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 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 495 757 | 1 496 030 | 1 481 898 | 3 582 157 | 3 636 205 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 367 182 | 481 541 | 201 878 | 226 533 | 147 358 | | | | | | |
Cash Bank On Hand | | | | | 147 358 | 126 105 | 217 132 | 356 172 | 495 251 | 514 761 | 78 662 |
Current Assets | 434 354 | 557 532 | 296 269 | 330 795 | 221 202 | 220 676 | 417 828 | 490 604 | 645 882 | 802 551 | 963 438 |
Debtors | 28 145 | 41 949 | 59 131 | 75 572 | 32 778 | 56 215 | 150 355 | 73 943 | 88 343 | 249 709 | 744 993 |
Net Assets Liabilities | | | | | 3 636 205 | 3 767 312 | 3 856 066 | 3 666 387 | 3 572 757 | 3 407 302 | 3 569 283 |
Net Assets Liabilities Including Pension Asset Liability | 1 495 757 | 1 496 030 | 1 481 898 | 3 582 157 | 3 636 205 | | | | | | |
Other Debtors | | | | | 7 137 | 5 191 | 83 427 | 40 518 | 40 863 | 44 675 | 2 013 |
Property Plant Equipment | | | | | 4 546 664 | 4 777 900 | 4 744 781 | 4 872 824 | 5 611 807 | 6 097 208 | 6 679 214 |
Stocks Inventory | 39 027 | 34 042 | 35 260 | 28 690 | 41 066 | | | | | | |
Tangible Fixed Assets | 4 852 726 | 4 643 649 | 4 533 862 | 4 490 667 | 4 546 664 | | | | | | |
Total Inventories | | | | | 41 066 | 38 356 | 50 341 | 60 489 | 62 288 | 38 081 | 139 783 |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 000 002 | 2 000 202 | | | | | | |
Profit Loss Account Reserve | 1 495 755 | 1 496 028 | 1 481 896 | 1 582 155 | 1 636 003 | | | | | | |
Shareholder Funds | 1 495 757 | 1 496 030 | 1 481 898 | 3 582 157 | 3 636 205 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 6 400 | 5 850 |
Director Remuneration | | | | | | | | | | 12 500 | 12 500 |
Dividend Recommended By Directors | | | | | | | | | | | 140 208 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 1 610 332 | 1 781 148 | 1 963 980 | 2 160 283 | 2 398 198 | 2 631 043 | 2 839 422 |
Average Number Employees During Period | | | | | | 74 | 71 | 81 | 92 | 67 | 92 |
Bank Borrowings Overdrafts | | | | | 262 500 | 359 265 | 314 921 | 600 000 | 1 900 000 | 2 400 000 | 2 188 235 |
Creditors | | | | | 568 520 | 692 595 | 646 611 | 900 490 | 2 140 018 | 2 519 943 | 2 662 358 |
Creditors Due After One Year | 3 329 588 | 3 289 130 | 2 851 959 | 674 883 | 568 520 | | | | | | |
Creditors Due Within One Year | 461 735 | 416 021 | 496 274 | 564 422 | 563 141 | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 170 816 | 182 832 | 196 303 | | 232 845 | 273 876 |
Net Current Assets Liabilities | -27 381 | 141 511 | -200 005 | -233 627 | -341 939 | -317 993 | -242 104 | -305 947 | 100 968 | -169 963 | -447 573 |
Number Shares Allotted | | 2 | 2 | 2 | 100 | | | | | | |
Other Creditors | | | | | 306 020 | 333 330 | 331 690 | 300 490 | 240 018 | 119 943 | 652 301 |
Other Taxation Social Security Payable | | | | | 89 273 | 19 236 | 102 942 | 97 542 | 68 175 | 51 943 | 26 184 |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | 1 | 1 |
Property Plant Equipment Gross Cost | | | | | 6 156 996 | 6 559 048 | 6 708 761 | 7 033 107 | 8 010 005 | 8 728 251 | 9 518 636 |
Secured Debts | 600 000 | 562 500 | 487 500 | 412 500 | 337 500 | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 2 | 2 000 002 | 100 | | | | | | |
Tangible Fixed Assets Additions | | 22 392 | 50 197 | 101 388 | 207 187 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 5 775 832 | 5 798 224 | 5 848 421 | 5 949 809 | 6 156 996 | | | | | | |
Tangible Fixed Assets Depreciation | 923 106 | 1 154 575 | 1 314 559 | 1 459 142 | 1 610 332 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 231 469 | 159 984 | 144 583 | 151 190 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 402 052 | 149 713 | 324 346 | | 718 246 | 1 338 524 |
Total Assets Less Current Liabilities | 4 825 345 | 4 785 160 | 4 333 857 | 4 257 040 | 4 204 725 | 4 459 907 | 4 502 677 | 4 566 877 | 5 712 775 | 5 927 245 | 6 231 641 |
Trade Creditors Trade Payables | | | | | 158 395 | 146 859 | 191 686 | 211 626 | 142 837 | 164 441 | 443 844 |
Trade Debtors Trade Receivables | | | | | 25 641 | 51 024 | 66 928 | 33 425 | 47 480 | 5 034 | 1 963 |
Accrued Liabilities Deferred Income | | | | | | | | | | 26 696 | 36 016 |
Administrative Expenses | | | | | | | | | | 1 672 145 | 2 692 151 |
Amounts Owed By Group Undertakings | | | | | | | | | | | 516 050 |
Bank Borrowings | | | | | | | | | 1 900 000 | 2 400 000 | 211 765 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 514 761 | |
Comprehensive Income Expense | | | | | | | | | | -101 330 | 302 189 |
Cost Sales | | | | | | | | | | 368 978 | 922 776 |
Depreciation Amortisation Expense | | | | | | | | | | 232 846 | 273 876 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 232 845 | 273 876 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 65 497 |
Disposals Property Plant Equipment | | | | | | | | | | | 548 139 |
Dividends Paid | | | | | | | | | | 64 125 | 140 208 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -64 125 | -140 208 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | | 40 901 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | | 33 408 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | 327 600 | 285 831 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | 38 412 | 20 348 |
Gross Profit Loss | | | | | | | | | | 829 474 | 2 752 848 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 19 510 | -436 099 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | -24 207 | 101 702 |
Interest Expense On Loan Capital | | | | | | | | | | 30 217 | 31 843 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | | 11 815 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -30 217 | -31 843 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 30 217 | 43 658 |
Merchandise | | | | | | | | | | 38 081 | 139 783 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | -416 021 | 106 184 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | 718 245 | 1 110 457 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | -321 734 | -780 542 |
Net Cash Generated From Operations | | | | | | | | | | -351 951 | -824 200 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | -1 | |
Number Shares Issued But Not Fully Paid | | | | | | | | | | | 100 |
Number Shares Issued Fully Paid | | | | | | | | | | 100 | |
Operating Profit Loss | | | | | | | | | | -271 114 | 345 847 |
Other Deferred Tax Expense Credit | | | | | | | | | | -200 000 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 1 | |
Other Operating Income Format1 | | | | | | | | | | 571 557 | 285 150 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | -22 986 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 16 178 | 25 820 |
Prepayments | | | | | | | | | | 8 252 | 24 042 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | -500 000 | |
Profit Loss | | | | | | | | | | -101 330 | 302 189 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | -301 330 | 302 189 |
Purchase Property Plant Equipment | | | | | | | | | | -718 246 | -1 110 457 |
Social Security Costs | | | | | | | | | | 62 906 | 104 278 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 996 550 | 1 571 681 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | -200 000 | |
Total Operating Lease Payments | | | | | | | | | | 8 100 | 12 210 |
Turnover Revenue | | | | | | | | | | 1 198 452 | 3 675 624 |
Wages Salaries | | | | | | | | | | 917 466 | 1 441 583 |