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 | 2022-03-31 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 343 982 | 343 982 | 353 002 | 353 002 | 378 800 | 378 800 | 110 988 | 110 988 | 136 474 | 136 474 | 153 216 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | | | | | 118 964 | 68 369 | 285 009 | 447 212 |
Current Assets | 624 280 | | 628 547 | 628 547 | 641 113 | 641 113 | 392 139 | 392 139 | 400 663 | 400 663 | 373 972 | 315 620 | 539 786 | 718 515 |
Debtors | 529 280 | | 547 923 | 547 923 | 544 048 | 544 048 | 272 794 | 272 794 | 267 335 | 267 335 | 255 008 | 247 251 | 254 777 | 271 303 |
Net Assets Liabilities | | | | | | | | | | | 153 216 | 156 815 | | |
Other Debtors | | | | | | | | | 34 816 | 1 599 | 30 084 | 29 047 | 70 416 | 55 421 |
Property Plant Equipment | | | | | | | | | | | 6 655 | 8 224 | 42 874 | 27 561 |
Cash Bank In Hand | 95 000 | | 80 624 | 80 624 | 97 065 | 97 065 | 119 345 | 119 345 | 133 328 | 133 328 | 118 964 | | | |
Net Assets Liabilities Including Pension Asset Liability | 343 982 | | 353 002 | 353 002 | 378 800 | 378 800 | 110 988 | 110 988 | 136 474 | 136 474 | 153 216 | | | |
Tangible Fixed Assets | 2 814 | 2 814 | 1 366 | 1 366 | 4 656 | 4 656 | 3 700 | 3 700 | 3 122 | 3 122 | 6 655 | | | |
Trade Debtors | 301 227 | | 273 203 | 273 203 | 312 050 | 312 050 | 230 105 | 230 105 | 220 260 | 220 260 | 213 046 | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | | | |
Profit Loss Account Reserve | 343 980 | 343 980 | 353 000 | 353 000 | 378 798 | 378 798 | 110 986 | 110 986 | 136 472 | 136 472 | 153 214 | | | |
Shareholder Funds | 343 982 | 343 982 | 353 002 | 353 002 | 378 800 | 378 800 | 110 988 | 110 988 | 136 474 | 136 474 | 153 216 | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 61 453 | 60 732 | 146 304 | 161 617 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | | 4 295 | | |
Administrative Expenses | 382 135 | | 368 099 | | 364 337 | | 357 919 | | 390 734 | | 388 912 | 370 120 | | |
Amounts Owed By Subsidiaries | | | | | | | | | | | 11 878 | 15 660 | | |
Amounts Owed To Subsidiaries | | | | | | | | | | | 66 328 | 25 204 | | |
Average Number Employees During Period | | | | | 33 | | 33 | | | | 33 | 31 | 44 | 48 |
Corporation Tax Payable | | | | | | | | | | | 53 500 | 31 000 | | |
Cost Sales | 938 121 | | 957 437 | | 928 783 | | 859 984 | | 832 772 | | 787 158 | 765 909 | | |
Creditors | | | | | | | | | | | 227 411 | 166 020 | 197 568 | 162 318 |
Distribution Costs | 53 785 | | 44 489 | | 43 421 | | 60 020 | | 67 046 | | 69 534 | 65 907 | | |
Dividends Paid | | | | | | | | | | | 200 000 | 120 000 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | 300 895 | 266 108 | 4 930 | 1 636 |
Gross Profit Loss | 754 519 | | 735 775 | | 749 026 | | 794 554 | | 777 065 | | 654 157 | 517 437 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | | | | 2 723 | | 15 313 |
Net Current Assets Liabilities | 341 168 | | 351 636 | 351 636 | 374 144 | 374 144 | 107 288 | 107 288 | 133 352 | 133 352 | 146 561 | 149 600 | 342 218 | 556 197 |
Operating Profit Loss | 411 412 | | 417 402 | | 428 765 | | 469 515 | | 411 940 | | 269 661 | 155 250 | | |
Other Creditors | | | | | | | | | | | 25 135 | 24 182 | 70 503 | 67 118 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | 3 444 | | |
Other Disposals Property Plant Equipment | | | | | | | | | | | | 3 447 | | |
Other Operating Income Format1 | | | | | | | | | | | 73 950 | 73 840 | | |
Other Taxation Social Security Payable | | | | | | | | | | | 42 679 | 42 338 | 72 819 | 85 789 |
Profit Loss | | | | | | | | | | | 216 742 | 123 599 | | |
Profit Loss On Ordinary Activities Before Tax | 411 412 | | 417 402 | | 428 765 | | 469 515 | | 411 940 | | 269 661 | 155 250 | | |
Property Plant Equipment Gross Cost | | | | | | | | | | | 68 108 | 68 956 | 189 178 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | | | 1 009 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 52 919 | 31 651 | | |
Total Assets Less Current Liabilities | | | | | | | | | | | 153 216 | 157 824 | 385 093 | 583 759 |
Trade Creditors Trade Payables | | | | | | | | | | | 39 769 | 43 296 | 22 723 | 8 411 |
Trade Debtors Trade Receivables | | | | | | | | | | | 213 046 | 202 544 | 142 453 | 143 665 |
Turnover Revenue | | | | | | | | | | | 1 441 315 | 1 283 346 | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | | | | | 4 999 | |
Amounts Owed By Group Undertakings | | | | | | | | | | | | | 41 908 | 72 217 |
Amounts Owed To Group Undertakings | | | | | | | | | | | | | 31 523 | 1 000 |
Fixed Assets | | | | | | | | | | | | | 42 875 | 27 562 |
Intangible Assets | | | | | | | | | | | | | 1 | 1 |
Intangible Assets Gross Cost | | | | | | | | | | | | | 5 000 | |
Number Shares Issued Fully Paid | | | | | | | | | | | | | | 2 |
Par Value Share | | | | 1 | | 1 | | 1 | | 1 | 1 | | | 1 |
Audit Fees Expenses | 4 885 | | 4 000 | 4 000 | 4 000 | 4 000 | 4 200 | 4 200 | 4 400 | 4 400 | 4 600 | | | |
Accruals Deferred Income Within One Year | 21 230 | | 22 053 | 22 053 | 32 846 | 32 846 | 8 336 | 8 336 | | 37 434 | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | -86 | | -218 | | -33 | | -1 173 | | | | | | | |
Administration Support Average Number Employees | | | | | 8 | | 7 | | | | | | | |
Aggregate Dividends Paid In Financial Year | 300 000 | | 300 000 | | 300 000 | | 630 000 | | 300 000 | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 202 412 | | 236 562 | 236 562 | 201 651 | 201 651 | 11 022 | 11 022 | 12 259 | 12 259 | 11 878 | | | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 21 555 | | 20 690 | 20 690 | 14 977 | 14 977 | 46 939 | 46 939 | 32 337 | 32 337 | 66 328 | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 262 | | 181 | | 140 | | 2 | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | 28 000 | | 27 083 | 27 083 | | | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | 4 684 | | 2 744 | 2 744 | 3 485 | 3 485 | 3 666 | 3 666 | | 35 349 | | | | |
Commitments Under Non-cancellable Operating Leases Total | | | | | | | | | 35 349 | | 34 133 | | | |
Corporation Tax Due Within One Year | 115 400 | | 108 600 | 108 600 | 103 000 | 103 000 | 108 500 | 108 500 | 87 000 | 87 000 | 53 500 | | | |
Creditors Due Within One Year | 283 112 | | 276 911 | 276 911 | 266 969 | 266 969 | 284 851 | 284 851 | 267 311 | 267 311 | 227 411 | | | |
Depreciation Impairment Reversal Tangible Fixed Assets | 1 741 | | 1 437 | 1 437 | 1 896 | 1 896 | 1 326 | 1 326 | 1 251 | 1 251 | 1 948 | | | |
Expenses Not Deductible For Tax Purposes | 248 | | 223 | | 84 | | 37 | | | | | | | |
Hire Leasing Plant Machinery Costs | | | | | 4 822 | | 4 262 | | | | | | | |
Hire Property Other Lease Expenditure | | | | | 32 500 | | 32 500 | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | -86 | | -218 | | -33 | | -1 173 | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | 28 000 | | | | | | | | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | | | 27 083 | 27 083 | | | | | | | | | | |
Number Shares Allotted | | | | 2 | | 2 | | 2 | | 2 | 2 | | | |
Operating Leases Expiring After Five Years | | | | | | | | | 30 000 | | 33 500 | | | |
Operating Leases Expiring Between Two Five Years | | | | | | | | | 5 349 | | 540 | | | |
Operating Leases Expiring Within One Year | | | | | | | | | | | 93 | | | |
Other Creditors Due Within One Year | | | | | | | | | 37 434 | | 25 135 | | | |
Other Differences Leading To An Increase Decrease In Tax Charge | 219 | | 33 | | -152 | | -477 | | | | | | | |
Other Operating Income | 92 813 | | 94 215 | | 87 497 | | 92 900 | | 92 655 | | | | | |
Other Operating Leases Expiring After Five Years | | | | | | | | | | 30 000 | | | | |
Other Operating Leases Expiring Between Two Five Years | 4 608 | | 540 | 540 | 3 080 | 3 080 | 3 616 | 3 616 | | 5 349 | | | | |
Other Operating Leases Expiring Within One Year | 76 | | 2 204 | 2 204 | 405 | 405 | 50 | 50 | | | | | | |
Other Taxation Social Security Within One Year | 62 423 | | 68 491 | 68 491 | 66 321 | 66 321 | 61 112 | 61 112 | 55 548 | 55 548 | 42 679 | | | |
Pension Costs | 12 649 | | 12 043 | | 10 186 | | 10 096 | | 8 218 | | | | | |
Pensions Costs Defined Benefit Schemes | 9 657 | | 9 191 | | 7 800 | | 7 829 | | | | | | | |
Pensions Costs Defined Contribution Schemes | 2 992 | | 2 852 | | 2 386 | | 2 267 | | | | | | | |
Prepayments Accrued Income Current Asset | 25 641 | | 38 158 | 38 158 | 30 347 | 30 347 | 31 667 | 31 667 | | 33 217 | | | | |
Production Average Number Employees | | | | | 15 | | 15 | | | | | | | |
Profit Loss For Period | 296 098 | | 309 020 | | 325 798 | | 362 188 | | 325 486 | | | | | |
Selling Average Number Employees | | | | | 10 | | 11 | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | | | |
Social Security Costs | 44 329 | | 41 418 | | 37 092 | | 36 724 | | | | | | | |
Staff Costs | 590 104 | | 571 043 | | 520 175 | | 519 728 | | | | | | | |
Standard Nominal Tax Rate | 28 | | 26 | | 24 | | 23 | | | | | | | |
Tangible Fixed Assets Additions | | | | | | 5 188 | | 370 | | 673 | 5 505 | | | |
Tangible Fixed Assets Cost Or Valuation | | 85 493 | | 75 539 | | 80 199 | | 80 059 | | 80 732 | 68 108 | | | |
Tangible Fixed Assets Depreciation | | 82 679 | | 74 173 | | 75 543 | | 76 359 | | 77 610 | 61 453 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | 1 437 | | 1 896 | | 1 326 | | 1 251 | 1 948 | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 9 943 | | 526 | | 510 | | | 18 105 | | | |
Tangible Fixed Assets Disposals | | | | 9 954 | | 528 | | 510 | | | 18 129 | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 115 195 | | 108 525 | | 102 904 | | 107 988 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 115 314 | | 108 382 | | 102 967 | | 107 327 | | 86 454 | | | | | |
Total Dividend Payment | 300 000 | | 300 000 | | 300 000 | | 630 000 | | | | | | | |
Trade Creditors Within One Year | 62 504 | | 57 077 | 57 077 | 49 825 | 49 825 | 59 964 | 59 964 | 54 992 | 54 992 | 39 769 | | | |
Turnover Gross Operating Revenue | 1 692 640 | | 1 693 212 | 1 693 212 | 1 677 809 | 1 677 809 | 1 654 538 | 1 654 538 | 1 609 837 | 1 609 837 | | | | |
U K Current Corporation Tax | 115 314 | | 108 382 | | 102 967 | | 107 327 | | 86 454 | | | | | |
U K Current Corporation Tax On Income For Period | 115 400 | | 108 600 | | 103 000 | | 108 500 | | | | | | | |
Wages Salaries | 533 126 | | 517 582 | | 472 897 | | 472 908 | | | | | | | |