Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 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 |
Net Worth | 551 874 | 599 341 | | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 122 914 | 266 | | | | | | | | |
Cash Bank On Hand | | | 393 422 | 515 883 | 707 540 | 420 411 | 447 930 | 756 793 | 1 029 907 | 1 243 022 |
Current Assets | 447 218 | 503 523 | 833 618 | 980 798 | 1 159 392 | 1 066 291 | 1 254 534 | 1 614 005 | 2 030 977 | 2 396 368 |
Debtors | 324 304 | 478 469 | 435 730 | 462 011 | 443 413 | 639 613 | 804 598 | 852 608 | 995 620 | 1 141 739 |
Net Assets Liabilities | | | 1 125 278 | 1 366 601 | 1 625 444 | 1 897 802 | 2 195 123 | 2 568 751 | 3 056 526 | 3 504 493 |
Net Assets Liabilities Including Pension Asset Liability | 551 874 | 599 341 | | | | | | | | |
Other Debtors | | | | 3 174 | 1 945 | 1 269 | 4 733 | 2 317 | 623 | 424 |
Property Plant Equipment | | | 434 507 | 602 870 | 684 834 | 947 209 | 1 128 570 | 1 567 427 | 1 622 520 | |
Stocks Inventory | | 24 788 | | | | | | | | |
Tangible Fixed Assets | 184 616 | 404 362 | | | | | | | | |
Total Inventories | | | 4 466 | 2 904 | 8 439 | 6 267 | 2 006 | 4 604 | 5 450 | 11 607 |
|
Capital & Reserves |
Called Up Share Capital | 15 000 | 15 000 | | | | | | | | |
Profit Loss Account Reserve | 536 739 | 584 206 | | | | | | | | |
Shareholder Funds | 551 874 | 599 341 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 2 520 | | 2 600 | 2 650 | 2 760 | 2 750 | 2 810 | 2 920 | | |
Accrued Liabilities | | | 15 813 | 11 358 | 11 238 | 7 185 | 22 425 | 24 129 | 19 440 | 32 582 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 236 778 | 259 100 | 342 622 | 438 789 | 621 599 | 851 732 | 1 083 548 | 1 384 632 |
Administrative Expenses | 111 616 | 248 174 | 114 881 | 158 079 | 202 909 | 208 286 | 252 210 | 257 984 | 301 772 | 419 911 |
Amount By Which Tax On Profit On Ordinary Activities Lower Higher Than Tax Calculated Standard U K Rate | | -196 | | | | | | | | |
Amounts Owed By Group Undertakings | | | 70 329 | | | 116 547 | 118 343 | | | |
Amounts Owed By Group Undertakings Other Participating Interests Within One Year | 53 901 | | | | | | | | | |
Amounts Owed To Group Undertakings | | | | 53 610 | 63 686 | | | 55 203 | 167 227 | 162 630 |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | | 72 412 | | | | | | | | |
Applicable Tax Rate | | | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | | | 20 | 23 | 27 | 31 | 38 |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 8 071 | 1 044 | | | | | | | | |
Capital Commitments | | | | | | | | | | 465 865 |
Cash Cash Equivalents Cash Flow Value | | | 393 422 | 515 883 | | 420 411 | 447 930 | 756 793 | 1 029 907 | |
Comprehensive Income Expense | | | 224 377 | 241 323 | 258 843 | 272 358 | 297 321 | 373 628 | 487 775 | 447 967 |
Corporation Tax Due Within One Year | 16 466 | 11 039 | | | | | | | | |
Corporation Tax Payable | | | 55 215 | 61 763 | 60 723 | 60 872 | 67 662 | 76 520 | | |
Cost Sales | 1 057 321 | 2 613 472 | 1 124 316 | 1 359 116 | 1 432 374 | 1 592 040 | 1 913 085 | 2 348 812 | 3 096 148 | 3 942 117 |
Creditors | | | 136 925 | 212 446 | 214 306 | 108 122 | 178 197 | 119 964 | 487 483 | 450 964 |
Creditors Due Within One Year | 75 321 | 303 058 | | | | | | | | |
Current Tax For Period | | | 55 215 | 61 763 | 60 723 | 60 872 | 67 662 | 76 520 | | |
Debtors Due Within One Year | 324 304 | 478 469 | | | | | | | | |
Decrease Increase In Net Debt During Period | 25 375 | 122 648 | | | | | | | | |
Decrease Increase In Net Debt Resulting From Cash Flows | 25 375 | 122 648 | | | | | | | | |
Deferred Tax Liability | 4 347 | 847 | | | | | | | | |
Depreciation Amortisation Expense | | | 82 468 | 110 364 | 128 716 | 162 917 | 214 305 | 261 241 | 349 716 | 391 489 |
Depreciation Expense Property Plant Equipment | | | 82 468 | 110 364 | 128 716 | 162 917 | 214 305 | 242 944 | 293 924 | 351 994 |
Depreciation Tangible Fixed Assets Expense | 37 538 | 77 521 | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 88 042 | 45 194 | 66 750 | 31 495 | 31 108 | 117 900 | 81 900 |
Disposals Property Plant Equipment | | | | 163 200 | 72 000 | 116 190 | 52 500 | 36 000 | 131 000 | 91 000 |
Expenses Not Deductible For Tax Purposes | 7 572 | 16 | | | | | | | | |
Finance Lease Liabilities Present Value Total | | | | | | | | 166 665 | 119 964 | |
Finance Lease Payments Owing Minimum Gross | | | | | | | | 170 866 | 120 971 | |
Future Finance Charges On Finance Leases | | | | | | | | 4 201 | 1 007 | |
Gain Loss From Disposal Fixed Assets | -324 | -983 | | | | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 1 801 | 15 363 | -7 176 | -42 647 | 63 285 | 62 888 | 26 869 | 88 042 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 5 121 | -96 610 | 18 598 | -79 653 | -163 189 | -166 353 | -143 012 | -146 119 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | -1 640 | -23 408 | -15 990 | -19 940 | -10 505 | -142 | -300 | 4 400 |
Gain Loss On Disposals Property Plant Equipment | | | -1 640 | -23 408 | -15 990 | -19 940 | -10 505 | -142 | -300 | 4 400 |
Gross Profit Loss | 196 422 | 307 527 | 395 330 | 459 846 | 522 313 | 544 616 | 601 508 | 653 983 | 853 835 | 904 153 |
Income From Related Parties | | | 49 556 | 17 757 | 17 776 | 39 180 | 15 975 | 17 413 | 24 215 | 21 706 |
Income Taxes Paid Refund Classified As Operating Activities | | | -39 142 | -55 215 | -61 763 | -60 723 | -60 872 | -67 662 | -76 520 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 283 347 | 122 461 | 191 657 | -287 129 | 27 519 | 308 863 | 273 114 | 213 115 |
Increase Decrease In Net Cash For Period | -25 375 | -122 648 | | | | | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | -786 | -1 562 | 5 535 | -2 172 | -4 261 | 2 598 | 846 | 6 157 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 110 364 | 128 716 | 162 917 | 214 305 | 261 241 | 349 716 | 383 402 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 1 768 | 4 201 | 1 007 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 1 768 | 4 201 | 1 007 |
Loans Owed By Related Parties | | | 70 329 | | | 116 547 | 118 343 | | | |
Loans Owed To Related Parties | | | | -53 610 | -63 686 | | | -55 203 | -167 227 | -162 630 |
Merchandise | | | 4 466 | 2 904 | 8 439 | 6 267 | 2 006 | 4 604 | 5 450 | 11 607 |
Net Cash Flows From Used In Financing Activities | | | | | | | | -286 629 | 166 665 | 119 964 |
Net Cash Flows From Used In Investing Activities | | | 49 776 | 178 178 | 216 577 | 625 465 | 405 235 | 524 153 | 292 091 | 505 882 |
Net Cash Flows From Used In Operating Activities | | | -333 123 | -300 639 | -408 234 | -338 336 | -432 754 | -546 387 | -731 870 | -838 961 |
Net Cash Generated From Operations | | | -372 265 | -355 854 | -469 997 | -399 059 | -493 626 | -615 817 | -812 591 | -839 968 |
Net Current Assets Liabilities | 371 897 | 200 465 | 696 693 | 768 352 | 945 086 | 958 169 | 1 076 337 | 1 142 194 | 1 543 494 | 1 945 404 |
Net Debt Funds | 122 914 | 266 | | | | | | | | |
Net Increase Decrease In Shareholders Funds | 68 067 | 47 467 | | | | | | | | |
Net Interest Received Paid Classified As Investing Activities | | | -28 | -18 | -17 | | -2 732 | -2 541 | -994 | -12 082 |
Number Shares Allotted | | 15 000 | | | | | | | | |
Number Shares Issued Fully Paid | | | | 15 000 | 15 000 | 15 000 | 15 000 | 15 000 | 15 000 | 15 000 |
Operating Profit Loss | 84 806 | 59 353 | 280 449 | 301 767 | 319 404 | 336 330 | 364 459 | 460 497 | 579 564 | 517 113 |
Other Creditors | | | | | | | | 3 664 | 3 337 | 5 347 |
Other Deferred Tax Expense Credit | | | 885 | -1 301 | -145 | 3 100 | 2 208 | 11 122 | 88 582 | 80 221 |
Other Interest Receivable Similar Income | 19 | | | | | | | | | |
Other Interest Receivable Similar Income Finance Income | | | 28 | 18 | 17 | | 2 732 | 2 541 | 994 | 12 082 |
Other Operating Income Format1 | | | | | | | 15 161 | 64 498 | 27 501 | 32 871 |
Other Reserves | 135 | 135 | | | | | | | | |
Other Taxation Social Security Payable | | | 40 854 | 48 796 | 57 062 | 22 359 | 48 783 | 84 812 | 144 765 | 165 769 |
Other Taxation Social Security Within One Year | 6 563 | 53 226 | | | | | | | | |
Par Value Share | | 1 | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | 286 629 | -166 665 | -119 964 |
Payments To Related Parties | | | 574 298 | 575 916 | 574 218 | 990 897 | 836 960 | 985 018 | 1 320 079 | 1 779 806 |
Prepayments Accrued Income | | | 3 581 | 6 401 | 6 650 | 7 838 | 8 488 | 6 860 | 6 857 | 8 624 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | 112 821 | 123 939 | | -180 233 | -1 796 | | | -4 597 |
Proceeds From Sales Property Plant Equipment | | | -17 220 | -51 750 | -10 816 | -29 500 | -10 500 | -4 750 | -12 800 | -13 500 |
Profit Loss | | | 224 377 | 241 323 | 258 843 | 272 358 | 297 321 | 373 628 | 487 775 | 447 967 |
Profit Loss For Period | 68 067 | 47 467 | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 84 825 | 59 353 | 280 477 | 301 785 | 319 421 | 336 330 | 367 191 | 461 270 | 576 357 | 528 188 |
Property Plant Equipment Gross Cost | | | 671 285 | 861 970 | 1 027 456 | 1 385 998 | 1 750 169 | 2 419 159 | 2 706 068 | 3 141 935 |
Provisions | | | 5 922 | 4 621 | 4 476 | 7 576 | 9 784 | 20 906 | 109 488 | 189 709 |
Provisions Charged Credited To Profit Loss Account During Period | 292 | 4 639 | | | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | 5 922 | 4 621 | 4 476 | 7 576 | 9 784 | 20 906 | 109 488 | 189 709 |
Provisions For Liabilities Charges | 4 639 | 5 486 | | | | | | | | |
Provisions Utilised During Period | | -847 | | | | | | | | |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | -10 076 | | | -173 546 | -112 024 | |
Purchase Property Plant Equipment | | | -179 845 | -353 885 | -237 486 | -474 732 | -416 671 | -704 990 | -417 909 | -526 867 |
Share Capital Allotted Called Up Paid | 15 000 | 15 000 | | | | | | | | |
Standard Nominal Tax Rate | 20 | 20 | | | | | | | | |
Stocks Raw Materials Consumables | | 24 788 | | | | | | | | |
Tangible Fixed Assets Additions | | 332 450 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 283 900 | 578 850 | | | | | | | | |
Tangible Fixed Assets Depreciation | 99 284 | 174 488 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 77 521 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 2 317 | | | | | | | | |
Tangible Fixed Assets Disposals | | 37 500 | | | | | | | | |
Taxation Expense Credit | 20 119 | 16 466 | | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | 56 095 | 60 357 | 60 690 | 63 903 | 69 766 | 87 641 | 109 508 | 100 356 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -1 282 | -3 380 | -3 124 | -6 890 | -4 204 | -11 160 | -72 583 | -77 515 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 74 | 105 | 119 | 70 | 104 | | | 298 |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 16 965 | 11 871 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 16 758 | 11 886 | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 56 100 | 60 462 | 60 578 | 63 972 | 69 870 | 87 642 | 88 582 | 80 221 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 353 885 | 237 486 | 474 732 | 416 671 | 704 990 | 417 909 | 83 500 |
Total Assets Less Current Liabilities | 556 513 | 604 827 | 1 131 200 | 1 371 222 | 1 629 920 | 1 905 378 | 2 204 907 | 2 709 621 | 3 166 014 | 3 694 202 |
Total Reserves | 536 874 | 584 341 | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 16 466 | 11 039 | | | | | | | | |
Trade Creditors Trade Payables | | | 25 043 | 36 919 | 21 597 | 17 706 | 35 663 | 60 818 | 32 750 | 84 636 |
Trade Creditors Within One Year | 47 420 | 154 178 | | | | | | | | |
Trade Debtors Trade Receivables | | | 361 820 | 452 436 | 434 818 | 513 959 | 673 034 | 843 431 | 988 140 | 1 132 691 |
Turnover Gross Operating Revenue | 1 253 743 | 2 920 999 | | | | | | | | |
Turnover Revenue | | | 1 519 646 | 1 818 962 | 1 954 687 | 2 136 656 | 2 514 593 | 3 002 795 | 3 949 983 | 2 900 |
U K Current Corporation Tax | 16 466 | 11 039 | | | | | | | | |
U K Deferred Tax | 292 | 847 | | | | | | | | |
Wages Salaries | | 32 751 | | | | | | | | |
Director Remuneration | | 8 333 | | | | | | | | |
Increase Decrease In Property Plant Equipment | | | | | | | | 371 950 | | |