Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 2 362 116 | 2 515 798 | 2 692 435 | 2 863 900 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 285 553 | 507 706 | 136 339 | 407 715 | 439 731 | 2 892 733 | 2 724 458 | 1 706 535 |
Current Assets | 2 714 505 | 2 799 711 | 3 175 664 | 3 367 747 | | 3 621 726 | 3 925 198 | 4 232 261 | 4 342 161 | 6 658 932 | 7 640 248 | 6 879 761 |
Debtors | 1 275 209 | 1 125 984 | 1 474 222 | 1 418 265 | 296 060 | 292 951 | 1 799 632 | 1 762 430 | 1 821 773 | 1 673 409 | 2 359 608 | 2 423 920 |
Net Assets Liabilities | | | | | | 3 207 900 | 3 371 542 | 3 526 953 | 3 759 699 | 4 736 450 | 5 738 224 | 5 997 907 |
Other Debtors | 98 989 | 91 538 | 107 685 | 89 014 | 53 661 | 52 807 | 214 704 | 56 377 | 44 887 | 34 514 | 44 162 | 34 710 |
Property Plant Equipment | | | | | 2 208 159 | 2 991 011 | 3 027 609 | 3 148 585 | 3 064 413 | 3 012 444 | 3 270 960 | 3 797 613 |
Total Inventories | | | | | 1 716 153 | 1 765 365 | 1 989 227 | 2 062 116 | 2 080 657 | 2 092 790 | 2 556 182 | |
Cash Bank In Hand | 175 864 | 361 175 | 335 011 | 334 804 | | | | | | | | |
Intangible Fixed Assets | 4 119 | 12 000 | 74 800 | 54 100 | | | | | | | | |
Stocks Inventory | 1 263 432 | 1 312 552 | 1 366 431 | 1 614 678 | | | | | | | | |
Tangible Fixed Assets | 1 868 968 | 1 870 663 | 1 950 738 | 2 064 594 | | | | | | | | |
Trade Debtors | 1 141 424 | 1 014 760 | 1 318 987 | 1 321 471 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | | |
Profit Loss Account Reserve | 2 361 116 | 2 514 798 | 2 691 435 | 2 862 900 | | | | | | | | |
Shareholder Funds | 2 362 116 | 2 515 798 | 2 692 435 | 2 863 900 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 10 553 | 11 717 | 11 250 | 11 250 | 12 850 | 14 430 | 15 000 | 16 500 |
Accrued Liabilities Deferred Income | | | | | 156 079 | 153 099 | 157 905 | 179 175 | 70 134 | 259 411 | 465 893 | 396 260 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 33 206 | 49 906 | 66 606 | 66 606 | 66 606 | 66 606 | 66 606 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 1 117 968 | 1 251 068 | 1 408 264 | 1 643 363 | 1 853 473 | 2 050 359 | 2 097 843 | 2 348 045 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 970 307 | 245 030 | 383 861 | 161 042 | 189 289 | 635 503 | 893 400 |
Administrative Expenses | 1 259 009 | 1 390 747 | 1 506 324 | 1 740 343 | 1 805 164 | 1 870 837 | 2 080 604 | 5 440 092 | 5 945 153 | 6 042 662 | 6 622 628 | 7 247 990 |
Average Number Employees During Period | | | | | 131 | 141 | 145 | 154 | 165 | 163 | 170 | 169 |
Bank Borrowings | | | | | 337 430 | 1 002 564 | 957 626 | 831 308 | 928 545 | 1 356 653 | 856 282 | 660 563 |
Bank Borrowings Overdrafts | | 609 967 | 483 894 | 337 661 | 244 851 | 873 929 | 806 433 | 744 086 | 809 952 | 1 173 698 | 659 475 | 483 766 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | | | | -22 693 | -34 303 | | | |
Bank Overdrafts | 109 088 | 118 782 | 123 673 | 137 974 | 35 561 | | 18 115 | 22 693 | 34 303 | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 104 106 | 110 888 | 157 549 | 84 114 | 12 012 | 66 940 | 258 015 | 227 870 |
Cash Cash Equivalents Cash Flow Value | | | | | | | 118 224 | 385 022 | 405 428 | 2 892 733 | 2 724 458 | 1 706 535 |
Corporation Tax Payable | | | | | 43 352 | 75 352 | 57 048 | 70 000 | 75 000 | 280 000 | 215 000 | 72 000 |
Cost Inventories Recognised As Expense Gross | | | | | 7 495 074 | 7 866 149 | 8 907 769 | 10 012 088 | | | | |
Cost Sales | 7 107 471 | 7 021 368 | 8 317 865 | 9 421 053 | 9 883 577 | 10 515 388 | 11 879 518 | 10 012 088 | 10 548 272 | 11 055 712 | 12 760 324 | 13 372 598 |
Creditors | | | | | 421 207 | 985 008 | 900 190 | 996 493 | 987 452 | 1 324 138 | 1 000 009 | 824 453 |
Current Tax For Period | | | | | 43 352 | 75 352 | 57 048 | 70 000 | 75 000 | 280 000 | 215 000 | 72 000 |
Debt Securities Held | | | | | 1 332 957 | 1 348 655 | 1 791 676 | 1 762 430 | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 36 400 | 2 600 | 4 200 | 5 000 | -3 500 | -500 | 111 700 | 18 700 |
Depreciation Expense Property Plant Equipment | | | | | 85 094 | 80 256 | 87 366 | 240 745 | 161 521 | 149 928 | 152 799 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | 253 095 | 236 729 | 227 609 | 311 175 | 327 850 |
Dividends Paid | | | | | 80 000 | 130 000 | 80 000 | 80 000 | 80 000 | 180 000 | 140 000 | 120 000 |
Dividends Paid Classified As Financing Activities | | | | | -80 000 | -130 000 | -80 000 | -80 000 | -80 000 | -180 000 | -140 000 | -120 000 |
Dividends Paid On Shares Final | | | | | | | | 80 000 | 80 000 | 180 000 | 140 000 | 120 000 |
Finance Lease Liabilities Present Value Total | | | | | 176 356 | 111 079 | 93 757 | 252 407 | 177 500 | 150 440 | 340 534 | 340 687 |
Finance Lease Payments Owing Minimum Gross | | | | | 282 875 | 247 341 | 222 648 | 389 047 | 300 853 | 277 580 | 559 450 | 564 282 |
Finished Goods Goods For Resale | 1 263 432 | 1 312 552 | 1 366 431 | 1 614 678 | 1 716 153 | 1 765 365 | 1 989 227 | 2 062 116 | 2 080 657 | 2 092 790 | 2 556 182 | 2 749 306 |
Fixed Assets | 1 873 088 | 1 882 714 | 2 025 589 | 2 118 695 | | 3 007 712 | 3 027 610 | 3 148 586 | 3 064 414 | 3 012 445 | 3 270 961 | 3 847 614 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | 138 205 | -792 000 | 44 938 | 126 318 | -250 000 | -500 000 | 500 371 | 195 719 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 25 822 | 20 797 | 28 995 | 45 833 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | -488 | 57 | 6 084 | 476 | -1 841 | 5 994 | 5 978 | 7 325 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 1 598 218 | 2 343 958 | 1 324 420 | 929 918 | 763 857 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -210 017 | 229 171 | -713 019 | -409 859 | 128 330 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | -37 202 | 59 343 | -148 364 | 686 199 | 64 312 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | 72 889 | 18 541 | 12 133 | 463 392 | 193 124 |
Gain Loss On Disposals Property Plant Equipment | | | | | -1 829 | 1 694 | -1 080 | -790 | -2 486 | -4 966 | -7 979 | |
Government Grant Income | | | | | | | | | | 807 356 | 25 315 | |
Gross Profit Loss | 1 581 527 | 1 625 227 | 1 779 470 | 2 001 106 | 2 111 576 | 2 181 213 | 5 323 739 | 5 688 221 | 6 289 233 | 6 608 539 | 8 039 028 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -65 121 | -43 352 | -75 352 | -57 048 | -72 147 | -76 202 | -284 455 | -216 824 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | -266 798 | -20 406 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -4 | | | | 2 147 | 1 202 | 4 455 | 1 824 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 16 700 | 16 700 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 181 547 | 200 302 | 253 095 | 236 729 | 227 609 | 311 175 | 327 850 |
Intangible Assets | | | | | 33 400 | 16 700 | | | | | | |
Intangible Assets Gross Cost | | | | | 66 606 | 66 606 | 66 606 | 66 606 | 66 606 | 66 606 | 66 606 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 10 011 | 13 126 | 11 896 | 13 324 | 12 877 | 9 014 | 17 667 | |
Interest Payable Similar Charges Finance Costs | | | | | 39 968 | 60 403 | 69 991 | 68 835 | 62 721 | 50 393 | 68 643 | 94 678 |
Interest Received Classified As Investing Activities | | | | | -1 774 | -2 701 | -1 964 | -3 445 | -3 294 | -2 612 | -2 978 | -7 353 |
Investments | | | | | | | | | | | 1 | 50 001 |
Investments Fixed Assets | 1 | 51 | 51 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 50 001 |
Investments In Subsidiaries | | | | | | | | 1 | 1 | 1 | 1 | 1 |
Key Management Personnel Compensation Total | | | | | | | | 156 541 | 125 087 | | | |
Net Assets Liabilities Subsidiaries | | | | | | | | | 1 | | | |
Net Cash Flows From Used In Financing Activities | | | | | | | | 377 367 | 126 109 | | | |
Net Cash Flows From Used In Investing Activities | | | | | 36 244 | 880 708 | 109 491 | 33 968 | 96 597 | | | |
Net Cash Flows From Used In Operating Activities | | | | | -154 122 | -718 118 | 3 835 | -678 133 | -243 112 | -2 440 464 | -764 918 | -186 644 |
Net Cash Generated From Operations | | | | | | | | -804 016 | -377 980 | -2 567 059 | -1 118 016 | -498 146 |
Net Current Assets Liabilities | 1 279 421 | 1 300 036 | 1 308 288 | 1 225 641 | | 1 295 596 | 1 358 722 | 1 494 460 | 1 798 837 | 3 163 743 | 3 694 572 | 3 220 746 |
Net Finance Income Costs | | | | | 1 774 | 2 701 | 1 964 | 3 445 | 3 294 | 2 612 | 2 978 | 7 353 |
Net Interest Paid Received Classified As Operating Activities | | | | | -39 968 | -60 403 | -69 991 | -68 835 | -62 721 | -50 393 | -68 643 | -94 678 |
Number Shares Issued Fully Paid | | | | | | | 1 000 | | | | | |
Operating Profit Loss | 388 443 | 315 234 | 357 995 | 350 211 | 403 780 | 403 816 | 372 917 | 375 801 | 445 820 | 1 485 234 | 1 538 594 | |
Other Creditors | | | | | 206 453 | 238 110 | 203 515 | 190 706 | 45 733 | 64 819 | 72 275 | 50 966 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 48 447 | 43 106 | 17 996 | 26 619 | 30 723 | 263 691 | 77 648 |
Other Disposals Property Plant Equipment | | | | | | 54 355 | 51 236 | 27 786 | 35 104 | 44 372 | 329 503 | 116 545 |
Other Interest Expense | | | | | | | | 23 017 | 24 022 | 20 582 | 21 981 | 28 267 |
Other Interest Receivable Similar Income Finance Income | | | | | 1 774 | 2 701 | 1 964 | 3 445 | 3 294 | 2 612 | 2 978 | 7 353 |
Other Investments Other Than Loans | | | | | | | | | | | | 50 000 |
Other Operating Income Format1 | | | | | 97 368 | 93 440 | 101 531 | 127 672 | 101 740 | 919 357 | 122 194 | 103 887 |
Other Taxation Social Security Payable | | | | | 247 490 | 238 280 | 260 442 | 290 417 | 326 571 | 303 294 | 341 376 | 313 706 |
Ownership Interest In Subsidiary Percent | | | | | | | | | | | | 100 |
Par Value Share | | 1 | 1 | 1 | | | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | -74 485 | -114 830 | -151 218 | -171 049 | -143 346 | -122 987 | -187 682 | -247 161 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 38 076 | 40 466 | 43 744 | 71 207 | 93 877 | 156 414 | 185 253 | 150 574 |
Percentage Class Share Held In Subsidiary | | | | | | 100 | 100 | 100 | 100 | 100 | 100 | |
Prepayments Accrued Income | | | | | 2 741 | | 7 956 | | 32 873 | 4 000 | 410 342 | 422 703 |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | | | | | -35 060 | | | | | | | |
Proceeds From Sales Property Plant Equipment | | | | | -14 725 | -7 602 | -7 050 | -9 000 | -5 999 | -8 683 | -57 833 | -42 367 |
Profit Loss | | | | | 285 838 | 268 162 | 243 642 | 235 411 | 312 746 | 1 156 751 | 1 141 774 | 379 683 |
Profit Loss On Ordinary Activities Before Tax | 362 578 | 292 616 | 327 150 | 325 890 | 365 586 | 346 114 | 304 890 | 310 411 | 386 393 | 1 437 453 | 1 472 929 | 472 207 |
Property Plant Equipment Gross Cost | | | | | 3 326 127 | 4 242 079 | 4 435 873 | 4 791 948 | 4 917 886 | 5 062 803 | 5 368 803 | 6 145 658 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 110 400 | 114 600 | 119 600 | 116 100 | | | |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | | | | | | | | -50 000 |
Purchase Property Plant Equipment | | | | | -87 803 | -891 011 | -118 505 | -46 413 | -105 890 | -89 575 | -165 951 | -641 407 |
Rental Income From Investment Property | | | | | | | | -93 136 | -86 525 | -81 448 | -83 619 | -88 563 |
Research Development Expense Recognised In Profit Or Loss | | | | | | | | | 60 572 | 27 160 | | |
Social Security Costs | 150 170 | 154 354 | 166 525 | 198 515 | 205 519 | 231 092 | 260 322 | 284 761 | 316 552 | 318 727 | 359 007 | |
Staff Costs Employee Benefits Expense | | | | | 2 736 687 | 3 018 798 | 3 350 538 | 3 664 797 | 3 976 759 | 4 232 451 | 4 561 064 | 4 712 668 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 107 800 | 110 400 | 114 600 | 119 600 | 116 100 | 115 600 | 227 300 | 246 000 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 58 978 | 73 415 | 273 116 | 279 857 | 89 719 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | | -14 961 | -6 709 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 5 017 | 5 622 | | | | | -19 333 | -17 506 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | | | | | | -5 519 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 2 102 | 3 050 | 2 043 | 9 501 | 8 871 | 7 409 | 6 416 | 10 025 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 79 748 | 77 952 | 61 248 | 75 000 | 73 647 | 280 702 | 331 155 | 92 524 |
Total Assets Less Current Liabilities | 3 152 509 | 3 182 750 | 3 333 877 | 3 344 336 | | 4 303 308 | 4 386 332 | 4 643 046 | 4 863 251 | 6 176 188 | 6 965 533 | 7 068 360 |
Total Borrowings | | | | | | 873 929 | 806 433 | 854 001 | 962 848 | 1 356 653 | 659 475 | 483 766 |
Total Current Tax Expense Credit | | | | | 43 348 | 75 352 | | 70 000 | 77 147 | 281 202 | 219 455 | 73 824 |
Total Operating Lease Payments | | | | | | 274 754 | 262 326 | 279 265 | 264 934 | 379 347 | 406 461 | |
Trade Creditors Trade Payables | | | | | 1 092 186 | 1 356 392 | 1 589 367 | 1 760 948 | 1 749 637 | 2 277 570 | 2 435 409 | 2 425 691 |
Trade Debtors Trade Receivables | | | | | 1 279 296 | 1 295 848 | 1 576 972 | 1 706 053 | 1 744 013 | 1 634 895 | 1 905 104 | 1 966 507 |
Turnover Revenue | | | | | 11 995 153 | 12 696 601 | 14 231 508 | 15 700 309 | 16 837 505 | 17 664 251 | 20 799 352 | |
Wages Salaries | 1 808 073 | 1 892 664 | 2 038 194 | 2 367 774 | 2 493 092 | 2 747 240 | 3 046 472 | 3 308 829 | 3 566 330 | 3 757 310 | 4 016 804 | 4 150 391 |
Company Contributions To Defined Benefit Plans Directors | | | | | 20 000 | 20 000 | 20 000 | 30 000 | 20 000 | 71 248 | 72 022 | |
Director Remuneration | | | | | | | | | 105 087 | 120 589 | 119 804 | 150 313 |
Director Remuneration Benefits Including Payments To Third Parties | 128 361 | 128 619 | 133 596 | 130 146 | | | | 156 542 | 125 087 | 191 837 | 191 826 | 192 379 |
Total Fees To Auditors | 9 500 | 9 500 | 9 500 | | | | | | | | | |
Company Contributions To Money Purchase Schemes Directors | 30 000 | 50 000 | 40 000 | 20 000 | | | | | | | | |
Accruals Deferred Income Within One Year | 129 845 | 143 243 | 225 152 | 205 886 | | | | | | | | |
Amortisation Intangible Assets Expense | 6 515 | 4 119 | 20 700 | 20 700 | | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 82 577 | 323 337 | 118 995 | 170 778 | | | | | | | | |
Cash Flow Outflow From Operating Activities | 169 165 | 577 914 | | | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | -146 237 | -141 354 | -168 020 | -201 996 | | | | | | | | |
Corporation Tax Due Within One Year | 66 989 | 64 534 | 47 313 | 65 125 | | | | | | | | |
Creditors Due After One Year | 745 893 | 628 052 | 579 342 | 409 036 | | | | | | | | |
Creditors Due Within One Year | 1 435 084 | 1 499 675 | 1 867 376 | 2 142 106 | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 93 658 | 94 791 | 95 200 | 135 187 | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 44 500 | 38 900 | 62 100 | 71 400 | | | | | | | | |
Expenses Not Deductible For Tax Purposes | 2 521 | 1 472 | 1 344 | 3 614 | | | | | | | | |
Gain Loss From Disposal Tangible Fixed Assets | | 6 171 | 294 | -3 693 | | | | | | | | |
Increase Decrease In Net Cash For Period | 200 534 | 185 311 | 26 164 | 207 | | | | | | | | |
Intangible Fixed Assets Additions | | 12 000 | 83 500 | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | -33 013 | -28 894 | -8 194 | 12 506 | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 4 119 | 20 700 | 20 700 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | -28 894 | -16 894 | 66 606 | 66 606 | | | | | | | | |
Interest Payable Similar Charges | 26 742 | 24 794 | 32 558 | 26 416 | | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 51 | 93 | 196 | 139 | | | | | | | | |
Land Buildings Operating Leases Expiring After Five Years | -108 037 | -103 154 | -81 820 | -96 996 | | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -38 200 | -38 200 | -86 200 | -105 000 | | | | | | | | |
Loans From Directors | 24 825 | 21 584 | | | | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 2 362 116 | 2 515 798 | 2 692 435 | 2 863 900 | | | | | | | | |
Net Debt Funds | 707 512 | 404 912 | 403 331 | 247 353 | | | | | | | | |
Net Increase Decrease In Shareholders Funds | 197 889 | 153 682 | 176 637 | 171 465 | | | | | | | | |
New Finance Leases | -24 000 | -24 000 | -119 309 | | | | | | | | | |
Number Shares Allotted | | 1 000 | 1 000 | 1 000 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 16 435 | 18 085 | 95 448 | 71 375 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 22 973 | 19 253 | 35 327 | 35 147 | | | | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts After Five Years | | -201 037 | -140 578 | -70 404 | | | | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between One To Two Years | | -121 735 | -125 337 | -92 726 | | | | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between Two To Five Years | | -287 196 | -217 979 | -174 531 | | | | | | | | |
Other Creditors Due Within One Year | 25 790 | 112 477 | 110 273 | 105 103 | | | | | | | | |
Other Interest Receivable | 826 | 2 083 | 1 517 | 1 956 | | | | | | | | |
Other Interest Receivable Similar Income | 877 | 2 176 | 1 713 | 2 095 | | | | | | | | |
Other Operating Income | 65 925 | 80 754 | 84 849 | 89 448 | | | | | | | | |
Other Taxation Social Security Within One Year | 195 796 | 219 417 | 219 555 | 192 142 | | | | | | | | |
Pension Costs | 30 000 | 50 000 | 40 000 | 24 294 | | | | | | | | |
Pensions Costs Defined Contribution Schemes | 30 000 | 50 000 | 40 000 | 24 294 | | | | | | | | |
Percentage Associate Held | | 50 | 50 | | | | | | | | | |
Percentage Subsidiary Held | | 100 | 100 | 100 | | | | | | | | |
Prepayments Accrued Income Current Asset | 34 796 | 19 686 | 47 550 | 7 780 | | | | | | | | |
Profit Loss For Period | 277 889 | 233 682 | 256 637 | 251 465 | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 5 600 | 23 200 | 9 300 | | | | | | | | |
Provisions For Liabilities Charges | 44 500 | 38 900 | 62 100 | 71 400 | | | | | | | | |
Secured Debts | -137 484 | -138 035 | -159 000 | -173 121 | | | | | | | | |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | | |
Short-term Borrowing Charges Including Bank Interest | 73 | 5 | | | | | | | | | | |
Staff Costs | 1 988 243 | 2 097 018 | 2 244 719 | 2 590 583 | | | | | | | | |
Tangible Fixed Assets Additions | | 116 397 | 177 169 | 427 348 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 657 320 | 2 666 887 | 2 837 763 | 3 056 666 | | | | | | | | |
Tangible Fixed Assets Depreciation | 788 352 | 796 224 | 887 025 | 992 072 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | -6 226 | 94 791 | 95 200 | 135 187 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 86 919 | 4 399 | 30 140 | | | | | | | | |
Tangible Fixed Assets Disposals | | 106 830 | 6 293 | 208 445 | | | | | | | | |
Taxation Expense Credit | | 66 989 | 64 534 | 47 313 | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -96 083 | -71 691 | -65 430 | -70 066 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 84 689 | 58 934 | 70 513 | 74 425 | | | | | | | | |
Total Dividend Payment | 80 000 | 80 000 | 80 000 | 80 000 | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 66 989 | 64 534 | 47 313 | 65 125 | | | | | | | | |
Trade Creditors Within One Year | 859 778 | 800 385 | 1 106 083 | 1 400 729 | | | | | | | | |
Turnover Gross Operating Revenue | 8 688 998 | 8 646 595 | 10 097 335 | 11 422 159 | | | | | | | | |
U K Current Corporation Tax | -66 989 | -64 534 | | | | | | | | | | |
U K Current Corporation Tax On Income For Period | 66 989 | 64 534 | 47 313 | 65 125 | | | | | | | | |
Utilisation Tax Losses | 18 414 | 13 273 | | 4 392 | | | | | | | | |