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 | 786 766 | 786 766 | 748 109 | 748 109 | 717 751 | 717 751 | 499 599 | 499 599 | 567 348 | 567 348 | 571 089 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | | | | | 231 407 | 129 324 | 154 458 | 80 705 |
Current Assets | 1 117 155 | | 1 058 081 | 1 058 081 | 997 072 | 997 072 | 865 846 | 865 846 | 872 962 | 872 962 | 813 327 | 737 114 | 313 843 | 259 254 |
Debtors | 969 512 | | 868 611 | 868 611 | 865 533 | 865 533 | 630 167 | 630 167 | 587 501 | 587 501 | 581 124 | 607 272 | 159 385 | 178 549 |
Net Assets Liabilities | | | | | | | | | | | 566 065 | 551 722 | | |
Other Debtors | 4 967 | | 4 629 | 4 629 | 5 316 | 5 316 | 6 032 | 6 032 | 84 659 | 6 471 | 75 489 | 48 687 | 33 920 | 44 335 |
Property Plant Equipment | | | | | | | | | | | 28 672 | 28 454 | 1 243 | 980 |
Total Inventories | | | | | | | | | | | 796 | 518 | | |
Cash Bank In Hand | 146 379 | | 188 357 | 188 357 | 130 561 | 130 561 | 234 842 | 234 842 | 284 649 | 284 649 | 231 407 | | | |
Intangible Fixed Assets | | | | | | | 5 025 | 5 025 | 5 025 | 5 025 | 5 025 | | | |
Net Assets Liabilities Including Pension Asset Liability | 786 766 | | 748 109 | 748 109 | 717 751 | 717 751 | 499 599 | 499 599 | 567 348 | 567 348 | 571 089 | | | |
Stocks Inventory | 1 264 | | 1 113 | 1 113 | 978 | 978 | 837 | 837 | 812 | 812 | 796 | | | |
Tangible Fixed Assets | 19 044 | 19 044 | 11 400 | 11 400 | 21 033 | 21 033 | 33 046 | 33 046 | 38 726 | 38 726 | 28 672 | | | |
Trade Debtors | 332 541 | | 367 293 | 367 293 | 338 164 | 338 164 | 276 081 | 276 081 | 231 093 | 231 093 | 214 721 | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | | | |
Profit Loss Account Reserve | 786 764 | 786 764 | 748 107 | 748 107 | 717 749 | 717 749 | 499 597 | 499 597 | 567 346 | 567 346 | 571 087 | | | |
Shareholder Funds | 786 766 | 786 766 | 748 109 | 748 109 | 717 751 | 717 751 | 499 599 | 499 599 | 567 348 | 567 348 | 571 089 | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | | | 5 024 | 5 024 | 5 024 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 189 022 | 200 703 | 131 872 | 132 135 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | | 11 463 | | |
Administrative Expenses | 647 951 | | 658 195 | | 671 577 | | 696 188 | | 637 146 | | 598 639 | 503 327 | | |
Amounts Owed By Subsidiaries | | | | | | | | | | | 290 914 | 331 826 | | |
Amounts Owed To Subsidiaries | | | | | | | | | | | 67 932 | 62 302 | | |
Average Number Employees During Period | | | | | 55 | | 55 | | | | 49 | 47 | 12 | 13 |
Corporation Tax Payable | | | | | | | | | | | 13 500 | | | |
Cost Sales | 1 594 705 | | 1 599 294 | | 1 429 504 | | 1 405 105 | | 1 379 122 | | 1 332 264 | 1 212 656 | | |
Creditors | | | | | | | | | | | 273 512 | 210 739 | 74 967 | 115 965 |
Distribution Costs | 194 746 | | 185 423 | | 180 749 | | 194 349 | | 187 902 | | 175 247 | 179 083 | | |
Dividends Paid | | | | | | | | | | | 40 000 | | | |
Fixed Assets | | | | | 21 033 | | 38 071 | 38 071 | 43 751 | 43 751 | 33 697 | 28 455 | 1 246 | 984 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | 100 487 | 52 676 | 5 286 | |
Gross Profit Loss | 878 055 | | 832 648 | | 824 612 | | 906 050 | | 1 000 838 | | 785 267 | 617 109 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | | | | 11 681 | | 263 |
Intangible Assets | | | | | | | | | | | 1 | 1 | 3 | 4 |
Intangible Assets Gross Cost | | | | | | | | | | | 5 025 | 5 025 | 5 027 | 5 028 |
Net Current Assets Liabilities | 767 722 | | 736 709 | 736 709 | 696 718 | 696 718 | 461 528 | 461 528 | 523 597 | 523 597 | 539 815 | 526 375 | 238 876 | 143 289 |
Operating Profit Loss | 128 356 | | 81 992 | | 91 112 | | 49 319 | | 231 110 | | 59 397 | -17 285 | | |
Other Creditors | | | | | | | | | | | 49 305 | 32 677 | 12 613 | 32 065 |
Other Operating Income Format1 | | | | | | | | | | | 48 016 | 48 016 | | |
Other Taxation Social Security Payable | | | | | | | | | | | 89 270 | 64 373 | 35 958 | 39 633 |
Profit Loss | | | | | | | | | | | 43 741 | -14 343 | | |
Profit Loss On Ordinary Activities Before Tax | 128 356 | | 81 992 | | 91 112 | | 49 319 | | 231 110 | | 59 397 | -17 285 | | |
Property Plant Equipment Gross Cost | | | | | | | | | | | 217 694 | 229 157 | 133 115 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | | 2 423 | 3 108 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 15 656 | -2 942 | | |
Total Assets Less Current Liabilities | | | | | | | | | 567 348 | | 573 512 | 554 830 | 240 122 | 144 273 |
Trade Creditors Trade Payables | | | | | | | | | | | 53 505 | 51 387 | 10 131 | 23 280 |
Trade Debtors Trade Receivables | | | | | | | | | | | 214 721 | 226 759 | 87 523 | 131 589 |
Turnover Revenue | | | | | | | | | | | 2 117 531 | 1 829 765 | | |
Amounts Owed By Group Undertakings | | | | | | | | | | | | | 37 942 | 2 625 |
Amounts Owed To Group Undertakings | | | | | | | | | | | | | 16 265 | 20 987 |
Number Shares Issued Fully Paid | | | | | | | | | | | | | | 2 |
Par Value Share | | | | 1 | | 1 | | 1 | | 1 | 1 | | | 1 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | | | | | | 1 |
Audit Fees Expenses | 7 800 | | 4 500 | 4 500 | 4 500 | 4 500 | 4 750 | 4 750 | 5 000 | 5 000 | 5 250 | | | |
Accruals Deferred Income Within One Year | 49 775 | | 57 804 | 57 804 | 52 105 | 52 105 | 42 718 | 42 718 | | 55 954 | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | 1 | | -851 | | -430 | | -4 529 | | | | | | | |
Administration Support Average Number Employees | | | | | 10 | | 10 | | | | | | | |
Aggregate Dividends Paid In Financial Year | 100 000 | | 100 000 | | 100 000 | | 260 000 | | 120 000 | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 543 251 | | 443 025 | 443 025 | 462 381 | 462 381 | 321 211 | 321 211 | 271 749 | 271 749 | 290 914 | | | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 58 022 | | 62 966 | 62 966 | 70 068 | 70 068 | 179 595 | 179 595 | 68 236 | 68 236 | 67 932 | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 260 | | 126 | | 548 | | 204 | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | 82 375 | | 82 750 | 82 750 | 57 167 | 57 167 | | | | 22 863 | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | 9 077 | | 6 879 | 6 879 | 7 351 | 7 351 | 10 809 | 10 809 | | 13 297 | | | | |
Commitments Under Non-cancellable Operating Leases Total | | | | | | | | | 36 160 | | 44 378 | | | |
Corporation Tax Due Within One Year | 36 500 | | 21 500 | 21 500 | 21 900 | 21 900 | 12 000 | 12 000 | 47 000 | 47 000 | 13 500 | | | |
Creditors Due Within One Year | 349 433 | | 321 372 | 321 372 | 300 354 | 300 354 | 404 318 | 404 318 | 349 365 | 349 365 | 273 512 | | | |
Depreciation Impairment Reversal Tangible Fixed Assets | 11 692 | | 9 566 | 9 566 | 7 818 | 7 818 | 7 823 | 7 823 | 10 305 | 10 305 | 11 398 | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | | | | | | | | | | 2 423 | | | |
Distribution Average Number Employees | | | | | 5 | | 5 | | | | | | | |
Expenses Not Deductible For Tax Purposes | 228 | | 82 | | 327 | | 277 | | | | | | | |
Finished Goods Goods For Resale | 143 | | 54 | 54 | | | | | | | | | | |
Hire Leasing Plant Machinery Costs | | | | | 10 783 | | 13 783 | | | | | | | |
Hire Property Other Lease Expenditure | | | | | 87 578 | | 81 075 | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | 1 | | -851 | | -430 | | -4 529 | | | | | | | |
Intangible Fixed Assets Additions | | | | | | | | 5 025 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | | | | | | | 5 025 | | 5 025 | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | 79 750 | | 79 750 | 79 750 | | | | | | 22 863 | | | | |
Land Buildings Operating Leases Expiring Within One Year | 2 625 | | 3 000 | 3 000 | 57 167 | 57 167 | | | | | | | | |
Number Shares Allotted | | | | 2 | | 2 | | 2 | | 2 | 2 | | | |
Operating Leases Expiring Between Two Five Years | | | | | | | | | 35 652 | | 44 378 | | | |
Operating Leases Expiring Within One Year | | | | | | | | | 508 | | | | | |
Other Creditors Due Within One Year | | | | | | | | | 56 005 | 51 | 49 305 | | | |
Other Differences Leading To An Increase Decrease In Tax Charge | 592 | | 226 | | -254 | | -584 | | | | | | | |
Other Operating Income | 92 998 | | 92 962 | | 118 826 | | 33 806 | | 55 320 | | | | | |
Other Operating Leases Expiring Between Two Five Years | 5 475 | | 5 174 | 5 174 | 5 007 | 5 007 | 8 970 | 8 970 | | 12 789 | | | | |
Other Operating Leases Expiring Within One Year | 3 602 | | 1 705 | 1 705 | 2 344 | 2 344 | 1 839 | 1 839 | | 508 | | | | |
Other Taxation Social Security Within One Year | 104 803 | | 90 614 | 90 614 | 89 339 | 89 339 | 90 551 | 90 551 | 95 359 | 95 359 | 89 270 | | | |
Pension Costs | 48 393 | | 41 041 | | 34 103 | | 34 810 | | 34 567 | | | | | |
Pensions Costs Defined Benefit Schemes | 44 673 | | 37 124 | | 30 365 | | 31 156 | | | | | | | |
Pensions Costs Defined Contribution Schemes | 3 720 | | 3 917 | | 3 738 | | 3 654 | | | | | | | |
Prepayments Accrued Income Current Asset | 88 753 | | 53 664 | 53 664 | 59 672 | 59 672 | 26 843 | 26 843 | | 78 188 | | | | |
Production Average Number Employees | | | | | 20 | | 19 | | | | | | | |
Profit Loss For Period | 91 855 | | 61 343 | | 69 642 | | 41 848 | | 187 749 | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | | | | | | | | | 2 423 | | | |
Provisions For Liabilities Charges | | | | | | | | | | | 2 423 | | | |
Selling Average Number Employees | | | | | 20 | | 21 | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | | | |
Social Security Costs | 79 126 | | 71 853 | | 64 557 | | 66 882 | | | | | | | |
Staff Costs | 1 051 404 | | 974 813 | | 904 070 | | 995 244 | | | | | | | |
Standard Nominal Tax Rate | 28 | | 26 | | 24 | | 23 | | | | | | | |
Stocks Raw Materials Consumables | 1 121 | | 1 059 | 1 059 | 978 | 978 | 837 | 837 | | 812 | | | | |
Tangible Fixed Assets Additions | | | | 1 922 | | 17 451 | | 19 836 | | 15 985 | 1 344 | | | |
Tangible Fixed Assets Cost Or Valuation | | 292 864 | | 204 458 | | 180 529 | | 200 365 | | 216 350 | 217 694 | | | |
Tangible Fixed Assets Depreciation | | 273 820 | | 193 058 | | 159 496 | | 167 319 | | 177 624 | 189 022 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | 9 566 | | 7 818 | | 7 823 | | 10 305 | 11 398 | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 90 328 | | 41 380 | | | | | | | | |
Tangible Fixed Assets Disposals | | | | 90 328 | | 41 380 | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 35 940 | | 21 318 | | 21 867 | | 11 343 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 36 501 | | 20 649 | | 21 470 | | 7 471 | | 43 361 | | | | | |
Total Dividend Payment | 100 000 | | 100 000 | | 100 000 | | 260 000 | | | | | | | |
Trade Creditors Within One Year | 100 333 | | 88 488 | 88 488 | 66 942 | 66 942 | 79 454 | 79 454 | 82 765 | 82 765 | 53 505 | | | |
Turnover Gross Operating Revenue | 2 472 760 | | 2 431 942 | 2 431 942 | 2 254 116 | 2 254 116 | 2 311 155 | 2 311 155 | 2 379 960 | 2 379 960 | | | | |
U K Current Corporation Tax | 36 501 | | 20 649 | | 21 470 | | 7 471 | | 43 361 | | | | | |
U K Current Corporation Tax On Income For Period | 36 500 | | 21 500 | | 21 900 | | 12 000 | | | | | | | |
Wages Salaries | 923 885 | | 861 919 | | 805 410 | | 893 552 | | | | | | | |