Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 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 |
Net Worth | 149 485 | 167 491 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 112 601 | 32 314 | 117 130 | 205 956 | 646 775 | 1 178 640 | 1 530 467 | 2 295 473 |
Current Assets | 719 667 | 668 805 | 2 683 159 | 2 188 915 | 2 452 251 | 2 824 397 | 3 901 210 | 5 275 273 | 6 627 633 | 7 074 094 |
Debtors | 628 907 | 505 318 | 2 570 558 | 2 156 601 | 2 335 121 | 2 618 441 | 3 254 435 | 4 096 633 | 5 097 166 | 4 778 621 |
Net Assets Liabilities | | | 621 141 | 179 849 | 20 397 | 177 183 | 234 349 | 251 170 | 1 027 003 | 1 738 102 |
Other Debtors | | | 978 573 | 783 977 | 1 074 985 | 1 338 040 | 801 854 | 1 716 541 | | |
Property Plant Equipment | | | 23 542 | 17 196 | 14 865 | 12 405 | 149 531 | 101 044 | 125 737 | 121 949 |
Cash Bank In Hand | 90 760 | 163 487 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 149 485 | 167 491 | | | | | | | | |
Tangible Fixed Assets | 17 755 | 17 435 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | | | | |
Profit Loss Account Reserve | 149 385 | 167 391 | | | | | | | | |
Shareholder Funds | 149 485 | 167 491 | | | | | | | | |
|
Other Financial Data |
Accrued Liabilities | | | | | 83 037 | 92 898 | 112 840 | 152 770 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 122 037 | 128 383 | 135 840 | 140 810 | | 48 487 | 87 630 | 128 460 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 2 510 | 149 531 | | | |
Average Number Employees During Period | | | 34 | 37 | 43 | 43 | 44 | 42 | 44 | 48 |
Bank Borrowings Overdrafts | | | | 192 058 | | | | | 652 408 | 413 636 |
Corporation Tax Payable | | | 91 210 | 1 111 | | | | | 292 935 | 286 116 |
Creditors | | | 2 082 061 | 2 023 981 | 2 444 739 | 2 658 753 | 116 693 | 992 452 | 652 408 | 413 636 |
Current Tax For Period | | | 91 210 | 29 956 | | | | | 241 519 | 225 338 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -1 014 | -1 218 | | | | | | |
Depreciation Rate Used For Property Plant Equipment | | | | 25 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | -143 334 | | | |
Disposals Property Plant Equipment | | | | | | | -153 215 | | | |
Financial Liabilities | | | | | | | 40 000 | 50 000 | | |
Fixed Assets | 17 755 | 17 435 | 23 742 | 17 396 | 15 065 | 12 605 | 149 731 | 101 444 | 125 937 | 122 149 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 165 899 | 125 086 | 78 617 | 29 000 | 416 164 | 414 954 | 184 829 | 149 147 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 721 | -29 302 | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 6 346 | | 4 970 | 2 524 | 48 487 | | 40 830 |
Investments | | | | 200 | | | | | | |
Investments Fixed Assets | | | 200 | 200 | 200 | 200 | 200 | 400 | 200 | 200 |
Investments In Group Undertakings | | | | 200 | | | | | 200 | 200 |
Investments In Subsidiaries | | | | | 200 | 200 | 200 | 400 | | |
Minimum Operating Lease Payments Recognised As Expense | | | | | 78 617 | 77 423 | 94 866 | 94 866 | | |
Net Current Assets Liabilities | 131 730 | 150 056 | 601 098 | 164 934 | 7 512 | 165 644 | 222 263 | 1 154 614 | 1 637 161 | 2 113 822 |
Number Shares Issued Fully Paid | | | | | 100 | 100 | 100 | 100 | | 100 |
Other Creditors | | | 1 207 576 | 1 058 695 | 1 156 310 | 1 068 526 | 1 755 704 | 598 014 | 1 316 497 | 1 310 484 |
Other Taxation Social Security Payable | | | 83 715 | 210 655 | | | | | 290 369 | 486 420 |
Ownership Interest In Subsidiary Percent | | | | | 100 | 100 | | | | |
Par Value Share | | | | | | 1 | 1 | 1 | | 1 |
Percentage Class Share Held In Subsidiary | | | | | | 100 | 100 | 100 | | 100 |
Prepayments | | | | | 21 162 | 25 118 | 56 636 | 63 085 | | |
Property Plant Equipment Gross Cost | | | | 145 579 | 150 705 | 153 215 | 149 531 | 149 531 | 213 367 | 250 409 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 2 180 | 1 066 | 20 952 | 12 436 | 83 687 | 84 233 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 3 699 | 2 481 | | | | | | |
Taxation Social Security Payable | | | | | 224 210 | 304 695 | 486 755 | 394 803 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 90 917 | -564 | | | | | 247 770 | 210 884 |
Total Assets Less Current Liabilities | 149 485 | 167 491 | 624 840 | 182 330 | 22 577 | 178 249 | 371 994 | 1 256 058 | 1 763 098 | 2 235 971 |
Total Borrowings | | | | | | | 76 693 | 942 452 | | |
Total Current Tax Expense Credit | | | 91 931 | 654 | | | | | | |
Trade Creditors Trade Payables | | | 699 560 | 561 462 | 981 182 | 1 192 634 | 1 284 806 | 1 642 881 | 2 650 570 | 2 370 664 |
Trade Debtors Trade Receivables | | | 1 591 985 | 1 372 624 | 1 238 974 | 1 255 283 | 2 395 944 | 2 317 007 | | |
Amount Specific Advance Or Credit Directors | | | | | | | | 703 | 48 425 | 250 687 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | 49 128 | 202 262 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | | 170 |
Director Remuneration | | | | | | | | | 25 264 | 20 046 |
Accrued Liabilities Deferred Income | | | | | | | | | 177 359 | 263 892 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | 15 000 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | | -14 454 |
Administrative Expenses | | | | | | | | | 3 690 066 | 3 923 264 |
Applicable Tax Rate | | | | | | | | | 19 | 19 |
Bank Borrowings | | | | | | | | | 228 623 | 242 696 |
Comprehensive Income Expense | | | | | | | | | 1 029 703 | 935 681 |
Cost Sales | | | | | | | | | 22 659 237 | 23 767 428 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 39 143 | 40 830 |
Dividends Paid | | | | | | | | | 253 870 | 224 582 |
Dividends Paid On Shares Interim | | | | | | | | | 253 870 | 224 582 |
Finance Lease Liabilities Present Value Total | | | | | | | | | 34 119 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 19 097 | 6 712 |
Further Item Interest Income Component Total Interest Income | | | | | | | | | 1 017 | 5 999 |
Gross Profit Loss | | | | | | | | | 5 000 902 | 5 115 519 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | 10 376 | 62 950 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | 4 694 | 1 183 |
Interest Income On Bank Deposits | | | | | | | | | 84 | 4 556 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 34 464 | 56 245 |
Net Assets Liabilities Subsidiaries | | | | | | | | | -100 | -100 |
Operating Profit Loss | | | | | | | | | 1 310 836 | 1 192 255 |
Other Deferred Tax Expense Credit | | | | | | | | | 6 251 | -14 454 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 1 101 | 10 555 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 28 103 | 43 938 |
Profit Loss | | | | | | | | | 1 029 703 | 935 681 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 1 277 473 | 1 146 565 |
Provisions | | | | | | | | | 83 687 | 84 233 |
Social Security Costs | | | | | | | | | 255 536 | 280 637 |
Staff Costs Employee Benefits Expense | | | | | | | | | 2 575 251 | 2 714 420 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 242 720 | 217 847 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | -8 394 | 1 179 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 7 193 | 6 312 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | | 37 042 |
Total Operating Lease Payments | | | | | | | | | 152 889 | 199 802 |
Turnover Revenue | | | | | | | | | 27 660 139 | 28 882 947 |
Wages Salaries | | | | | | | | | 2 291 612 | 2 389 845 |
Creditors Due Within One Year Total Current Liabilities | 587 937 | 518 749 | | | | | | | | |
Tangible Fixed Assets Additions | | 5 466 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 98 776 | 104 242 | | | | | | | | |
Tangible Fixed Assets Depreciation | 81 021 | 86 807 | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 5 786 | | | | | | | | |