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 | 178 778 | 185 324 | 222 157 | | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 133 896 | 368 647 | 227 211 | 450 123 | 188 851 | 904 453 | 918 508 | 572 351 | 404 989 |
Current Assets | 1 480 509 | 1 418 859 | 1 795 862 | 1 979 804 | 2 704 840 | 2 983 079 | 3 391 325 | 3 143 069 | 3 728 128 | 2 226 724 | 3 336 471 | 3 139 587 |
Debtors | 1 000 271 | 1 164 457 | 1 421 818 | 1 658 571 | 2 044 964 | 2 436 601 | 2 613 106 | 2 631 599 | 2 513 459 | 963 660 | 2 402 372 | 2 348 741 |
Net Assets Liabilities | | | | 230 275 | 345 863 | 408 019 | 463 779 | 571 943 | 594 378 | -135 119 | 44 476 | 223 534 |
Other Debtors | | | | | 12 204 | 77 245 | 52 522 | 12 771 | 253 082 | 435 776 | 1 038 | 3 125 |
Property Plant Equipment | | | | 82 696 | 84 354 | 74 623 | 63 367 | 62 959 | 64 279 | 53 068 | 50 504 | 50 629 |
Total Inventories | | | | 187 337 | 291 229 | 319 267 | 328 096 | 322 619 | 310 216 | 344 556 | 361 748 | |
Cash Bank In Hand | 335 840 | 92 600 | 173 648 | | | | | | | | | |
Stocks Inventory | 144 398 | 161 802 | 200 396 | | | | | | | | | |
Tangible Fixed Assets | 76 952 | 71 828 | 47 642 | | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 80 | 80 | 75 | | | | | | | | | |
Profit Loss Account Reserve | 178 698 | 185 239 | 222 082 | | | | | | | | | |
Shareholder Funds | 178 778 | 185 324 | 222 157 | | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 30 300 | 30 300 | 30 325 | 22 000 | 22 000 | 22 000 | 20 175 | 24 300 | 36 301 |
Audit-related Assurance Services Fees | | | | | 22 000 | 22 000 | | | | | | |
Other Non-audit Services Fees | | | | | 6 800 | 6 825 | 6 825 | 6 800 | | | | |
Taxation Compliance Services Fees | | | | | 1 500 | 1 500 | 1 500 | 1 500 | | | | |
Accrued Liabilities Deferred Income | | | | 6 000 | 6 000 | 36 000 | 36 000 | 36 000 | 322 611 | 59 400 | 83 242 | 500 998 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 71 786 | 68 432 | 83 631 | 105 411 | 105 114 | 109 937 | 120 635 | 137 479 | 154 696 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 18 458 | 18 661 | | 23 813 | | 9 279 | 14 280 | 17 342 |
Administrative Expenses | | | | 1 776 428 | 807 444 | 942 119 | 888 845 | 817 131 | 1 083 406 | 1 191 188 | 1 041 523 | 1 205 812 |
Average Number Employees During Period | | | | 592 | 657 | 763 | 867 | 922 | 914 | 742 | 714 | 696 |
Bank Borrowings | | | | 19 387 | | | | | | 1 000 000 | 883 333 | 683 333 |
Bank Borrowings Overdrafts | | | | 19 387 | | | | | | 883 333 | 683 333 | 483 333 |
Cash Cash Equivalents Cash Flow Value | | | | | | 227 211 | 450 123 | 188 851 | 904 453 | 918 508 | 572 351 | 404 989 |
Comprehensive Income Expense | | | | 233 119 | 475 583 | 362 156 | 405 760 | 528 164 | 282 435 | -681 497 | 179 595 | 221 058 |
Corporation Tax Payable | | | | 77 938 | 120 292 | 104 897 | 99 057 | 128 755 | 69 187 | | 43 732 | 56 386 |
Corporation Tax Recoverable | | | | 22 487 | | | | | | 86 790 | 86 790 | |
Cost Inventories Recognised As Expense Gross | | | | 328 099 | 336 844 | | | | | | | |
Cost Sales | | | | 5 777 650 | 7 098 467 | 10 345 749 | 12 201 351 | 13 284 182 | 13 784 617 | 9 555 554 | 11 596 754 | 12 881 145 |
Creditors | | | | 12 775 | 6 387 | 2 633 046 | 2 983 227 | 2 625 912 | 3 187 914 | 883 333 | 683 333 | 483 333 |
Current Tax For Period | | | | 57 720 | 125 414 | 105 900 | 100 060 | 129 770 | 69 187 | -155 977 | 43 732 | 56 386 |
Debt Securities Held | | | | 1 551 770 | 1 933 786 | | | | | | | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | -2 369 | | | | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -2 369 | | 16 637 | -8 951 | 487 | 1 942 | -1 659 | -194 | 2 956 |
Depreciation Expense Property Plant Equipment | | | | 26 927 | 12 797 | 26 658 | 21 780 | 20 791 | 22 477 | 19 718 | 16 844 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | 21 780 | 20 791 | 22 477 | 19 718 | 16 844 | 17 217 |
Dividends Paid | | | | 225 000 | 360 000 | 300 000 | 350 000 | 420 000 | 260 000 | 48 000 | | 42 000 |
Dividends Paid Classified As Financing Activities | | | | -225 000 | -360 000 | -300 000 | -350 000 | -420 000 | -260 000 | -48 000 | | -42 000 |
Dividends Paid On Shares Final | | | | | | | 350 000 | 420 000 | 260 000 | 48 000 | | 42 000 |
Finance Lease Liabilities Present Value Total | | | | 12 775 | 6 387 | 6 387 | | | | | | |
Finance Lease Payments Owing Minimum Gross | | | | 19 162 | 12 775 | 6 387 | | | | | | |
Finished Goods Goods For Resale | | | | 187 337 | 291 229 | 319 267 | 328 096 | 322 619 | 310 216 | 344 556 | 361 748 | 385 857 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | 24 638 | 19 387 | | | | | | 116 667 | 200 000 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 31 319 | 6 261 | 10 105 | 37 120 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | | -24 193 | -41 051 | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -1 409 | 800 | 16 637 | -7 577 | -57 | -1 123 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 289 483 | 162 650 | 198 807 | 216 264 | 415 826 | 312 348 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -362 408 | 387 013 | -621 570 | 1 712 272 | -1 000 717 | 191 427 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | 200 698 | 59 544 | -118 140 | -1 636 589 | 1 438 712 | 33 159 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | 8 829 | -5 477 | -12 403 | 34 340 | 17 192 | 24 109 |
Gain Loss On Disposals Property Plant Equipment | | | | 377 | -4 001 | -134 | | -3 429 | -2 369 | -171 | | |
Gross Profit Loss | | | | 2 093 998 | 1 435 306 | 1 454 425 | 1 418 427 | 1 503 287 | 1 219 516 | -4 363 014 | 853 765 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -63 487 | -61 906 | -121 295 | -105 900 | -100 079 | -127 632 | | | 43 058 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 39 752 | -234 751 | | -222 912 | 261 272 | | -14 055 | 346 157 | 167 362 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 1 203 | 1 333 | | | 7 | -1 123 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 12 797 | 26 658 | | 20 791 | | 19 718 | 16 844 | 17 217 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 1 672 | 441 | | | | | | 23 405 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 6 555 | 801 | 801 | 801 | | | | | |
Interest Income On Bank Deposits | | | | 51 | 58 | 66 | 32 | 72 | 98 | 73 | 53 | 391 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | 51 | 58 | 66 | 32 | 72 | 98 | 73 | 53 | 391 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -6 261 | -33 510 | -85 318 |
Interest Payable Similar Charges Finance Costs | | | | 29 533 | 25 604 | 28 665 | 32 856 | 30 820 | 31 319 | 6 261 | 33 510 | 85 318 |
Interest Received Classified As Investing Activities | | | | -51 | -72 | -1 052 | -143 | -92 | -142 | -73 | -53 | -823 |
Issue Equity Instruments | | | | | 5 | | | | | | | |
Net Cash Flows From Used In Financing Activities | | | | 253 143 | 385 769 | | 356 387 | 420 000 | | | | |
Net Cash Flows From Used In Investing Activities | | | | 48 749 | -71 558 | | -13 812 | -17 331 | | | | |
Net Cash Flows From Used In Operating Activities | | | | -262 140 | -548 962 | | -565 487 | -141 397 | -1 001 626 | 929 340 | | |
Net Cash Generated From Operations | | | | -355 160 | -641 670 | -396 165 | -704 243 | -272 296 | -1 160 577 | 923 079 | 181 753 | -133 417 |
Net Current Assets Liabilities | 124 286 | 139 172 | 187 203 | 160 354 | 267 896 | 350 033 | 408 098 | 517 157 | 540 214 | 703 602 | 685 567 | 667 456 |
Net Finance Income Costs | | | | 51 | 72 | 1 052 | 143 | 92 | 142 | 73 | 53 | 823 |
Net Interest Paid Received Classified As Operating Activities | | | | -29 533 | -25 604 | -28 665 | -32 856 | -30 820 | -31 319 | -6 261 | | |
Number Shares Issued Fully Paid | | | | | | 1 | | | | | | |
Operating Profit Loss | | | | 319 155 | 633 060 | 512 306 | 529 582 | 689 156 | 383 618 | -832 945 | 256 590 | |
Other Creditors | | | | | 1 531 673 | 1 520 548 | 1 824 126 | 1 439 408 | 1 678 431 | 531 558 | 1 533 259 | 1 106 807 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 16 151 | 11 459 | | 21 088 | | 9 020 | | |
Other Disposals Property Plant Equipment | | | | | 20 152 | 13 193 | | 24 518 | | 9 792 | | |
Other Interest Income | | | | | | | 111 | 20 | 44 | | | 432 |
Other Interest Receivable Similar Income Finance Income | | | | 51 | 72 | 1 052 | 143 | 92 | 142 | 73 | 53 | 823 |
Other Operating Income Format1 | | | | 1 585 | | | | 3 000 | 247 508 | 4 721 257 | 444 348 | |
Other Taxation Social Security Payable | | | | | 681 135 | 798 108 | 901 577 | 877 066 | 913 852 | 771 591 | 690 012 | 475 920 |
Par Value Share | | 1 | 1 | | | 1 | | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -3 505 | -6 387 | -6 388 | -6 387 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 39 045 | 47 549 | 71 589 | 97 733 | 248 361 | 481 696 | 408 574 | 517 562 | 571 085 |
Prepayments Accrued Income | | | | | 111 178 | 155 118 | 166 557 | 88 571 | 63 256 | 31 900 | 77 764 | 445 103 |
Proceeds From Issuing Shares | | | | | -5 | | | | | | | |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | | | | -13 429 | -89 944 | 65 244 | | | | | | |
Proceeds From Sales Property Plant Equipment | | | | -16 250 | | -1 600 | | -1 | -1 417 | -601 | | |
Profit Loss | | | | 233 119 | 475 583 | 362 156 | 405 760 | 528 164 | 282 435 | -681 497 | 179 595 | 221 058 |
Profit Loss On Ordinary Activities Before Tax | | | | 289 673 | 602 330 | 484 693 | 496 869 | 658 428 | 352 441 | -839 133 | 223 133 | 280 400 |
Property Plant Equipment Gross Cost | | | | 154 480 | 152 786 | 158 254 | 168 778 | 168 073 | 174 216 | 173 703 | 187 983 | 205 325 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 16 637 | 7 686 | 8 173 | | | | |
Purchase Property Plant Equipment | | | | -78 479 | -18 458 | -18 661 | -10 524 | -23 813 | -27 583 | -9 279 | -14 280 | -17 342 |
Social Security Costs | | | | 313 352 | 408 487 | 532 087 | 628 565 | 673 102 | 705 985 | 486 476 | 704 342 | |
Staff Costs Employee Benefits Expense | | | | 6 364 873 | 7 875 009 | 9 708 051 | 11 323 831 | 12 169 359 | 12 866 659 | 9 508 835 | 11 293 151 | 12 379 828 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 16 637 | 7 686 | 8 173 | 10 115 | 8 456 | 8 262 | 11 218 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 94 405 | 125 101 | 66 964 | -159 435 | 42 395 | 53 276 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 5 511 | 2 560 | -4 704 | | | | | -814 | 1 702 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 8 622 | 6 545 | 8 307 | 4 281 | 5 213 | 4 165 | 1 799 | 1 957 | 4 364 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 56 554 | 126 747 | 122 537 | 91 109 | 130 264 | 70 006 | -157 636 | 43 538 | 59 342 |
Total Assets Less Current Liabilities | 201 238 | 211 000 | 234 845 | 243 050 | 352 250 | 424 656 | 471 465 | 580 116 | 604 493 | 756 670 | 736 071 | 718 085 |
Total Borrowings | | | | | | | | | | 883 333 | 683 333 | 483 333 |
Total Current Tax Expense Credit | | | | 58 923 | 126 747 | 105 900 | 100 060 | 129 777 | 68 064 | -155 977 | | |
Total Operating Lease Payments | | | | | 197 197 | 230 195 | 208 434 | 173 812 | 193 836 | 197 349 | 170 437 | |
Trade Creditors Trade Payables | | | | 97 166 | 91 456 | 167 106 | 122 467 | 144 683 | 203 833 | 43 906 | 100 659 | 132 020 |
Trade Debtors Trade Receivables | | | | 1 451 993 | 1 921 582 | 2 204 238 | 2 394 027 | 2 530 257 | 2 197 121 | 409 194 | 2 236 780 | 1 900 513 |
Turnover Revenue | | | | 7 871 648 | 9 802 968 | 11 800 174 | 13 619 778 | 14 787 469 | 15 004 133 | 5 192 540 | 12 450 519 | |
Wages Salaries | | | | 6 012 476 | 7 418 972 | 9 104 375 | 10 597 533 | 11 247 896 | 11 678 978 | 8 613 785 | 10 071 247 | 10 962 800 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | 782 | 3 803 | 29 010 | 60 141 | 66 149 | |
Director Remuneration | | | | | | | | | 186 576 | 278 928 | 324 521 | 370 128 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | 196 183 | 205 766 | 215 586 | 339 069 | 390 670 | 430 277 |
Creditors Due After One Year | 17 805 | 20 692 | 10 319 | | | | | | | | | |
Creditors Due Within One Year | 1 356 223 | 1 279 692 | 1 608 659 | | | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 178 778 | 185 319 | 222 157 | | | | | | | | | |
Number Shares Allotted | | 80 | 75 | | | | | | | | | |
Provisions For Liabilities Charges | 4 655 | 4 984 | 2 369 | | | | | | | | | |
Share Capital Allotted Called Up Paid | 80 | 80 | 75 | | | | | | | | | |