Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 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 |
Net Worth | 1 739 134 | 2 046 048 | 2 306 130 | 3 550 151 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 1 576 626 | 1 827 968 | 2 339 953 | 1 640 562 | 1 590 381 | 1 342 228 | 741 509 |
Current Assets | 2 664 046 | 2 985 342 | 3 437 187 | 5 595 058 | 5 129 516 | 5 373 257 | 5 810 983 | 4 580 655 | 5 247 261 | 6 097 372 | 5 642 245 |
Debtors | 1 897 540 | 1 524 743 | 1 887 388 | 2 013 451 | 3 552 890 | 3 545 289 | 3 471 030 | 2 940 093 | 3 656 880 | 4 755 144 | 4 900 736 |
Net Assets Liabilities | | | | | 4 083 913 | 4 408 036 | 4 871 378 | 3 771 976 | 4 097 809 | 4 726 791 | 4 492 300 |
Other Debtors | | | | | 9 489 | 3 810 | 1 810 325 | 1 458 893 | 2 091 166 | 3 246 960 | 1 240 055 |
Property Plant Equipment | | | | | 217 173 | 155 047 | 119 799 | 65 551 | 54 755 | 557 276 | 493 660 |
Cash Bank In Hand | 500 | 576 008 | 500 | 1 192 992 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 739 134 | 2 046 048 | 2 306 130 | 3 550 151 | | | | | | | |
Stocks Inventory | 766 006 | 884 591 | 1 549 299 | 2 388 615 | | | | | | | |
Tangible Fixed Assets | 69 372 | 78 986 | 111 991 | 255 207 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 1 739 034 | 2 045 948 | 2 306 030 | 3 550 051 | | | | | | | |
Shareholder Funds | 1 739 134 | 2 046 048 | 2 306 130 | 3 550 151 | | | | | | | |
|
Other Financial Data |
Total Fixed Assets Additions | | 40 828 | 67 381 | 198 933 | | | | | | | |
Total Fixed Assets Cost Or Valuation | 250 007 | 290 835 | 343 471 | 451 917 | | | | | | | |
Total Fixed Assets Depreciation | 180 635 | 211 849 | 231 480 | 196 710 | | | | | | | |
Total Fixed Assets Depreciation Charge In Period | | 31 214 | 34 374 | 55 711 | | | | | | | |
Total Fixed Assets Depreciation Disposals | | | -14 743 | -90 481 | | | | | | | |
Total Fixed Assets Disposals | | | -14 745 | -90 487 | | | | | | | |
Audit Fees Expenses | | | | | | | | | | | 10 000 |
Accrued Liabilities Deferred Income | | | | | | | | | | 5 500 | 5 500 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 321 515 | 393 151 | 415 272 | 387 704 | 384 252 | 284 468 | 463 465 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 37 124 | | | | | 116 641 |
Administrative Expenses | | | | | | | | | | 691 310 | 1 075 915 |
Amounts Recoverable On Contracts | | | | | | | | | | 2 187 397 | 2 051 732 |
Average Number Employees During Period | | | | | 44 | 48 | 45 | 45 | 47 | 55 | 58 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | | | | 26 535 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 1 590 381 | 1 342 228 | 741 509 |
Comprehensive Income Expense | | | | | | | | | | 700 382 | 336 909 |
Corporation Tax Payable | | | | | | 94 058 | 117 420 | 108 691 | 87 478 | 26 341 | 90 497 |
Cost Sales | | | | | | | | | | 6 716 546 | 7 798 860 |
Creditors | | | | | 1 223 117 | 1 092 303 | 1 036 945 | 852 992 | 8 888 | 257 983 | 111 190 |
Current Tax For Period | | | | | | | | | | 26 341 | 90 497 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | 95 479 | 16 619 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | 110 939 | 180 257 |
Depreciation Rate Used For Property Plant Equipment | | | | | | 25 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 27 612 | | | | | |
Disposals Property Plant Equipment | | | | | | 27 614 | | | | | |
Dividends Paid | | | | | | 25 000 | 5 000 | 2 857 | | 71 400 | 571 400 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -71 400 | -571 400 |
Dividends Paid On Shares Final | | | | | | | | | | 71 400 | 571 400 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | 257 983 | 111 190 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | | 305 343 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | | | | | | | | | -3 610 | -6 541 |
Further Item Dividend Income Component Total Dividend Income | | | | | | | | | | 3 610 | 6 541 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | -34 968 | -6 649 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | 486 900 | 432 800 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | -237 047 | 203 091 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | 1 098 264 | 145 592 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -87 478 | -26 341 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 248 153 | 600 719 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 99 248 | 80 017 | 50 741 | 37 863 | 110 939 | 180 257 |
Interest Income | | | | | | | | | | 14 210 | 27 955 |
Interest Income From Group Undertakings Participating Interests | | | | | | | | | | 14 167 | 19 604 |
Interest Income On Bank Deposits | | | | | | | | | | | 8 026 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -9 871 | -18 159 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 9 871 | 18 159 |
Interest Received Classified As Investing Activities | | | | | | | | | | -14 210 | -27 955 |
Net Cash Generated From Operations | | | | | | | | | | -1 159 | -259 262 |
Net Current Assets Liabilities | 1 680 060 | 1 991 949 | 2 219 749 | 3 398 218 | 3 906 399 | 4 280 954 | 4 774 038 | 3 728 884 | 4 062 345 | 4 533 380 | 4 232 331 |
Net Finance Income Costs | | | | | | | | | | 17 820 | 34 496 |
Other Creditors | | | | | 263 148 | 403 556 | 302 545 | 255 328 | 8 888 | 257 983 | 415 247 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 57 896 | 78 309 | 41 315 | 210 723 | 1 260 |
Other Disposals Property Plant Equipment | | | | | | | 60 818 | 81 816 | 41 333 | 210 739 | 1 260 |
Other Interest Income | | | | | | | | | | 43 | 325 |
Other Operating Income Format1 | | | | | | | | | | 1 555 | 130 |
Other Taxation Social Security Payable | | | | | 360 308 | 154 050 | 279 992 | 200 017 | 339 691 | 374 400 | 283 144 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | 452 261 | -161 936 |
Payments To Acquire Own Shares | | | | | | | | -1 500 000 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 96 492 | 165 926 |
Prepayments Accrued Income | | | | | 39 799 | 38 773 | | | | 66 903 | 58 965 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | -62 832 | |
Profit Loss | | | | | | 349 123 | 468 342 | 403 455 | | 700 382 | 336 909 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 822 202 | 444 025 |
Property Plant Equipment Gross Cost | | | | | 538 688 | 548 198 | 535 071 | 453 255 | 439 007 | 841 744 | 957 125 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 38 881 | 27 965 | 22 459 | 22 459 | 10 403 | 105 882 | |
Purchase Property Plant Equipment | | | | | | | | | | -613 476 | -116 641 |
Redemption Shares Decrease In Equity | | | | | | | | 30 | | | |
Staff Costs Employee Benefits Expense | | | | | | | | | | 2 350 733 | 2 665 796 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | 105 882 | 122 501 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | | | 29 400 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 570 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 121 820 | 107 116 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 47 691 | | 27 085 | 613 476 | |
Total Assets Less Current Liabilities | 1 749 432 | 2 070 935 | 2 331 740 | 3 653 425 | 4 123 572 | 4 436 001 | 4 893 837 | 3 794 435 | 4 117 100 | 5 090 656 | 4 725 991 |
Trade Creditors Trade Payables | | | | | 599 661 | 440 639 | 336 988 | 287 735 | 346 085 | 462 664 | 421 373 |
Trade Debtors Trade Receivables | | | | | 1 813 877 | 1 407 688 | 1 660 705 | 1 482 421 | 1 565 714 | 1 508 184 | 1 549 984 |
Wages Salaries | | | | | | | | | | 2 142 612 | 2 370 195 |
Director Remuneration | | | | | | | | | | 50 000 | 50 000 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | | 90 000 | 90 000 |
Creditors Due After One Year Total Noncurrent Liabilities | 10 298 | 24 887 | 25 610 | 103 274 | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 983 986 | 993 393 | 1 217 438 | 2 196 840 | | | | | | | |
Fixed Assets | 69 372 | 78 986 | 111 991 | 255 207 | | | | | | | |
Tangible Fixed Assets Additions | | 40 828 | 67 381 | 198 933 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 250 007 | 290 835 | 343 471 | 451 917 | | | | | | | |
Tangible Fixed Assets Depreciation | 180 635 | 211 849 | 231 480 | 196 710 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 31 214 | 34 374 | 55 711 | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | | -14 743 | -90 481 | | | | | | | |
Tangible Fixed Assets Disposals | | | -14 745 | -90 487 | | | | | | | |