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 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | -594 | -206 229 | -104 423 | 72 203 | 247 280 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | | 46 926 | 124 058 | 166 720 | 291 900 | | | | | | |
Cash Bank On Hand | | | | | 291 900 | 315 360 | 139 281 | 125 913 | 8 471 | 5 115 | 930 |
Current Assets | 100 | 102 147 | 156 646 | 384 450 | 575 629 | 350 569 | 527 858 | 537 860 | 392 741 | 366 264 | 361 177 |
Debtors | 100 | 37 074 | 16 941 | 202 441 | 265 780 | 18 516 | 373 582 | 398 673 | 384 270 | 361 149 | 360 247 |
Other Debtors | | | | | 1 219 | 50 | 50 | 38 673 | 24 270 | 1 149 | 247 |
Property Plant Equipment | | | | | 149 454 | 143 049 | 120 660 | 104 513 | 72 442 | 55 772 | 40 000 |
Stocks Inventory | | 18 147 | 15 647 | 15 289 | 17 949 | | | | | | |
Tangible Fixed Assets | | 212 972 | 197 046 | 177 308 | 149 454 | | | | | | |
Total Inventories | | | | | 17 949 | 16 693 | 14 995 | 13 274 | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | -694 | -206 329 | -104 523 | 72 103 | 247 180 | | | | | | |
Shareholder Funds | -594 | -206 229 | -104 423 | 72 203 | 247 280 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 2 500 | 2 500 | 3 500 | 3 600 | 3 700 | 3 800 | 3 900 | | | |
Director Remuneration | | | 6 420 | 7 200 | 1 215 | | | | | | |
Accrued Liabilities | | | | | 15 014 | 10 665 | 20 946 | 14 498 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 190 005 | 225 765 | 255 587 | 279 273 | 283 359 | 289 280 | 288 385 |
Administrative Expenses | 195 | 369 059 | 364 972 | 381 547 | 375 771 | 677 173 | 372 071 | 441 928 | | | |
Amounts Owed By Group Undertakings | | | | | 246 765 | | 360 000 | 360 000 | 360 000 | 360 000 | 360 000 |
Amounts Owed By Group Undertakings Other Participating Interests Within One Year | | 50 | 50 | 178 364 | 246 815 | | | | | | |
Amounts Owed To Group Undertakings | | | | | 369 265 | 363 933 | 348 658 | 359 036 | 368 490 | 393 261 | 392 498 |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | | 312 039 | 313 450 | 368 963 | 369 265 | | | | | | |
Applicable Tax Rate | | | | | 21 | 20 | 20 | 19 | | | |
Average Number Employees During Period | | 23 | 29 | 33 | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | | -12 610 | -1 086 | -1 022 | | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | 291 900 | 315 360 | 139 281 | | | | |
Comprehensive Income Expense | | | | | 175 077 | -164 301 | 128 010 | 3 291 | | | |
Corporation Tax Due Within One Year | | | 14 997 | 19 452 | 14 201 | | | | | | |
Corporation Tax Payable | | | | | 14 201 | 10 758 | 14 912 | 2 003 | | | |
Cost Sales | | 272 212 | 620 702 | 658 435 | 615 451 | 553 114 | 537 122 | 550 751 | | | |
Creditors | | | | | 477 803 | 410 639 | 437 529 | 428 093 | 377 622 | 397 046 | 411 828 |
Creditors Due Within One Year | 694 | 521 348 | 458 115 | 489 555 | 477 803 | | | | | | |
Current Tax For Period | | | | | 42 937 | 38 662 | 36 851 | 6 492 | | | |
Debtors Due Within One Year | 100 | 37 074 | 16 941 | 202 441 | 265 780 | | | | | | |
Deferred Tax Asset Debtors | | | | | 5 918 | 2 734 | 2 742 | 2 972 | | | |
Deferred Tax Current Asset | | 24 074 | 7 737 | 8 246 | 5 918 | | | | | | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | 3 183 | -7 | -230 | | | |
Depreciation Amortisation Expense | | | | | 37 364 | 35 760 | 30 168 | 26 128 | | | |
Depreciation Expense Property Plant Equipment | | | | | 37 364 | 35 760 | 30 168 | 26 128 | | | |
Depreciation Tangible Fixed Assets Expense | | 53 246 | 49 259 | 44 326 | 37 364 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 346 | 2 442 | 15 752 | 8 021 | 11 538 |
Disposals Property Plant Equipment | | | | | | | 589 | 3 901 | 21 772 | 10 749 | 14 095 |
Expenses Not Deductible For Tax Purposes | 41 | 67 | 709 | 274 | | | | | | | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | 219 306 | 216 287 | 204 593 | | | |
Gain Loss From Disposal Fixed Assets | | | -6 555 | -8 048 | | | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -7 746 | -7 444 | 38 011 | -6 905 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 2 733 | -2 685 | 4 942 | 38 139 | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | -8 620 | | -243 | -1 459 | | | |
Gain Loss On Disposals Property Plant Equipment | | | | | -8 620 | | -243 | -1 459 | | | |
Gross Profit Loss | | 139 350 | 498 112 | 609 219 | 595 862 | 554 518 | 536 736 | 451 290 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -48 188 | -42 105 | -32 697 | -19 401 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 125 180 | 23 460 | -176 079 | -13 368 | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | 2 660 | -1 256 | -1 698 | -1 721 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 35 760 | 30 168 | 26 128 | 19 838 | 13 942 | 10 643 |
Interest Payable Similar Charges | | | | 275 | | | | | | | |
Loans Owed To Related Parties | | | | | -51 406 | -461 | -461 | -461 | | | |
Merchandise | | | | | 17 949 | 16 693 | 14 995 | 13 274 | | | |
Net Cash Flows From Used In Financing Activities | | | | | 67 155 | -190 489 | 375 276 | 52 622 | | | |
Net Cash Flows From Used In Investing Activities | | | | | 17 879 | 29 156 | 7 833 | 11 249 | | | |
Net Cash Flows From Used In Operating Activities | | | | | -210 214 | 137 873 | -207 030 | -50 503 | | | |
Net Cash Generated From Operations | | | | | -258 402 | 95 768 | -239 727 | -69 904 | | | |
Net Current Assets Liabilities | -594 | -419 201 | -301 469 | -105 105 | 97 826 | -60 070 | 90 329 | 109 767 | 15 119 | -30 782 | -50 651 |
Net Increase Decrease In Shareholders Funds | -195 | -205 635 | 101 806 | 176 626 | | | | | | | |
Net Interest Received Paid Classified As Investing Activities | | | | | -251 | -199 | -189 | -191 | | | |
Number Shares Allotted | | 100 | 100 | 100 | 100 | | | | | | |
Number Shares Issued Fully Paid | | | | | | 100 | 100 | 100 | 100 | 100 | 100 |
Operating Profit Loss | | | 133 140 | 227 672 | 220 091 | -122 655 | 164 665 | 9 362 | | | |
Other Creditors | | | | | | | | 14 959 | 6 733 | 3 510 | 4 436 |
Other Creditors Due Within One Year | 195 | 2 019 | | | | | | | | | |
Other Deferred Tax Expense Credit | | | | | 2 328 | 3 183 | -7 | -230 | | | |
Other Differences Leading To An Increase Decrease In Tax Charge | | -376 | -587 | -2 318 | | | | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | 251 | 199 | 189 | 191 | | | |
Other Taxation Social Security Payable | | | | | | 218 | | 10 339 | 1 679 | | |
Other Taxation Social Security Within One Year | | 2 104 | 685 | 695 | | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 142 | 468 | | | |
Prepayments | | | | | 11 878 | 15 732 | 10 790 | 30 174 | | | |
Proceeds From Borrowings Classified As Financing Activities | | | | | 68 150 | 92 637 | 412 963 | 52 622 | | | |
Profit Loss | | | | | 175 077 | -164 301 | 128 010 | 3 291 | | | |
Profit Loss For Period | -195 | -205 635 | 101 806 | 176 626 | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | -195 | -229 709 | 133 140 | 227 397 | 220 342 | -122 456 | 164 854 | 9 553 | | | |
Property Plant Equipment Gross Cost | | | | | 339 459 | 368 814 | 376 247 | 383 786 | 355 801 | 345 052 | 328 385 |
Provisions | | | | | -5 918 | -2 734 | -2 742 | -2 972 | | | |
Provisions For Liabilities Charges | | -24 074 | -7 737 | -8 246 | -5 918 | | | | | | |
Purchase Property Plant Equipment | | | | | -18 130 | -29 355 | -8 022 | -11 440 | | | |
Repayments Borrowings Classified As Financing Activities | | | | | 50 | -5 331 | -15 276 | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | | | | | | |
Social Security Costs | | 2 707 | 4 269 | 2 588 | 3 764 | 3 881 | 3 840 | 4 951 | | | |
Staff Costs | | 79 676 | 165 480 | 172 405 | | | | | | | |
Staff Costs Employee Benefits Expense | | | | | 162 855 | 151 681 | 161 130 | 173 093 | | | |
Standard Nominal Tax Rate | 21 | 26 | 24 | 23 | | | | | | | |
Stocks Raw Materials Consumables | | 18 147 | 15 647 | 15 289 | 17 949 | | | | | | |
Tangible Fixed Assets Additions | | 265 403 | 41 709 | 26 437 | 17 155 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 284 475 | 316 167 | 336 728 | 339 459 | | | | | | |
Tangible Fixed Assets Depreciation | | 71 503 | 119 121 | 159 420 | 190 005 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 53 083 | 49 129 | 43 086 | 36 177 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 1 641 | 3 734 | 6 779 | | | | | | |
Tangible Fixed Assets Disposals | | | 10 017 | 11 260 | 15 399 | | | | | | |
Tangible Fixed Assets Impairment Losses | | 18 257 | | | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | 46 272 | -24 491 | 32 971 | 1 815 | | | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | -5 806 | -7 719 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -3 183 | 151 | 230 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 138 | 67 917 | 10 593 | 12 137 | | | |
Tax Increase Decrease From Transfer Pricing Adjustments | | | | | -1 069 | -1 581 | -1 058 | 29 | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -41 | -59 724 | 31 954 | 52 301 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | -24 074 | 31 334 | 50 771 | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 45 265 | 41 845 | 36 844 | 6 262 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 29 355 | 8 022 | 11 440 | 702 | | |
Total Assets Less Current Liabilities | -594 | -206 229 | -104 423 | 72 203 | 247 280 | 82 979 | 210 989 | 214 280 | 87 561 | 24 990 | -10 651 |
Total Operating Lease Payments | | | | | 14 685 | 15 052 | 15 831 | 60 000 | | | |
Total U K Foreign Current Tax After Adjustments Relief | | | 14 997 | 51 279 | | | | | | | |
Trade Creditors Trade Payables | | | | | 22 164 | 16 598 | 42 421 | 43 759 | 720 | 275 | 14 894 |
Trade Creditors Within One Year | | 27 755 | 40 458 | 28 598 | 22 164 | | | | | | |
Turnover Gross Operating Revenue | | 411 562 | 1 118 814 | 1 267 654 | | | | | | | |
Turnover Revenue | | | | | 1 211 313 | 1 107 632 | 1 073 858 | 1 002 041 | | | |
U K Current Corporation Tax | | | 14 997 | 51 279 | | | | | | | |
U K Deferred Tax | | -24 074 | 16 337 | -508 | | | | | | | |
Unrelieved Tax Losses Carried Forward | | 19 679 | | | | | | | | | |
Utilisation Tax Losses | | | 18 165 | | | | | | | | |
V A T Due Total Creditors | | 1 740 | 12 779 | 7 459 | 5 753 | | | | | | |
Wages Salaries | | 76 969 | 161 211 | 169 817 | 159 091 | 147 800 | 157 148 | 167 674 | | | |