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 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 286 149 | 286 149 | 287 331 | 287 331 | 293 319 | 293 319 | 104 059 | 104 059 | 127 036 | 127 036 | 144 712 | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | | | | | 75 919 | 59 792 |
Current Assets | 444 180 | | 407 133 | 407 133 | 432 420 | 432 420 | 242 465 | 242 465 | 270 792 | 270 792 | 254 714 | 257 044 |
Debtors | 391 243 | | 359 182 | 359 182 | 357 280 | 357 280 | 161 674 | 161 674 | 173 871 | 173 871 | 178 795 | 197 252 |
Net Assets Liabilities | | | | | | | | | | | 144 712 | 156 855 |
Other Debtors | 161 | | 154 | 154 | 373 | 373 | 152 | 152 | 2 282 | 532 | 1 910 | 2 443 |
Property Plant Equipment | | | | | | | | | | | 2 911 | 3 925 |
Cash Bank In Hand | 52 937 | | 47 951 | 47 951 | 75 140 | 75 140 | 80 791 | 80 791 | 96 921 | 96 921 | 75 919 | |
Net Assets Liabilities Including Pension Asset Liability | 286 149 | | 287 331 | 287 331 | 293 319 | 293 319 | 104 059 | 104 059 | 127 036 | 127 036 | 144 712 | |
Tangible Fixed Assets | 4 993 | 4 993 | 3 329 | 3 329 | 1 731 | 1 731 | 217 | 217 | 138 | 138 | 2 911 | |
Trade Debtors | 125 302 | | 111 664 | 111 664 | 102 849 | 102 849 | 94 610 | 94 610 | 106 603 | 106 603 | 104 358 | |
|
Capital & Reserves |
Called Up Share Capital | 100 | | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | |
Profit Loss Account Reserve | 286 049 | 286 049 | 287 231 | 287 231 | 293 219 | 293 219 | 103 959 | 103 959 | 126 936 | 126 936 | 144 612 | |
Shareholder Funds | 286 149 | 286 149 | 287 331 | 287 331 | 293 319 | 293 319 | 104 059 | 104 059 | 127 036 | 127 036 | 144 712 | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 41 770 | 35 548 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | | 2 067 |
Administrative Expenses | 235 700 | | 231 160 | | 188 760 | | 193 474 | | 189 944 | | 191 873 | 183 024 |
Amounts Owed By Subsidiaries | | | | | | | | | | | 72 527 | 95 627 |
Amounts Owed To Associates | | | | | | | | | | | | 576 |
Amounts Owed To Subsidiaries | | | | | | | | | | | 3 213 | 8 639 |
Average Number Employees During Period | | | | | 16 | | 17 | | | | 14 | 12 |
Corporation Tax Payable | | | | | | | | | | | 26 500 | 22 000 |
Cost Sales | 446 268 | | 478 954 | | 449 982 | | 422 283 | | 476 655 | | 431 229 | 406 273 |
Creditors | | | | | | | | | | | 112 913 | 103 526 |
Distribution Costs | 213 096 | | 232 274 | | 229 729 | | 200 986 | | 232 928 | | 228 768 | 220 626 |
Dividends Paid | | | | | | | | | | | 90 000 | 75 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | 2 904 | 645 |
Gross Profit Loss | 664 494 | | 627 152 | | 568 431 | | 550 323 | | 562 795 | | 551 314 | 509 546 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | | | | 1 053 |
Net Current Assets Liabilities | 281 156 | | 284 002 | 284 002 | 291 588 | 291 588 | 103 842 | 103 842 | 126 898 | 126 898 | 141 801 | 153 518 |
Operating Profit Loss | 216 911 | | 164 989 | | 152 144 | | 157 541 | | 142 469 | | 134 043 | 109 432 |
Other Creditors | | | | | | | | | | | 15 512 | 7 971 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | 7 275 |
Other Disposals Property Plant Equipment | | | | | | | | | | | | 7 275 |
Other Operating Income Format1 | | | | | | | | | | | 3 370 | 3 536 |
Other Taxation Social Security Payable | | | | | | | | | | | 26 808 | 24 391 |
Profit Loss | | | | | | | | | | | 107 676 | 87 143 |
Profit Loss On Ordinary Activities Before Tax | 216 911 | | 164 989 | | 152 144 | | 157 541 | | 142 469 | | 134 043 | 109 432 |
Property Plant Equipment Gross Cost | | | | | | | | | | | 44 681 | 39 473 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | | | 588 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 26 367 | 22 289 |
Total Assets Less Current Liabilities | | | | | | | | | | | 144 712 | 157 443 |
Trade Creditors Trade Payables | | | | | | | | | | | 40 880 | 39 949 |
Trade Debtors Trade Receivables | | | | | | | | | | | 104 358 | 99 182 |
Turnover Revenue | | | | | | | | | | | 982 543 | 915 819 |
Number Shares Issued Fully Paid | | | | | | | | | | | | |
Par Value Share | | | | 1 | | 1 | | 1 | | 1 | 1 | |
Audit Fees Expenses | 4 200 | | 3 500 | 3 500 | 3 500 | 3 500 | 3 700 | 3 700 | 3 850 | 3 850 | 4 050 | |
Accruals Deferred Income Within One Year | 15 945 | | 13 563 | 13 563 | 16 046 | 16 046 | 12 107 | 12 107 | | 17 035 | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | -201 | | -193 | | -844 | | -199 | | | | | |
Administration Support Average Number Employees | | | | | 9 | | 8 | | | | | |
Aggregate Dividends Paid In Financial Year | 150 000 | | 120 000 | | 110 000 | | 310 000 | | 90 000 | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 262 579 | | 243 948 | 243 948 | 251 177 | 251 177 | 64 225 | 64 225 | 64 986 | 64 986 | 72 527 | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 525 | | 18 | 18 | 3 175 | 3 175 | 450 | 450 | 1 122 | 1 122 | 3 213 | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -213 | | -341 | | -268 | | -258 | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | 13 000 | | 4 600 | 4 600 | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | 5 338 | | 4 357 | 4 357 | 4 348 | 4 348 | 704 | 704 | | 1 056 | | |
Commitments Under Non-cancellable Operating Leases Total | | | | | | | | | 1 056 | | 1 056 | |
Corporation Tax Due Within One Year | 61 200 | | 44 000 | 44 000 | 37 000 | 37 000 | 37 000 | 37 000 | 30 000 | 30 000 | 26 500 | |
Creditors Due Within One Year | 163 024 | | 123 131 | 123 131 | 140 832 | 140 832 | 138 623 | 138 623 | 143 894 | 143 894 | 112 913 | |
Depreciation Impairment Reversal Tangible Fixed Assets | 2 176 | | 2 057 | 2 057 | 1 598 | 1 598 | 1 514 | 1 514 | 79 | 79 | 128 | |
Expenses Not Deductible For Tax Purposes | 60 | | | | | | | | | | | |
Hire Leasing Plant Machinery Costs | | | | | 2 886 | | 722 | | | | | |
Hire Property Other Lease Expenditure | | | | | 13 800 | | 13 800 | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | -201 | | -193 | | -844 | | -199 | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | 13 000 | | | | | | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | | | 4 600 | 4 600 | | | | | | | | |
Number Shares Allotted | | | | 100 | | 100 | | 100 | | 100 | 100 | |
Operating Leases Expiring After Five Years | | | | | | | | | 352 | | | |
Operating Leases Expiring Between Two Five Years | | | | | | | | | 704 | | 1 056 | |
Other Creditors Due Within One Year | | | | | | | 11 967 | 11 967 | 17 035 | | 15 512 | |
Other Differences Leading To An Increase Decrease In Tax Charge | 192 | | 762 | | -217 | | -508 | | | | | |
Other Operating Income | 1 213 | | 1 271 | | 2 202 | | 1 678 | | 2 546 | | | |
Other Operating Leases Expiring After Five Years | | | | | | | | | | 352 | | |
Other Operating Leases Expiring Between Two Five Years | 5 338 | | 4 357 | 4 357 | 4 110 | 4 110 | 704 | 704 | | 704 | | |
Other Operating Leases Expiring Within One Year | | | | | 238 | 238 | | | | | | |
Other Taxation Social Security Within One Year | 37 123 | | 31 856 | 31 856 | 31 894 | 31 894 | 30 347 | 30 347 | 29 459 | 29 459 | 26 808 | |
Pension Costs | 362 | | 330 | | 323 | | 751 | | 806 | | | |
Pensions Costs Defined Contribution Schemes | 362 | | 330 | | 323 | | 751 | | | | | |
Prepayments Accrued Income Current Asset | 3 201 | | 3 416 | 3 416 | 2 881 | 2 881 | 2 687 | 2 687 | | 1 750 | | |
Production Average Number Employees | | | | | 1 | | 2 | | | | | |
Profit Loss For Period | 155 912 | | 121 182 | | 115 988 | | 120 740 | | 112 977 | | | |
Selling Average Number Employees | | | | | 6 | | 7 | | | | | |
Share Capital Allotted Called Up Paid | 100 | | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | |
Social Security Costs | 12 197 | | 11 339 | | 9 538 | | 13 327 | | | | | |
Staff Costs | 155 390 | | 158 178 | | 146 075 | | 194 596 | | | | | |
Standard Nominal Tax Rate | 28 | | 26 | | 24 | | 23 | | | | | |
Tangible Fixed Assets Additions | | | | 393 | | | | | | | 2 901 | |
Tangible Fixed Assets Cost Or Valuation | | 41 387 | | 41 780 | | 41 780 | | 41 780 | | 41 780 | 44 681 | |
Tangible Fixed Assets Depreciation | | 36 394 | | 38 451 | | 40 049 | | 41 563 | | 41 642 | 41 770 | |
Tangible Fixed Assets Depreciation Charged In Period | | | | 633 | | 174 | | 1 425 | | 79 | 128 | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 60 735 | | 42 897 | | 36 515 | | 36 234 | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 60 999 | | 43 807 | | 36 156 | | 36 801 | | 29 492 | | | |
Total Dividend Payment | 150 000 | | 120 000 | | 110 000 | | 310 000 | | | | | |
Trade Creditors Within One Year | 48 231 | | 33 694 | 33 694 | 52 717 | 52 717 | 46 752 | 46 752 | 66 278 | 66 278 | 40 880 | |
Turnover Gross Operating Revenue | 1 110 762 | | 1 106 106 | 1 106 106 | 1 018 413 | 1 018 413 | 972 606 | 972 606 | 1 039 450 | 1 039 450 | | |
U K Current Corporation Tax | 60 999 | | 43 807 | | 36 156 | | 36 801 | | 29 492 | | | |
U K Current Corporation Tax On Income For Period | 61 200 | | 44 000 | | 37 000 | | 37 000 | | | | | |
Wages Salaries | 142 831 | | 146 509 | | 136 214 | | 180 518 | | | | | |