Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 247 601 | 380 007 | 367 034 | 387 173 | 388 472 | 450 231 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | 1 204 466 | 779 373 | 91 577 | 378 237 |
Current Assets | 437 224 | 590 075 | 534 491 | 541 152 | 473 043 | 642 415 | 2 138 751 | 1 893 296 | 1 581 760 | 2 992 402 |
Debtors | 226 162 | 414 098 | 302 691 | 367 208 | 297 057 | 490 728 | 534 970 | 764 954 | 1 169 587 | 1 658 239 |
Net Assets Liabilities | | | | | | | 2 224 809 | 2 590 171 | 1 846 886 | 2 992 453 |
Other Debtors | | | | | | | 86 994 | 34 859 | 215 610 | 582 043 |
Property Plant Equipment | | | | | | | 847 457 | 845 443 | 817 748 | 866 312 |
Total Inventories | | | | | | | 399 315 | 348 969 | 320 596 | 955 926 |
Cash Bank In Hand | 79 025 | 34 921 | 83 800 | 23 944 | 20 986 | 3 834 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 247 601 | 380 007 | 367 034 | 387 173 | 388 472 | 450 231 | | | | |
Stocks Inventory | 132 037 | 141 056 | 148 000 | 150 000 | 155 000 | 147 853 | | | | |
Tangible Fixed Assets | 36 007 | 41 856 | 38 191 | 37 229 | 31 659 | 40 793 | | | | |
Intangible Fixed Assets | | | 24 806 | 90 790 | 115 312 | 78 873 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | |
Profit Loss Account Reserve | 246 601 | 379 007 | 366 034 | 386 173 | 387 472 | 449 231 | | | | |
Shareholder Funds | 247 601 | 380 007 | 367 034 | 387 173 | 388 472 | 450 231 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 7 950 | 8 200 | 9 000 | |
Accrued Liabilities Deferred Income | | | | | | | 152 218 | 176 476 | 183 390 | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 290 194 | 350 841 | 407 951 | 464 107 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 147 658 | 202 673 | 251 371 | 293 494 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | 3 830 | 4 415 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 53 001 | 21 003 | 112 061 |
Administrative Expenses | | | | | | | 1 084 278 | 1 522 348 | 1 341 978 | |
Amortisation Expense Intangible Assets | | | | | | | 43 547 | 60 647 | 57 110 | |
Amortisation Rate Used For Intangible Assets | | | | | | | | | | 5 |
Amounts Owed To Group Undertakings | | | | | | | 4 000 | | | |
Average Number Employees During Period | | | | | | | 29 | 28 | 24 | 23 |
Bank Borrowings | | | | | | | 345 734 | | | |
Bank Borrowings Overdrafts | | | | | | | 309 216 | | 27 002 | |
Bank Overdrafts | | | | | | | | | 27 002 | |
Corporation Tax Payable | | | | | | | 206 542 | | | |
Corporation Tax Recoverable | | | | | | | | 46 470 | 57 326 | |
Cost Sales | | | | | | | 1 085 791 | 943 452 | 1 221 173 | |
Creditors | | | | | | | 309 216 | 309 026 | 624 432 | 843 581 |
Current Tax For Period | | | | | | | 59 576 | 91 765 | 117 071 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | -39 521 | -2 499 | 35 953 | |
Depreciation Expense Property Plant Equipment | | | | | | | 45 538 | 55 015 | 48 698 | |
Depreciation Rate Used For Property Plant Equipment | | | | | | | | | | 33 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 15 639 |
Disposals Property Plant Equipment | | | | | | | | | | 21 374 |
Dividends Paid | | | | | | | | 20 002 | 1 400 000 | |
Dividends Paid On Shares Interim | | | | | | | | 20 002 | 1 400 000 | |
Finished Goods Goods For Resale | | | | | | | 276 501 | 254 054 | 289 382 | |
Fixed Assets | 36 007 | 41 856 | 62 997 | 128 019 | 146 971 | 119 666 | 1 080 478 | 1 021 647 | 941 257 | 933 665 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | -47 593 | 1 951 | 2 258 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 19 330 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | -3 368 | -10 229 | -11 858 | |
Government Grant Income | | | | | | | | 70 234 | 79 907 | |
Gross Profit Loss | | | | | | | 1 440 863 | 1 905 058 | 2 048 170 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | 25 946 | 7 072 | 7 470 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 60 647 | 57 110 | 56 156 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 55 015 | 48 698 | 57 762 |
Intangible Assets | | | | | | | 233 021 | 176 204 | 123 509 | 67 353 |
Intangible Assets Gross Cost | | | | | | | 523 215 | 527 045 | 531 460 | 531 460 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 9 295 | 8 465 | 9 628 | |
Interest Income On Bank Deposits | | | | | | | | | 284 | |
Interest Payable Similar Charges Finance Costs | | | | | | | 9 295 | 8 465 | 9 628 | |
Net Current Assets Liabilities | 241 342 | 361 063 | 313 571 | 311 529 | 261 749 | 352 003 | 1 471 792 | 1 584 270 | 957 328 | 2 148 821 |
Net Finance Income Costs | | | | | | | | | 1 402 | |
Operating Profit Loss | | | | | | | 356 585 | 490 167 | 825 435 | |
Other Creditors | | | | | | | 6 142 | 4 245 | 193 489 | 621 957 |
Other Interest Income | | | | | | | | | 1 118 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 1 402 | |
Other Operating Income Format1 | | | | | | | | 107 457 | 119 243 | |
Other Taxation Social Security Payable | | | | | | | 48 441 | 24 418 | 28 425 | 32 193 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 15 495 | 23 539 | 38 134 | |
Prepayments Accrued Income | | | | | | | | | 71 671 | |
Profit Loss | | | | | | | 301 289 | 385 364 | 656 715 | |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 347 290 | 481 702 | 817 209 | |
Property Plant Equipment Gross Cost | | | | | | | 995 115 | 1 048 116 | 1 069 119 | 1 159 806 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | 51 699 | 65 863 |
Research Development Expense Recognised In Profit Or Loss | | | | | | | 25 449 | 104 141 | 40 433 | |
Social Security Costs | | | | | | | 55 519 | 80 804 | 73 725 | |
Staff Costs Employee Benefits Expense | | | | | | | 687 123 | 951 322 | 873 721 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 18 245 | 15 746 | 51 699 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | 65 985 | 91 523 | 155 270 | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | -7 072 | -7 470 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | 1 654 | 2 252 | 2 300 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 9 | 612 | 666 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 46 001 | 96 338 | 160 494 | |
Total Assets Less Current Liabilities | 277 349 | 402 919 | 376 568 | 439 548 | 408 720 | 471 669 | 2 552 270 | 2 605 917 | 1 898 585 | 3 082 486 |
Total Borrowings | | | | | | | 309 216 | | 27 002 | |
Total Current Tax Expense Credit | | | | | | | 85 522 | 98 837 | 124 541 | |
Total Operating Lease Payments | | | | | | | 2 624 | 2 402 | 1 610 | |
Trade Creditors Trade Payables | | | | | | | 213 098 | 103 887 | 375 516 | 189 431 |
Trade Debtors Trade Receivables | | | | | | | 447 976 | 683 625 | 953 977 | 1 076 196 |
Turnover Revenue | | | | | | | 2 526 654 | 2 848 510 | 3 269 343 | |
Wages Salaries | | | | | | | 616 109 | 846 979 | 761 862 | |
Work In Progress | | | | | | | 122 814 | 94 915 | 31 214 | |
Company Contributions To Defined Benefit Plans Directors | | | | | | | 1 800 | 6 400 | 23 000 | |
Director Remuneration | | | | | | | 55 835 | 174 595 | 270 465 | |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | 57 635 | 180 995 | 293 465 | |
Creditors Due After One Year Total Noncurrent Liabilities | 25 672 | 16 740 | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 195 882 | 229 012 | | | | | | | | |
Provisions For Liabilities Charges | 4 076 | 6 172 | 5 939 | 6 124 | 5 248 | 6 438 | | | | |
Tangible Fixed Assets Additions | | 19 276 | 4 570 | 9 794 | 4 550 | 22 383 | | | | |
Tangible Fixed Assets Cost Or Valuation | 195 241 | 214 517 | 219 087 | 228 881 | 233 431 | 255 814 | | | | |
Tangible Fixed Assets Depreciation | 159 234 | 172 661 | 180 896 | 191 652 | 201 772 | 215 021 | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 13 427 | | | | | | | | |
Creditors Due After One Year | | 16 740 | 3 595 | 46 251 | 15 000 | 15 000 | | | | |
Creditors Due Within One Year | | 229 012 | 220 920 | 229 623 | 211 294 | 290 412 | | | | |
Intangible Fixed Assets Additions | | | 31 007 | 90 231 | 60 961 | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | | 6 201 | 30 448 | 66 887 | 103 326 | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | 6 201 | 24 247 | 36 439 | 36 439 | | | | |
Intangible Fixed Assets Cost Or Valuation | | | 31 007 | 121 238 | 182 199 | 182 199 | | | | |
Number Shares Allotted | | | | 1 000 | 1 000 | | | | | |
Par Value Share | | | | 1 | 1 | | | | | |
Secured Debts | | | | 64 584 | 46 250 | | | | | |
Share Capital Allotted Called Up Paid | | | 1 000 | 1 000 | 1 000 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 8 235 | 10 756 | 10 120 | 13 249 | | | | |
Amount Specific Advance Or Credit Directors | | | | 40 | 867 | | | | | |