Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-30 | 2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 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 | | | | 665 559 | 898 601 | 1 431 160 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | 364 780 | 96 870 | 338 822 | 431 854 |
Current Assets | 643 285 | 697 388 | 697 388 | 331 212 | 783 878 | 1 833 305 | 2 665 967 | 2 753 619 | 3 525 331 | 4 147 303 |
Debtors | 531 357 | 646 566 | 646 566 | 237 640 | 633 159 | 1 678 472 | 2 112 296 | 2 491 421 | 2 913 902 | 3 477 998 |
Net Assets Liabilities | | | | | | | 1 899 270 | 2 173 911 | 2 526 420 | 2 626 740 |
Other Debtors | | | | | 7 965 | 35 548 | 400 | 850 | 1 310 | |
Property Plant Equipment | | | | | | | 4 237 765 | 4 297 266 | 5 104 254 | 5 396 608 |
Total Inventories | | | | | | | 188 891 | 165 328 | 272 607 | |
Cash Bank In Hand | 39 035 | 18 882 | 18 882 | 12 002 | 58 713 | 30 652 | | | | |
Intangible Fixed Assets | | | | 53 200 | 39 900 | 26 600 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 617 198 | 718 422 | 718 422 | 665 559 | 898 601 | | | | | |
Stocks Inventory | 72 893 | 31 940 | 31 940 | 81 570 | 92 006 | 124 181 | | | | |
Tangible Fixed Assets | 1 323 351 | 1 562 848 | 1 562 848 | 1 962 038 | 2 231 759 | 2 750 170 | | | | |
Trade Debtors | | | | | 971 301 | 1 228 602 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | 100 | | | | |
Profit Loss Account Reserve | 617 098 | 718 322 | 718 322 | 665 459 | 898 501 | 1 431 060 | | | | |
Shareholder Funds | | | | 665 559 | 898 601 | 1 431 160 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 7 590 | 7 250 | 8 250 | 10 200 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 66 500 | 66 500 | 66 500 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 4 148 168 | 4 616 107 | 5 088 891 | 5 250 415 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 787 312 | 1 543 145 | 1 197 393 |
Administrative Expenses | | | | | 813 370 | 868 619 | 1 375 143 | 1 585 932 | 1 693 821 | 2 031 702 |
Amounts Owed By Group Undertakings | | | | | | | 123 394 | | | |
Average Number Employees During Period | | | | | | | 68 | 65 | 74 | 77 |
Bank Borrowings | | | | | | | | 800 000 | | |
Bank Borrowings Overdrafts | | | | | | | | 800 000 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | 68 392 | 2 194 271 | 534 448 | 474 534 |
Cash Cash Equivalents Cash Flow Value | | | | | | | 364 780 | 96 870 | 338 822 | |
Corporation Tax Payable | | | | | | | | 10 967 | | |
Corporation Tax Recoverable | | | | | | | 16 199 | | | |
Cost Sales | | | | | 5 805 900 | 7 506 698 | 12 238 674 | 11 102 400 | 14 593 423 | 16 570 491 |
Creditors | | | | | | | 539 050 | 642 773 | 917 733 | 1 028 162 |
Current Tax For Period | | | | | | | | 10 967 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 78 218 | 124 842 | 338 545 | 15 393 |
Depreciation Amortisation Expense | | | | | | | | 288 323 | 322 062 | |
Depreciation Expense Property Plant Equipment | | | | | | | | 324 994 | 323 092 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | 708 368 | 613 317 | 645 154 | |
Dividends Paid | | | | | | | 92 055 | 297 000 | 305 000 | 272 202 |
Dividends Paid Classified As Financing Activities | | | | | | | -92 055 | -297 000 | -305 000 | |
Dividends Paid On Shares Interim | | | | | | | 92 055 | 297 000 | 305 000 | 272 202 |
Finance Lease Liabilities Present Value Total | | | | | | | 1 070 557 | 1 175 148 | 1 453 325 | 1 648 063 |
Finance Lease Payments Owing Minimum Gross | | | | | | | 1 110 366 | 1 237 679 | 1 534 222 | 1 777 502 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | -800 000 | 800 000 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 57 760 | 33 909 | 38 885 | 83 120 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | 52 251 | -103 | | 1 894 |
Future Finance Charges On Finance Leases | | | | | | | 39 809 | 62 531 | 80 897 | 129 439 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 243 667 | 173 623 | 194 239 | 213 108 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -40 906 | 1 161 995 | -1 420 436 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -358 668 | 395 324 | 422 481 | |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | -9 767 | -23 563 | 107 279 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 4 683 | 5 099 | 34 497 | |
Government Grant Income | | | | | | | | 276 914 | 6 487 | |
Gross Profit Loss | | | | | 1 253 659 | 1 699 732 | 1 624 141 | 2 101 635 | 2 758 274 | |
Group Tax Relief Received Paid | | | | | | | 10 432 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | 10 432 | 16 302 | -10 967 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -103 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 613 317 | 645 154 | 659 617 |
Intangible Assets Gross Cost | | | | | | | 66 500 | 66 500 | 66 500 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 55 622 | 52 196 | 36 626 | |
Interest Income On Bank Deposits | | | | | | | 39 | 134 | | 1 295 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | 39 | 134 | | |
Interest Payable Similar Charges Finance Costs | | | | | | | 113 382 | 86 105 | 75 511 | 158 676 |
Interest Received Classified As Investing Activities | | | | | | | -39 | -134 | | |
Key Management Personnel Compensation Total | | | | | | | 290 458 | 335 028 | 313 333 | |
Net Cash Flows From Used In Operating Activities | | | | | | | -1 260 090 | 202 023 | -2 486 420 | |
Net Cash Generated From Operations | | | | | | | -1 363 040 | 132 220 | -2 572 898 | |
Net Current Assets Liabilities | -186 375 | -276 093 | -276 093 | -772 010 | -597 995 | -243 791 | -1 389 862 | -946 157 | -787 131 | -853 343 |
Net Finance Income Costs | | | | | | | 39 | 134 | | |
Net Interest Paid Received Classified As Operating Activities | | | | | | | -113 382 | -86 105 | -75 511 | |
Operating Profit Loss | | | | | 441 023 | 837 747 | 250 014 | 793 318 | 1 071 565 | |
Other Creditors | | | | | | | 1 435 264 | 98 693 | 795 409 | 1 589 695 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 145 378 | 172 370 | 498 093 |
Other Disposals Property Plant Equipment | | | | | | | | 259 872 | 263 373 | 743 515 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 39 | 134 | | 1 295 |
Other Operating Income Format1 | | | | | | | 1 016 | 277 615 | 7 112 | 22 126 |
Other Taxation Social Security Payable | | | | | | | 296 212 | 225 335 | 265 893 | 180 340 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -776 403 | -423 744 | -747 579 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 50 152 | 85 014 | 54 065 | 65 964 |
Prepayments Accrued Income | | | | | | | 101 849 | 58 713 | 117 223 | 486 985 |
Proceeds From Sales Property Plant Equipment | | | | | | | -191 951 | -113 700 | -125 500 | |
Profit Loss | | | | | | | 68 885 | 571 641 | 657 509 | 372 522 |
Profit Loss On Ordinary Activities Before Tax | | | | | 376 746 | 759 206 | 136 671 | 707 347 | 996 054 | 387 915 |
Property Plant Equipment Gross Cost | | | | | | | 8 385 933 | 8 913 373 | 10 193 145 | 10 647 023 |
Purchase Property Plant Equipment | | | | | | | -315 841 | -258 977 | -517 389 | |
Raw Materials Consumables | | | | | | | 188 891 | 165 328 | 272 607 | |
Social Security Costs | | | | | 26 868 | 29 033 | 40 819 | 51 879 | 64 374 | |
Staff Costs Employee Benefits Expense | | | | | | | 2 521 576 | 2 381 197 | 2 883 136 | 3 221 427 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 409 583 | 534 425 | 872 970 | 888 363 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 25 967 | 134 396 | 189 250 | 73 704 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | -10 432 | | 14 795 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | -80 467 | -60 400 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | 209 513 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 1 413 | 5 454 | 195 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 67 786 | 135 706 | 338 545 | 15 393 |
Total Assets Less Current Liabilities | 1 136 976 | 1 286 755 | 1 286 755 | 1 243 228 | 1 673 664 | 2 532 979 | 2 847 903 | 3 351 109 | 4 317 123 | 4 543 265 |
Total Borrowings | | | | | | | | 800 000 | | |
Total Current Tax Expense Credit | | | | | | | -10 432 | 10 864 | | |
Total Operating Lease Payments | | | | | | | 154 245 | 153 308 | 155 177 | |
Trade Creditors Trade Payables | | | | | | | 1 792 846 | 2 032 406 | 2 715 568 | 2 610 710 |
Trade Debtors Trade Receivables | | | | | | | 1 870 454 | 2 431 858 | 2 795 369 | 2 991 013 |
Turnover Revenue | | | | | | | 13 862 815 | 13 204 035 | 17 351 697 | |
Wages Salaries | | | | | 1 013 585 | 1 209 024 | 2 430 605 | 2 244 304 | 2 764 697 | 3 060 659 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | 40 000 | | |
Director Remuneration | | | | | | | | 9 600 | 9 600 | 10 080 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 9 149 | 13 048 | | 49 600 | 9 600 | |
Total Fees To Auditors | | | | | | 6 750 | | | | |
Amortisation Intangible Assets Expense | | | | | 13 300 | 13 300 | | | | |
Bank Overdrafts | | | | | 225 | 319 | | | | |
Capital Employed | 617 198 | 718 422 | 718 422 | 665 559 | 898 601 | | | | | |
Corporation Tax Due Within One Year | | | | | 36 200 | 91 852 | | | | |
Creditors Due After One Year | 401 352 | 426 383 | 426 383 | 435 324 | 596 214 | 860 175 | | | | |
Creditors Due Within One Year | 829 660 | 973 481 | 973 481 | 1 103 222 | 1 381 873 | 2 077 096 | | | | |
Depreciation Tangible Fixed Assets Expense | | | | | 405 346 | 529 242 | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | | | | 178 849 | 241 644 | | | | |
Expenses Not Deductible For Tax Purposes | | | | | 802 | 932 | | | | |
Fixed Assets | | 1 562 848 | | 2 015 238 | 2 271 659 | 2 776 770 | | | | |
Gain Loss From Disposal Tangible Fixed Assets | | | | | -44 898 | -4 737 | | | | |
Increase Decrease In Net Cash For Period | | | | | | 28 155 | | | | |
Intangible Fixed Assets Additions | | | | 66 500 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | | | 13 300 | 26 600 | 39 900 | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | | 13 300 | 13 300 | 13 300 | | | | |
Intangible Fixed Assets Cost Or Valuation | | | | 66 500 | 66 500 | 66 500 | | | | |
Interest Payable Similar Charges | | | | | 65 536 | 78 895 | | | | |
Interest Receivable On Short-term Investments Loans Deposits | | | | | 1 259 | 354 | | | | |
Land Buildings Operating Leases Expiring After Five Years | | | | | -70 000 | -70 000 | | | | |
Net Assets Liability Excluding Pension Asset Liability | | | | | 898 601 | 1 431 160 | | | | |
Net Debt Funds | | | | | 1 226 587 | | | | | |
Net Increase Decrease In Shareholders Funds | | | | | 233 042 | 532 559 | | | | |
Number Shares Allotted | | | 100 | 100 | 100 | 100 | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | | | 596 214 | 860 175 | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | | | | 342 754 | 389 887 | | | | |
Other Creditors Due Within One Year | | | | | 472 365 | 167 959 | | | | |
Other Interest Receivable Similar Income | | | | | 1 259 | 354 | | | | |
Other Operating Income | | | | | 734 | 6 634 | | | | |
Other Taxation Social Security Within One Year | | | | | 56 535 | 96 500 | | | | |
Par Value Share | | | 1 | 1 | 1 | 1 | | | | |
Pension Costs | | | | | 8 399 | 17 509 | | | | |
Pensions Costs Defined Contribution Schemes | | | | | 8 399 | 17 509 | | | | |
Prepayments Accrued Income Current Asset | | | | | | 414 322 | | | | |
Profit Loss For Period | | | | | 304 042 | 604 559 | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | | | | 62 795 | | | | |
Provisions For Liabilities Charges | 118 426 | 141 950 | 141 950 | 142 345 | 178 849 | 241 644 | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | 100 | | | | |
Short-term Borrowing Charges Including Bank Interest | | | | | 32 736 | 45 790 | | | | |
Staff Costs | | | | | 1 048 852 | 1 255 566 | | | | |
Stocks Raw Materials Consumables | | | | | 92 006 | 124 181 | | | | |
Tangible Fixed Assets Additions | | | 517 850 | 835 624 | 770 544 | 1 145 141 | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 316 731 | | 2 671 582 | 3 151 364 | 3 611 039 | 4 609 074 | | | | |
Tangible Fixed Assets Depreciation | 993 380 | | 1 108 734 | 1 189 326 | 1 379 280 | 1 858 904 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 248 400 | 290 006 | 405 346 | 529 242 | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 133 045 | 209 414 | 215 392 | 49 618 | | | | |
Tangible Fixed Assets Disposals | | | 162 998 | 355 842 | 310 869 | 147 106 | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | | | | | -75 349 | -151 841 | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | | | 72 704 | 154 647 | | | | |
Total Dividend Payment | | | | | 71 000 | 72 000 | | | | |
Total U K Foreign Current Tax After Adjustments Relief | | | | | 36 200 | 91 852 | | | | |
Trade Creditors Within One Year | | | | | 819 901 | 1 330 579 | | | | |
Turnover Gross Operating Revenue | | | | | 7 059 559 | 9 206 430 | | | | |
U K Current Corporation Tax | | | | | -36 200 | -91 852 | | | | |
U K Current Corporation Tax On Income For Period | | | | | 36 200 | 91 852 | | | | |