Profit & Loss |
Date of Accounts |
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 | 2022-03-31 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 336 274 | 306 346 | 641 594 | 564 901 | 431 396 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 290 | 264 | 99 | 25 116 | 151 426 | | | | | | | |
Cash Bank On Hand | | | | | 151 426 | 377 | 301 798 | 294 443 | 34 540 | 211 002 | 180 302 | 439 623 |
Current Assets | 710 235 | 941 231 | 1 337 038 | 1 069 685 | 871 002 | 1 110 013 | 1 531 876 | 1 053 042 | 649 632 | 1 283 329 | 986 406 | 1 267 305 |
Debtors | 649 613 | 918 919 | 1 263 254 | 1 028 408 | 691 029 | 1 075 905 | 1 199 295 | 738 369 | 603 910 | 1 057 547 | 784 490 | 811 896 |
Intangible Fixed Assets | 467 618 | 466 718 | 447 326 | 420 781 | 378 152 | | | | | | | |
Net Assets Liabilities | | | | | 431 396 | 482 399 | 778 956 | 837 406 | 935 552 | 794 794 | 819 776 | 1 038 749 |
Net Assets Liabilities Including Pension Asset Liability | 336 274 | 306 346 | 641 594 | 564 901 | 431 396 | | | | | | | |
Other Debtors | | | | | 236 191 | 308 842 | 370 052 | 116 913 | 88 962 | 79 756 | 89 819 | 81 141 |
Property Plant Equipment | | | | | 177 646 | 160 833 | 137 277 | 101 967 | 64 595 | 19 701 | 18 954 | 20 726 |
Stocks Inventory | 60 332 | 22 048 | 73 685 | 16 161 | 28 547 | | | | | | | |
Tangible Fixed Assets | 253 819 | 218 773 | 258 471 | 215 459 | 177 646 | | | | | | | |
Total Inventories | | | | | 28 547 | 33 731 | 30 783 | 20 230 | 11 182 | 14 780 | 21 614 | 15 786 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 336 174 | 306 246 | 641 494 | 564 801 | 431 296 | | | | | | | |
Shareholder Funds | 336 274 | 306 346 | 641 594 | 564 901 | 431 396 | | | | | | | |
|
Other Financial Data |
Accounting Period Subsidiary | 2 012 | 2 013 | 2 014 | 2 015 | 2 016 | | | | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | 244 415 | 283 627 | 318 640 | 364 856 | 417 148 | 547 792 | 547 792 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 375 003 | 405 042 | 431 719 | 284 092 | 323 613 | 373 000 | 317 554 | 326 098 |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | | | -771 | | | | | | | | | |
Administrative Expenses | | 2 064 420 | 2 688 510 | | 2 159 298 | 1 730 627 | 1 361 857 | | | | | |
Amortisation Expense Intangible Assets | | | | | 5 126 | 4 222 | 3 523 | | | | | |
Amortisation Intangible Assets Expense | | 2 160 | 4 636 | | | | | | | | | |
Average Number Employees During Period | | | | | | 30 | 21 | 24 | 18 | 18 | 28 | 33 |
Bank Borrowings | | 83 624 | 35 362 | | | | | | | | | |
Bank Borrowings Overdrafts | | 142 599 | 98 329 | | 83 219 | 283 751 | 52 027 | 192 147 | 160 150 | 230 841 | 139 660 | 51 298 |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | | 151 | 14 005 | | | | | | | | | |
Cost Sales | | 895 509 | 1 538 817 | | 1 268 469 | 1 296 857 | 1 309 468 | | | | | |
Creditors | | | | | 435 103 | 277 954 | 227 950 | 192 147 | 160 150 | 230 841 | 139 660 | 51 298 |
Creditors Due After One Year | 535 185 | 712 429 | 612 522 | 377 962 | 435 103 | | | | | | | |
Creditors Due Within One Year | 560 313 | 608 047 | 788 819 | 763 162 | 560 401 | | | | | | | |
Debtors Due Within One Year | | 918 919 | 1 263 254 | | | | | | | | | |
Depreciation Expense Property Plant Equipment | | | | | 40 813 | 32 276 | 26 677 | | | | | |
Depreciation Tangible Fixed Assets Expense | | 49 260 | 49 858 | | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 2 237 | | 169 274 | | 6 566 | 62 995 | |
Disposals Property Plant Equipment | | | | | | 4 561 | | 186 188 | | 6 566 | 62 995 | |
Expenses Not Deductible For Tax Purposes | | 2 125 | 3 252 | | | | | | | | | |
Fixed Assets | 721 537 | 685 591 | 705 897 | 636 340 | 555 898 | 499 873 | 442 303 | 360 777 | 809 303 | 468 691 | 963 676 | 817 918 |
Gross Profit Loss | | 2 158 399 | 3 141 320 | | 2 103 855 | 1 792 499 | 1 767 262 | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 39 212 | 35 013 | 46 216 | 52 292 | 229 516 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 32 276 | 26 677 | 21 647 | 39 521 | 55 953 | 7 549 | 8 544 |
Intangible Assets | | | | | 378 152 | 338 940 | 304 926 | 258 710 | 562 456 | | | |
Intangible Assets Gross Cost | | | | | 622 567 | 622 567 | 623 566 | 623 566 | 623 566 | 547 792 | 547 792 | |
Intangible Fixed Assets Additions | | 51 205 | 31 315 | 21 347 | 1 375 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 49 707 | 101 812 | 152 519 | 200 411 | 244 415 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 52 105 | 50 707 | 47 892 | 44 004 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 517 325 | 568 530 | 599 845 | 621 192 | 622 567 | | | | | | | |
Interest Payable Similar Charges | | 28 908 | 28 353 | | | | | | | | | |
Interest Payable Similar Charges Finance Costs | | | | | 37 095 | 35 343 | 34 346 | | | | | |
Investments Fixed Assets | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 182 252 | 448 990 | 944 722 | 797 192 |
Investments In Group Undertakings | | | | | 100 | 100 | 100 | 100 | 515 192 | 448 990 | 944 722 | 797 192 |
Net Current Assets Liabilities | 149 922 | 333 184 | 548 219 | 306 523 | 310 601 | 260 480 | 564 603 | 668 776 | 286 399 | 556 944 | -4 240 | 272 129 |
Number Shares Allotted | | 100 | 100 | 100 | 100 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | 34 190 | | | | | | | | | |
Operating Profit Loss | | 93 979 | 452 810 | | -55 443 | 61 872 | 405 405 | | | | | |
Other Creditors | | | | | 435 103 | 277 954 | 227 950 | 86 543 | 42 107 | 147 874 | 323 973 | 272 309 |
Other Creditors After One Year | | 628 805 | 542 970 | | | | | | | | | |
Other Creditors Due Within One Year | | 53 381 | 107 727 | | | | | | | | | |
Other Interest Receivable Similar Income | | 1 | 24 | | | | | | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | 5 | 13 | 5 243 | | | | | |
Other Remaining Borrowings | | | | | 127 942 | 77 938 | 27 934 | | | | | |
Other Taxation Social Security Payable | | | | | 87 301 | 142 704 | 227 831 | 121 081 | 115 268 | 201 971 | 254 177 | 346 526 |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | | | |
Pension Costs | | 26 462 | 31 491 | | | | | | | | | |
Prepayments | | | | | 125 672 | 124 267 | 68 834 | 124 071 | 75 824 | 546 153 | 97 008 | 153 075 |
Prepayments Accrued Income | | | | | 3 000 | 5 644 | 1 015 | 4 800 | 35 649 | 25 167 | | 9 933 |
Profit Loss | | | | | -25 505 | 67 003 | 311 557 | | | | | |
Profit Loss For Period | | 65 072 | 425 248 | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | 65 072 | 424 481 | | -92 533 | 26 542 | 376 302 | | | | | |
Property Plant Equipment Gross Cost | | | | | 552 649 | 565 875 | 568 996 | 386 059 | 388 208 | 392 701 | 336 508 | 346 824 |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Standard Nominal Tax Rate | | 20 | 20 | | | | | | | | | |
Tangible Fixed Assets Additions | | 14 214 | 89 556 | 8 437 | 3 000 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 437 442 | 451 656 | 541 212 | 549 649 | 552 649 | | | | | | | |
Tangible Fixed Assets Depreciation | 183 623 | 232 883 | 282 741 | 334 190 | 375 003 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 49 260 | 49 858 | 51 449 | 40 813 | | | | | | | |
Taxation Social Security Due Within One Year | | 251 605 | 237 212 | | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | | 13 014 | 84 896 | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | -767 | | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | -67 028 | -40 461 | 64 745 | | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | 999 | | 356 038 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 17 787 | 3 121 | 3 250 | 2 149 | 11 059 | 6 802 | 10 316 |
Total Assets Less Current Liabilities | 871 459 | 1 018 775 | 1 254 116 | 942 863 | 866 499 | 760 353 | 1 006 906 | 1 029 553 | 1 095 702 | 1 025 635 | 959 436 | 1 090 047 |
Total Dividend Payment | | | 90 000 | | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | | | -767 | | | | | | | | | |
Trade Creditors Trade Payables | | | | | 185 998 | 245 321 | 116 819 | 126 642 | 149 408 | 145 135 | 149 019 | 225 374 |
Trade Creditors Within One Year | | 160 462 | 345 551 | | | | | | | | | |
Trade Debtors Trade Receivables | | | | | 326 166 | 485 287 | 491 926 | 278 365 | 163 599 | 182 461 | 249 781 | 320 852 |
Turnover Gross Operating Revenue | | 3 053 908 | 4 680 137 | | | | | | | | | |
Turnover Revenue | | | | | 3 372 324 | 3 089 356 | 3 076 730 | | | | | |
U K Current Corporation Tax | | | -767 | | | | | | | | | |
Utilisation Tax Losses | | | 20 118 | | | | | | | | | |
Amounts Owed By Group Undertakings | | | | | | | | 88 794 | 60 901 | 21 001 | 126 307 | 28 048 |
Amounts Owed To Group Undertakings | | | | | | | | | 6 450 | 154 958 | 139 980 | 62 605 |
Director Remuneration Benefits Excluding Payments To Third Parties | | 12 000 | 12 000 | | | | | | | | | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | | 75 774 | | 547 792 |
Disposals Intangible Assets | | | | | | | | | | 75 774 | | 547 792 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | | 32 317 | |