Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 2013-03-31 |
Currency |
GBP | GBP | GBP |
Net Worth | 4 126 131 | 480 468 | 758 639 |
|
Balance Sheet |
Cash Bank In Hand | 3 686 314 | 1 472 293 | 319 648 |
Current Assets | 12 417 022 | 8 692 284 | 2 688 149 |
Debtors | 8 229 605 | 6 914 463 | 2 027 633 |
Net Assets Liabilities Including Pension Asset Liability | 4 126 131 | 480 468 | 758 639 |
Other Debtors | 293 909 | 200 867 | |
Stocks Inventory | 501 093 | 305 518 | 340 858 |
Tangible Fixed Assets | 701 595 | 570 802 | 336 652 |
Trade Debtors | 7 651 644 | 6 542 737 | 106 658 |
|
Capital & Reserves |
Called Up Share Capital | 2 490 | 2 490 | 2 490 |
Profit Loss Account Reserve | 3 729 581 | 83 918 | 362 089 |
Shareholder Funds | 4 126 131 | 480 468 | 758 639 |
|
Other Financial Data |
Audit Fees Expenses | 9 677 | 9 950 | 4 750 |
Other Non-audit Services Fees | 14 740 | 12 500 | |
Total Fees To Auditors | 24 417 | 22 450 | |
Company Contributions To Money Purchase Schemes Directors | 20 000 | 50 000 | 80 000 |
Director Remuneration | 591 031 | 224 826 | 71 341 |
Director Remuneration Benefits Excluding Payments To Third Parties | 540 000 | 180 000 | 40 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 |
Accruals Deferred Income Within One Year | 649 798 | 777 585 | 224 605 |
Administration Support Average Number Employees | 15 | 13 | |
Administrative Expenses | 4 427 388 | 3 278 320 | |
Amount Due From To Related Party | | -5 086 746 | 1 847 691 |
Amounts Owed By Other Participating Interests | 166 063 | 100 000 | |
Amounts Owed By Subsidiaries | | | 1 872 254 |
Amounts Owed To Subsidiaries Within One Year | 2 527 075 | 6 104 594 | 1 350 533 |
Average Number Employees During Period | 194 | 183 | |
Bank Borrowings Overdrafts | 1 326 342 | | |
Bank Loans Overdrafts Finance Charges | 4 551 | 7 505 | |
Bank Overdrafts | 1 326 342 | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -6 148 | -13 392 | |
Capital Redemption Reserve | 160 | 160 | 160 |
Cash Flow Outflow Before Management Liquid Resources Financing | 977 612 | -887 679 | |
Cash Flow Outflow From Capital Expenditure Financial Investment | -359 516 | -41 149 | |
Cash Flow Outflow From Operating Activities | 7 909 132 | 6 158 769 | |
Cash Flow Outflow From Returns On Investments Servicing Finance | 11 285 | -6 387 | |
Corporation Tax Due Within One Year | 446 927 | 384 199 | 18 401 |
Cost Sales | 53 709 273 | -6 575 228 | |
Creditors Due Within One Year | 8 992 585 | 8 782 717 | 2 266 261 |
Current Asset Investments | 10 | 10 | 10 |
Decrease Increase In Debtors | 4 125 711 | 1 315 142 | |
Decrease Increase In Net Debt During Period | 977 612 | -887 679 | |
Decrease Increase In Stocks | -223 352 | 195 575 | |
Depreciation Tangible Fixed Assets Expense | 232 407 | 207 175 | 143 896 |
Dividends Received | 35 | 535 | |
Dividends Withdrawn From Total Reserves | 6 000 000 | 6 000 000 | |
Equity Dividends Paid | 6 000 000 | 6 000 000 | |
Expenses Not Deductible For Tax Purposes | 7 945 | 4 957 | |
Finished Goods Goods For Resale | 182 912 | 20 407 | |
Fixed Asset Investments Cost Or Valuation | 3 920 | 3 920 | 3 920 |
Fixed Asset Investments Provisions | 3 821 | -3 821 | |
Fixed Assets | 701 694 | 570 901 | 336 751 |
Foreign Exchange Gain Loss Recognised In Profit Loss | 41 561 | -17 018 | |
Gain Loss From Disposal Fixed Assets | 388 | 35 233 | 61 621 |
Geographic Segment Revenue By Destination | 60 921 312 | 54 845 487 | |
Gross Profit Loss | 7 588 909 | | |
Hire Property Other Lease Expenditure | 402 602 | 413 637 | |
Income From Other Fixed Asset Investments | 35 | 535 | |
Increase Decrease In Creditors | 486 017 | 1 179 202 | |
Increase Decrease In Net Cash For Period | 977 612 | -887 679 | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | 89 084 | |
Interest Paid | 5 930 | 14 249 | |
Interest Payable Similar Charges | 5 930 | 14 249 | |
Interest Receivable On Bank Deposits | 17 180 | 7 327 | |
Interest Received | 17 180 | 7 327 | |
Interim Payment | 6 000 000 | 6 000 000 | |
Investments Fixed Assets | 99 | 99 | 99 |
Land Buildings Operating Leases Expiring Between Two Five Years | 323 000 | 323 000 | 320 000 |
Listed Investments Included In Fixed Asset Investments Aggregate Market Value | 99 | 99 | 99 |
Net Cash Receipts On Sale Subsidiaries | 1 | | |
Net Current Assets Liabilities | 3 424 437 | -90 433 | 421 888 |
Net Debt Funds | -2 359 972 | -1 472 293 | -319 648 |
Net Increase Decrease In Shareholders Funds | -3 625 781 | -3 645 663 | |
Number Shares Allotted | 2 490 | 2 490 | 2 490 |
Operating Profit Loss | 3 288 737 | 3 296 908 | |
Other Borrowings Interest Payments Similar Charges | 1 379 | 6 744 | |
Other Interest Receivable Similar Income | 17 180 | 7 327 | |
Other Operating Income | 127 216 | | |
Other Operating Leases Expiring Between Two Five Years | 72 000 | 72 000 | |
Other Taxation Social Security Within One Year | 68 942 | 93 012 | 333 870 |
Other Timing Differences Leading To Decrease Increase In Taxation | | -89 084 | |
Par Value Share | | 1 | 1 |
Pension Costs | 140 000 | 210 000 | |
Pension Costs Defined Contribution Scheme | 40 000 | 110 000 | |
Percentage Turnover Attributable To Markets Outside U K | 1 | | |
Prepayments Accrued Income Current Asset | 117 989 | 70 859 | 48 721 |
Production Average Number Employees | 179 | 170 | |
Profit Loss For Period | 2 374 219 | 2 354 337 | |
Profit Loss On Ordinary Activities Before Tax | 3 300 022 | 3 290 521 | |
Purchase Tangible Fixed Assets | 404 515 | 189 049 | |
Sale Tangible Fixed Assets | 44 999 | 147 900 | |
Share Premium Account | 393 900 | 393 900 | 393 900 |
Shares In Subsidiaries Held For Sale | 10 | 10 | 10 |
Social Security Costs | 274 654 | 277 152 | |
Staff Costs | 4 493 023 | 3 634 048 | |
Standard Nominal Tax Rate | 28 | 26 | |
Stocks Raw Materials Consumables | 318 181 | 285 111 | 340 858 |
Tangible Fixed Assets Additions | | 68 424 | 3 375 |
Tangible Fixed Assets Cost Or Valuation | 3 234 580 | 3 234 262 | 2 752 608 |
Tangible Fixed Assets Depreciation | 2 532 985 | 2 663 460 | 2 415 956 |
Tangible Fixed Assets Depreciation Charged In Period | | 156 996 | 128 284 |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 1 938 | 218 349 |
Tangible Fixed Assets Disposals | | 7 750 | 224 616 |
Taxation Expense Credit | 583 290 | 998 912 | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 924 006 | 855 535 | |
Tax On Profit Or Loss On Ordinary Activities | 925 803 | 936 184 | |
Total Depreciation Amortisation Impairment Charges | 232 407 | 207 175 | |
Total U K Foreign Current Tax After Adjustments Relief | 925 803 | 936 184 | |
Trade Creditors Within One Year | 3 973 501 | 1 423 327 | 338 852 |
Turnover Gross Operating Revenue | 61 298 182 | 55 014 445 | |
U K Current Corporation Tax | 925 803 | 936 184 | |
U K Current Corporation Tax On Income For Period | 925 803 | 847 100 | |
Value Shares Allotted | 2 490 | 2 490 | 2 490 |
Wages Salaries | 4 078 369 | 3 146 896 | |