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 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 51 895 | 55 569 | 39 073 | 26 466 | 42 898 | 42 611 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 15 856 | 2 054 | 2 | 1 | 1 246 | 1 | | 1 922 |
Current Assets | 109 732 | 18 571 | 72 210 | 55 739 | 107 442 | 416 161 | 123 792 | 263 630 | 244 442 | 210 080 | 243 781 | 220 551 | 351 763 |
Debtors | 100 864 | 18 571 | 34 008 | 53 749 | 102 555 | 385 684 | 88 890 | 188 249 | 151 532 | 186 834 | 212 671 | 194 507 | 322 459 |
Net Assets Liabilities | | | | | | 42 611 | 50 263 | 241 855 | 240 541 | 200 838 | 241 903 | 264 821 | 315 269 |
Other Debtors | | | | | | 345 422 | 275 | 163 | 28 510 | 69 832 | 67 529 | 350 | 69 801 |
Property Plant Equipment | | | | | | 212 438 | 519 834 | 391 375 | 419 430 | 416 193 | 415 419 | 412 757 | 418 599 |
Total Inventories | | | | | | 14 621 | 32 848 | 75 379 | 92 909 | 22 000 | 31 109 | 26 044 | |
Cash Bank In Hand | 42 465 | | 38 202 | 1 990 | 2 327 | 15 856 | | | | | | | |
Intangible Fixed Assets | 48 292 | 42 926 | 37 560 | 32 194 | 42 828 | 33 462 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 51 895 | 55 569 | 39 073 | 26 466 | 42 898 | 42 611 | | | | | | | |
Tangible Fixed Assets | 150 965 | 151 053 | 144 887 | 177 183 | 193 853 | 212 439 | | | | | | | |
Bank Loans Overdrafts Within One Year | | 1 951 | | | | | | | | | | | |
Stocks Inventory | -33 597 | | | | 2 560 | 14 621 | | | | | | | |
Trade Debtors | 100 864 | 18 571 | | | | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | 2 | 2 | | | | | | | |
Profit Loss Account Reserve | 51 893 | 55 567 | 39 071 | 26 464 | 42 896 | 42 609 | | | | | | | |
Shareholder Funds | 51 895 | 55 569 | 39 073 | 26 466 | 42 898 | 42 611 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities | | | | | | | 2 745 | 3 525 | 5 025 | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 40 196 | 49 561 | 61 268 | 69 634 | 73 658 | 73 658 | 73 658 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 39 803 | 27 436 | 32 347 | 36 212 | 39 449 | 43 182 | 34 344 | 35 918 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 310 524 | 6 287 | 1 920 | | | | |
Average Number Employees During Period | | | | | | 4 | 6 | 8 | 8 | 8 | 6 | 6 | 7 |
Bank Borrowings | | | | | | 75 630 | 291 411 | 266 273 | 251 670 | | | | |
Bank Borrowings Overdrafts | | | | | | | | | 251 670 | 288 671 | 266 146 | 244 005 | 222 448 |
Bank Overdrafts | | | | | | 25 393 | 115 080 | 88 816 | 60 919 | | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | 300 196 | 300 196 | 300 196 | | | | |
Corporation Tax Payable | | | | | | | | | | | 30 511 | 31 463 | 22 504 |
Creditors | | | | | | 79 630 | 293 411 | 308 470 | 283 242 | 318 964 | 279 997 | 244 005 | 222 448 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | -15 495 | | | | | | |
Disposals Property Plant Equipment | | | | | | | -15 495 | | | | | | |
Dividend Per Share Interim | | | | | | 15 000 | 15 000 | 2 000 | 15 000 | | | | |
Finance Lease Liabilities Present Value Total | | | | | | | | 42 197 | 31 572 | 30 293 | 13 851 | | |
Financial Commitments Other Than Capital Commitments | | | | | | 1 382 | 35 937 | 21 638 | 9 713 | | | | |
Fixed Assets | 199 957 | 193 979 | 182 447 | 209 377 | 236 681 | 245 901 | 543 931 | 723 765 | 713 454 | 706 193 | 705 419 | 702 757 | 708 599 |
Further Item Creditors Component Total Creditors | | | | | | 39 171 | 226 808 | 23 017 | 14 895 | | | | |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | | | | | | -209 639 | | | | | |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | | | | | 110 361 | -30 000 | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 9 365 | 11 707 | 8 366 | 4 024 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 3 128 | 4 911 | 3 865 | 3 237 | 3 733 | 2 662 | 1 574 |
Intangible Assets | | | | | | 33 463 | 24 097 | 12 390 | 4 024 | | | | |
Intangible Assets Gross Cost | | | | | | 73 658 | 73 658 | 73 658 | 73 658 | 73 658 | 73 658 | 73 658 | |
Investment Property | | | | | | | | 320 000 | 290 000 | 290 000 | 290 000 | 290 000 | 290 000 |
Investment Property Fair Value Model | | | | | | | | 320 000 | 290 000 | 290 000 | 290 000 | 290 000 | |
Net Current Assets Liabilities | -148 062 | -138 410 | -20 712 | -85 344 | -106 418 | -122 579 | -198 357 | -171 279 | -187 879 | -185 214 | -182 488 | -193 242 | -168 732 |
Other Creditors | | | | | | 112 747 | 71 914 | 11 638 | 5 025 | 4 850 | 8 589 | 22 127 | 264 383 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | 11 500 | |
Other Disposals Property Plant Equipment | | | | | | | | | | | | 11 500 | |
Other Inventories | | | | | | 14 621 | 32 848 | 75 379 | 24 682 | | | | |
Other Remaining Borrowings | | | | | | 4 000 | 2 000 | 26 313 | | | | | |
Other Taxation Social Security Payable | | | | | | | | | 123 248 | 153 267 | 143 848 | 51 401 | 28 275 |
Prepayments | | | | | | | 6 222 | 6 017 | 6 645 | | | | |
Property Plant Equipment Gross Cost | | | | | | 252 241 | 547 270 | 423 722 | 455 642 | 455 642 | 458 601 | 447 101 | 454 517 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 1 080 | 1 900 | 2 161 | 1 792 | 1 177 | 1 031 | 689 | 2 150 |
Taxation Social Security Payable | | | | | | 2 434 | 13 538 | 55 418 | 114 716 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | | | 2 959 | | 7 416 |
Total Assets Less Current Liabilities | 51 895 | 55 569 | 161 735 | 124 033 | 130 263 | 123 322 | 345 574 | 552 486 | 525 575 | 520 979 | 522 931 | 509 515 | 539 867 |
Total Borrowings | | | | | | 79 630 | 293 411 | 308 470 | 283 242 | | | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | 79 804 | 30 000 | | | | |
Trade Creditors Trade Payables | | | | | | 387 605 | 101 977 | 220 093 | 217 860 | 147 675 | 108 853 | 230 374 | 183 353 |
Trade Debtors Trade Receivables | | | | | | 40 262 | 82 393 | 182 069 | 123 022 | 117 002 | 145 142 | 130 045 | 252 658 |
Transfers To From Owner-occupied Property Investment Property Fair Value Model | | | | | | | | 209 639 | | | | | |
Work In Progress | | | | | | | | | 68 226 | | | | |
Amount Specific Advance Or Credit Directors | | | | | | | | 2 316 | 21 865 | 15 643 | 4 542 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | 55 014 | 113 221 | 53 535 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | 30 833 | 119 443 | 73 720 | | |
Accruals Deferred Income | | | 16 189 | | | | | | | | | | |
Creditors Due After One Year | | 84 263 | 106 473 | 96 556 | 86 285 | 79 631 | | | | | | | |
Creditors Due Within One Year | | 72 718 | 92 922 | 141 083 | 213 860 | 538 740 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 5 366 | 10 732 | 16 098 | 21 463 | | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | 5 366 | 5 366 | 5 366 | 5 365 | | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 53 658 | 53 658 | 53 658 | | | | | | | | | | |
Number Shares Allotted | | | 2 | 2 | 2 | 2 | | | | | | | |
Par Value Share | | | 1 | 1 | 1 | 1 | | | | | | | |
Provisions For Liabilities Charges | | | | 1 011 | 1 080 | 1 080 | | | | | | | |
Share Capital Allotted Called Up Paid | | 2 | 2 | 2 | | | | | | | | | |
Tangible Fixed Assets Additions | | 6 929 | 1 333 | 39 509 | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 162 866 | 169 795 | 171 128 | 210 637 | | | | | | | | | |
Tangible Fixed Assets Depreciation | 11 901 | 18 742 | 26 241 | 33 455 | | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 7 499 | 7 214 | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 257 794 | 156 981 | | | | | | | | | | | |
Fixtures Fittings Tools Equipment | 83 | 201 | | | | | | | | | | | |
Fixtures Fittings Tools Equipment Additions | | 218 | | | | | | | | | | | |
Fixtures Fittings Tools Equipment Cost Or Valuation | 225 | 443 | | | | | | | | | | | |
Fixtures Fittings Tools Equipment Depreciation | 142 | 242 | | | | | | | | | | | |
Fixtures Fittings Tools Equipment Depreciation Charge For Period | | 100 | | | | | | | | | | | |
Fixtures Fittings Tools Equipment Depreciation Disposals | | 0 | | | | | | | | | | | |
Land Buildings | 127 259 | 133 970 | | | | | | | | | | | |
Land Buildings Additions | | 6 711 | | | | | | | | | | | |
Land Buildings Cost Or Valuation | 127 259 | 133 970 | | | | | | | | | | | |
Land Buildings Depreciation | 0 | 0 | | | | | | | | | | | |
Land Buildings Depreciation Charge For Period | | 0 | | | | | | | | | | | |
Land Buildings Depreciation Disposals | | 0 | | | | | | | | | | | |
Other Creditors Due Within One Year | 121 986 | 89 401 | | | | | | | | | | | |
Plant Machinery | 1 128 | 1 128 | | | | | | | | | | | |
Plant Machinery Cost Or Valuation | 1 869 | 1 869 | | | | | | | | | | | |
Plant Machinery Depreciation | 741 | 741 | | | | | | | | | | | |
Plant Machinery Depreciation Charge For Period | | 0 | | | | | | | | | | | |
Plant Machinery Depreciation Disposals | | 0 | | | | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 6 841 | | | | | | | | | | | |
Taxation Social Security Due Within One Year | 20 339 | 22 470 | | | | | | | | | | | |
Total Investments Fixed Assets | 700 | | | | | | | | | | | | |
Trade Creditors Within One Year | 115 469 | 43 159 | | | | | | | | | | | |
Instalment Debts Due After5 Years | | | | 51 918 | 45 500 | 39 171 | | | | | | | |
Value Shares Allotted | | | | 2 | 2 | 2 | | | | | | | |