948 | | 303 547 | 303 547 | 331 254 | 331 254 | 140 808 | 140 808 | 168 859 | 168 859 | 214 164 | 232 516 |
Net Assets Liabilities | | | | | | | | | | | 219 768 | 234 281 |
Other Debtors | 994 | | 1 067 | 1 067 | 1 345 | 1 345 | 2 306 | 2 306 | 20 550 | 2 476 | 17 111 | 13 650 |
Property Plant Equipment | | | | | | | | | | | 8 010 | 6 215 |
Cash Bank In Hand | 91 192 | | 142 075 | 142 075 | 106 321 | 106 321 | 151 989 | 151 989 | 150 731 | 150 731 | 105 158 | |
Net Assets Liabilities Including Pension Asset Liability | 274 919 | | 276 793 | 276 793 | 290 780 | 290 780 | 139 114 | 139 114 | 174 881 | 174 881 | 219 768 | |
Tangible Fixed Assets | 6 144 | 6 144 | 3 051 | 3 051 | 663 | 663 | 1 257 | 1 257 | 979 | 979 | 8 010 | |
Trade Debtors | 140 883 | | 144 984 | 144 984 | 136 560 | 136 560 | 103 765 | 103 765 | 129 064 | 129 064 | 104 214 | |
|
Capital & Reserves |
Called Up Share Capital | 2 500 | | 2 500 | 2 500 | 2 500 | 2 500 | 2 500 | 2 500 | 2 500 | 2 500 | 2 500 | |
Profit Loss Account Reserve | 272 419 | 272 419 | 274 293 | 274 293 | 288 280 | 288 280 | 136 614 | 136 614 | 172 381 | 172 381 | 217 268 | |
Shareholder Funds | 274 919 | 274 919 | 276 793 | 276 793 | 290 780 | 290 780 | 139 114 | 139 114 | 174 881 | 174 881 | 219 768 | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 107 576 | 109 371 |
Administrative Expenses | 210 491 | | 207 094 | | 191 426 | | 177 009 | | 178 755 | | 153 652 | 160 172 |
Amounts Owed By Associates | | | | | | | | | | | | 198 |
Amounts Owed By Subsidiaries | | | | | | | | | | | 92 839 | 101 313 |
Amounts Owed To Subsidiaries | | | | | | | | | | | 1 048 | 858 |
Average Number Employees During Period | | | | | 24 | | 23 | | | | 20 | 20 |
Corporation Tax Payable | | | | | | | | | | | 34 000 | 26 500 |
Cost Sales | 517 281 | | 511 366 | | 482 506 | | 466 929 | | 484 595 | | 458 672 | 451 038 |
Creditors | | | | | | | | | | | 106 935 | 98 602 |
Distribution Costs | 46 161 | | 46 511 | | 47 528 | | 49 689 | | 50 709 | | 49 223 | 49 420 |
Dividends Paid | | | | | | | | | | | 100 000 | 90 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | 14 408 | 9 215 |
Gross Profit Loss | 637 473 | | 571 876 | | 510 910 | | 471 049 | | 481 331 | | 367 653 | 329 250 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | | | | 1 795 |
Net Current Assets Liabilities | 268 775 | | 273 742 | 273 742 | 290 117 | 290 117 | 137 857 | 137 857 | 173 902 | 173 902 | 212 387 | 228 695 |
Operating Profit Loss | 389 102 | | 327 104 | | 281 838 | | 257 583 | | 268 009 | | 177 585 | 130 910 |
Other Creditors | | | | | | | | | | | 16 438 | 13 642 |
Other Operating Income Format1 | | | | | | | | | | | 12 807 | 11 252 |
Other Taxation Social Security Payable | | | | | | | | | | | 23 432 | 23 364 |
Profit Loss | | | | | | | | | | | 144 887 | 104 513 |
Profit Loss On Ordinary Activities Before Tax | 389 013 | | 327 104 | | 281 838 | | 257 583 | | 268 009 | | 177 585 | 130 910 |
Property Plant Equipment Gross Cost | | | | | | | | | | | 115 586 | 115 586 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | | 629 | 629 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 32 698 | 26 397 |
Total Assets Less Current Liabilities | | | | | | | | | 174 881 | | 220 397 | 234 910 |
Trade Creditors Trade Payables | | | | | | | | | | | 32 017 | 34 238 |
Trade Debtors Trade Receivables | | | | | | | | | | | 104 214 | 117 355 |
Turnover Revenue | | | | | | | | | | | 826 325 | 780 288 |
Number Shares Issued Fully Paid | | | | | | | | | | | | |
Par Value Share | | | | 1 | | 1 | | 1 | | 1 | 1 | |
Audit Fees Expenses | 4 750 | | 3 500 | 3 500 | 3 500 | 3 500 | 3 700 | 3 700 | 3 850 | 3 850 | 4 050 | |
Accruals Deferred Income Within One Year | 22 556 | | 19 259 | 19 259 | 15 937 | 15 937 | 16 600 | 16 600 | | 21 265 | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | -34 | | -70 | | -149 | | -251 | | | | | |
Administration Support Average Number Employees | | | | | 7 | | 7 | | | | | |
Aggregate Dividends Paid In Financial Year | 275 000 | | 240 000 | | 200 000 | | 350 000 | | 175 000 | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 210 942 | | 138 986 | 138 986 | 176 277 | 176 277 | 17 715 | 17 715 | 19 245 | 19 245 | 92 839 | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 514 | | 265 | 265 | 181 | 181 | 828 | 828 | | | 1 048 | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -6 | | -153 | | -108 | | 285 | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | | | 4 500 | | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | | | 4 283 | | 3 358 | 3 358 | 7 820 | 7 820 | | 7 840 | | |
Commitments Under Non-cancellable Operating Leases Total | | | | | | | | | 7 840 | | 6 235 | |
Corporation Tax Due Within One Year | 109 000 | | 85 300 | 85 300 | 68 000 | 68 000 | 59 500 | 59 500 | 58 000 | 58 000 | 34 000 | |
Creditors Due Within One Year | 192 365 | | 171 880 | 171 880 | 147 458 | 147 458 | 154 940 | 154 940 | 145 688 | 145 688 | 106 935 | |
Depreciation Impairment Reversal Tangible Fixed Assets | 3 389 | | 3 331 | 3 331 | 2 388 | 2 388 | 561 | 561 | 278 | 278 | 963 | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | | | | | | | | | | 629 | |
Expenses Not Deductible For Tax Purposes | | | | | | | 20 | | | | | |
Hire Leasing Plant Machinery Costs | | | | | 4 673 | | 6 841 | | | | | |
Hire Property Other Lease Expenditure | | | | | 2 865 | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | -34 | | -70 | | -149 | | -251 | | | | | |
Interest Payable Similar Charges | 89 | | | | | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | 4 500 | | 4 500 | 4 500 | | | | | | | | |
Number Shares Allotted | | | | 2 500 | | 2 500 | | 2 500 | | 2 500 | 2 500 | |
Operating Leases Expiring Between Two Five Years | | | | | | | | | 6 835 | | 5 828 | |
Operating Leases Expiring Within One Year | | | | | | | | | 1 005 | | 407 | |
Other Creditors Due Within One Year | | | | | | | | | 21 265 | | 16 438 | |
Other Differences Leading To An Increase Decrease In Tax Charge | 70 | | 100 | | -251 | | -521 | | | | | |
Other Operating Income | 8 281 | | 8 833 | | 9 882 | | 13 232 | | 16 142 | | | |
Other Operating Leases Expiring Between Two Five Years | 4 190 | | 4 283 | 4 283 | 2 266 | 2 266 | 5 690 | 5 690 | | 6 835 | | |
Other Operating Leases Expiring Within One Year | | | | | 1 092 | 1 092 | 2 130 | 2 130 | | 1 005 | | |
Other Taxation Social Security Within One Year | 35 719 | | 35 473 | 35 473 | 32 467 | 32 467 | 30 941 | 30 941 | 34 001 | 34 001 | 23 432 | |
Pension Costs | 17 017 | | 15 606 | | 15 416 | | 15 621 | | 18 532 | | | |
Pensions Costs Defined Benefit Schemes | 17 017 | | 15 606 | | 15 416 | | 15 621 | | | | | |
Prepayments Accrued Income Current Asset | 17 129 | | 18 510 | 18 510 | 17 072 | 17 072 | 17 022 | 17 022 | | 18 074 | | |
Production Average Number Employees | | | | | 11 | | 11 | | | | | |
Profit Loss For Period | 280 047 | | 241 874 | | 213 987 | | 198 334 | | 210 767 | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | | | | | | | | | 629 | |
Provisions For Liabilities Charges | | | | | | | | | | | 629 | |
Selling Average Number Employees | | | | | 6 | | 5 | | | | | |
Share Capital Allotted Called Up Paid | 2 500 | | 2 500 | 2 500 | 2 500 | 2 500 | 2 500 | 2 500 | 2 500 | 2 500 | 2 500 | |
Social Security Costs | 29 095 | | 27 225 | | 23 844 | | 24 642 | | | | | |
Staff Costs | 393 502 | | 384 072 | | 351 267 | | 349 012 | | | | | |
Standard Nominal Tax Rate | 28 | | 26 | | 24 | | 23 | | | | | |
Tangible Fixed Assets Additions | | | | 238 | | | | 1 155 | | | 7 994 | |
Tangible Fixed Assets Cost Or Valuation | | 106 199 | | 106 437 | | 106 437 | | 107 592 | | 107 592 | 115 586 | |
Tangible Fixed Assets Depreciation | | 100 055 | | 103 386 | | 105 774 | | 106 335 | | 106 613 | 107 576 | |
Tangible Fixed Assets Depreciation Charged In Period | | | | 3 331 | | 2 388 | | 561 | | 278 | 963 | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 108 924 | | 85 047 | | 67 641 | | 59 244 | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 108 966 | | 85 230 | | 67 851 | | 59 249 | | 57 242 | | | |
Total Dividend Payment | 275 000 | | 240 000 | | 200 000 | | 350 000 | | | | | |
Trade Creditors Within One Year | 24 576 | | 31 583 | 31 583 | 30 873 | 30 873 | 47 071 | 47 071 | 32 422 | 32 422 | 32 017 | |
Turnover Gross Operating Revenue | 1 154 754 | | 1 083 242 | 1 083 242 | 993 416 | 993 416 | 937 978 | 937 978 | 965 926 | 965 926 | | |
U K Current Corporation Tax | 108 966 | | 85 230 | | 67 851 | | 59 249 | | 57 242 | | | |
U K Current Corporation Tax On Income For Period | 109 000 | | 85 300 | | 68 000 | | 59 500 | | | | | |
Wages Salaries | 347 390 | | 341 241 | | 312 007 | | 308 749 | | | | | |