Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2014-03-31 | 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 | 988 754 | 1 005 047 | 1 255 529 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 820 189 | 1 013 346 | 818 934 | 1 247 754 | 1 249 704 | 2 255 597 | 4 378 973 |
Current Assets | 1 655 317 | 1 754 094 | 2 097 810 | 3 351 633 | 3 522 699 | 4 484 315 | 4 359 913 | 5 698 286 | 8 306 227 | 8 932 263 |
Debtors | 1 194 799 | 1 193 402 | 1 625 630 | 1 823 356 | 1 973 462 | 2 545 132 | 2 099 871 | 3 171 469 | 3 510 752 | 2 771 941 |
Net Assets Liabilities | | | | 2 683 279 | 2 979 823 | 3 325 590 | 3 505 694 | 3 710 324 | 4 829 645 | 7 307 100 |
Other Debtors | | | | 5 601 | 27 807 | 13 417 | 32 941 | 25 989 | 31 379 | 112 554 |
Property Plant Equipment | | | | 2 278 389 | 2 205 485 | 2 476 066 | 2 448 247 | 2 370 705 | 2 536 540 | 4 110 091 |
Total Inventories | | | | 708 088 | 535 891 | 1 120 249 | 1 012 288 | 1 277 113 | 2 539 878 | |
Cash Bank In Hand | 63 518 | 93 692 | 2 156 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 988 754 | 1 005 047 | 1 255 529 | | | | | | | |
Stocks Inventory | 397 000 | 467 000 | 470 024 | | | | | | | |
Tangible Fixed Assets | 1 103 195 | 1 100 810 | 1 377 519 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 000 | 2 000 | 2 000 | | | | | | | |
Profit Loss Account Reserve | 587 601 | 609 199 | 864 771 | | | | | | | |
Shareholder Funds | 988 754 | 1 005 047 | 1 255 529 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 14 000 | 14 500 | 14 850 | 12 000 | 13 000 |
Audit-related Assurance Services Fees | | | | | | | | | 2 500 | 2 750 |
Other Non-audit Services Fees | | | | | | | | | 12 850 | 13 250 |
Taxation Compliance Services Fees | | | | | | | | | 2 000 | 2 200 |
Accrued Liabilities Deferred Income | | | | 244 165 | 113 189 | 148 955 | 102 292 | 536 849 | 861 212 | 1 226 395 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 309 101 | 309 101 | 309 101 | 309 101 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 1 394 408 | 1 623 578 | 1 808 960 | 2 072 800 | 2 262 828 | 2 538 333 | 2 685 165 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 266 021 | 316 486 | 441 340 | 537 788 |
Administrative Expenses | | | | | | 2 448 956 | 2 850 257 | 2 953 904 | 3 755 192 | 4 466 133 |
Average Number Employees During Period | | | | | | | 59 | 60 | 65 | 72 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 507 057 | 444 191 | 188 536 | 180 970 | 145 079 | 128 541 | 23 244 |
Cash Cash Equivalents Cash Flow Value | | | | | 1 013 346 | 818 934 | 1 247 754 | 1 249 704 | 2 255 597 | 4 378 973 |
Comprehensive Income Expense | | | | 305 846 | 414 544 | | | | 1 279 321 | 2 637 455 |
Corporation Tax Payable | | | | 65 777 | 65 757 | 54 127 | 44 239 | 68 292 | 250 956 | 382 473 |
Corporation Tax Recoverable | | | | 32 467 | | 92 374 | 91 253 | 55 604 | | |
Cost Sales | | | | | | 7 648 487 | 6 955 118 | 6 686 720 | 11 176 630 | 12 782 974 |
Creditors | | | | 246 824 | 154 020 | 206 292 | 166 728 | 15 084 | 31 227 | 23 615 |
Current Tax For Period | | | | | | 54 128 | 44 251 | 68 292 | 250 956 | 382 473 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 43 000 | 14 500 | 12 500 | 39 000 | 74 500 |
Depreciation Expense Property Plant Equipment | | | | | | 187 740 | 209 021 | 221 801 | 249 095 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | 227 673 | 288 500 | 256 567 | 275 505 | 378 449 |
Dividends Paid | | | | 20 000 | 118 000 | 120 000 | 120 000 | 160 000 | 160 000 | 160 000 |
Dividends Paid Classified As Financing Activities | | | | | | -120 000 | -120 000 | -160 000 | -160 000 | -160 000 |
Dividends Paid On Shares Final | | | | | | 120 000 | 120 000 | 160 000 | 160 000 | 160 000 |
Finance Lease Liabilities Present Value Total | | | | 246 824 | 154 020 | 206 292 | 166 728 | 15 084 | 31 227 | 23 615 |
Finance Lease Payments Owing Minimum Gross | | | | | | 277 853 | 239 495 | 69 838 | 57 462 | 60 926 |
Finished Goods Goods For Resale | | | | | | 209 132 | 186 341 | 183 907 | 419 190 | 482 844 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 12 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | -51 | 6 075 | 6 131 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 11 701 | 7 214 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | -249 | -814 | -1 509 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -844 965 | 298 579 | -1 189 305 | -1 445 167 | 850 849 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | 584 358 | -107 961 | 264 825 | 1 262 765 | -758 529 |
Gain Loss On Disposals Property Plant Equipment | | | | | | -1 309 | 1 410 | -44 961 | | |
Gain Loss On Reclassification Cash Flow Hedges To Profit Or Loss From Equity Before Tax | | | | 5 500 | 6 500 | | | | | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | | | | 1 453 118 |
Government Grant Income | | | | | | | | 254 275 | | |
Gross Profit Loss | | | | | | 2 935 026 | 3 127 857 | 3 102 000 | 5 331 193 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -65 758 | 37 757 | 46 666 | -12 688 | -250 956 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | -5 500 | -6 500 | | | | | 363 500 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 194 412 | -428 820 | -1 950 | -1 005 893 | -2 123 376 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -92 374 | -90 775 | -55 256 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 233 345 | 227 673 | 288 500 | 256 567 | 275 505 | 378 449 |
Intangible Assets Gross Cost | | | | | | 309 101 | 309 101 | 309 101 | 309 101 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | 4 270 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 15 549 | 10 490 | 12 541 | 7 219 | |
Interest Payable Similar Charges Finance Costs | | | | | | 15 549 | 10 490 | 12 553 | 11 489 | 6 762 |
Interest Received Classified As Investing Activities | | | | | | | -970 | -348 | | |
Investment Property Fair Value Model | | | | | 260 000 | 260 000 | 260 000 | | | |
Net Cash Flows From Used In Financing Activities | | | | | | 326 405 | 198 085 | 329 657 | 226 440 | 215 536 |
Net Cash Flows From Used In Investing Activities | | | | | | 283 063 | 218 574 | 223 638 | 387 276 | 435 088 |
Net Cash Flows From Used In Operating Activities | | | | | | -415 056 | -845 479 | -555 245 | -1 619 609 | -2 774 000 |
Net Cash Generated From Operations | | | | | | -496 363 | -818 212 | -521 132 | -1 643 786 | -3 031 718 |
Net Current Assets Liabilities | 195 375 | 173 802 | 332 494 | 828 214 | 1 104 358 | 1 274 816 | 1 457 675 | 1 600 703 | 2 609 332 | 3 943 624 |
Net Finance Income Costs | | | | | | | 970 | 348 | | |
Net Interest Paid Received Classified As Operating Activities | | | | | | -15 549 | -10 490 | -12 553 | -11 489 | -6 762 |
Operating Profit Loss | | | | | | 486 070 | 277 600 | 402 371 | 1 580 766 | |
Other Creditors | | | | 160 584 | 225 868 | 179 906 | 214 716 | 357 319 | 459 968 | 333 402 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 4 175 | 42 291 | 24 660 | 66 539 | | 2 594 |
Other Disposals Property Plant Equipment | | | | | 13 648 | 88 850 | 30 000 | 204 000 | | 41 500 |
Other Interest Income | | | | | | | 970 | 348 | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | 970 | 348 | | |
Other Operating Income Format1 | | | | | | | | 254 275 | 4 765 | |
Other Taxation Social Security Payable | | | | 297 922 | 262 361 | 362 187 | 218 544 | 475 528 | 359 141 | 470 683 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -206 405 | -78 085 | -169 657 | -66 440 | -55 536 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 53 506 | 63 201 | 105 176 | 119 104 | 59 997 |
Prepayments Accrued Income | | | | 7 877 | 9 679 | 1 796 | 12 864 | 11 159 | 132 755 | 77 811 |
Proceeds From Sales Property Plant Equipment | | | | | | -45 250 | -6 750 | -92 500 | | -43 700 |
Profit Loss | | | | 300 346 | 408 044 | 465 767 | 300 104 | 364 630 | 1 279 321 | 1 547 837 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 470 521 | 268 080 | 390 166 | 1 569 277 | 2 004 810 |
Property Plant Equipment Gross Cost | | | | 3 672 797 | 3 829 063 | 4 285 026 | 4 521 047 | 4 633 533 | 5 074 873 | 6 795 256 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 176 500 | 176 000 | 219 000 | 233 500 | | | |
Purchase Property Plant Equipment | | | | | | -328 313 | -226 294 | -316 486 | -387 276 | -478 788 |
Raw Materials Consumables | | | | | | 911 117 | 825 947 | 1 093 206 | 2 120 688 | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | -229 023 |
Social Security Costs | | | | | | 225 814 | 245 363 | 292 699 | 395 808 | |
Staff Costs Employee Benefits Expense | | | | | | 2 394 609 | 2 637 792 | 3 035 332 | 3 861 569 | 4 585 859 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 176 500 | 176 000 | 219 000 | 233 500 | 246 000 | 285 000 | 723 000 |
Tax Expense Credit Applicable Tax Rate | | | | | | 89 399 | 50 935 | 74 132 | 298 163 | 380 914 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 7 729 | 7 816 | 1 027 | 7 527 | 4 293 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 4 754 | -32 024 | 25 536 | 289 956 | 456 973 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 169 914 | 544 813 | | | | |
Total Assets Less Current Liabilities | 1 298 570 | 1 274 612 | 1 710 013 | 3 106 603 | 3 309 843 | 3 750 882 | 3 905 922 | 3 971 408 | 5 145 872 | 8 053 715 |
Total Current Tax Expense Credit | | | | | | -38 246 | -46 524 | 13 036 | 250 956 | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | | | 1 224 095 |
Trade Creditors Trade Payables | | | | 1 623 197 | 1 637 428 | 2 392 763 | 2 249 680 | 2 604 841 | 3 739 383 | 2 538 375 |
Trade Debtors Trade Receivables | | | | 1 777 411 | 1 935 976 | 2 437 545 | 1 962 813 | 3 078 717 | 3 346 618 | 2 581 576 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | -22 778 | -22 315 | -22 749 | -20 513 | -21 018 | |
Turnover Revenue | | | | | | 10 583 513 | 10 082 975 | 9 788 720 | 16 507 823 | |
Wages Salaries | | | | | | 2 115 289 | 2 329 228 | 2 637 457 | 3 346 657 | 4 024 821 |
Company Contributions To Defined Benefit Plans Directors | | | | | | 30 000 | 30 000 | 80 000 | 59 160 | |
Director Remuneration | | | | | 612 528 | 659 228 | 769 222 | 601 890 | 577 186 | 604 435 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | 659 228 | 799 222 | 681 890 | 636 346 | 604 435 |
Creditors Due After One Year | 244 774 | 220 161 | 368 785 | | | | | | | |
Creditors Due Within One Year | 1 459 942 | 1 580 292 | 1 765 316 | | | | | | | |
Debtors Due After One Year | -20 593 | -30 545 | -21 795 | | | | | | | |
Fixed Assets | 1 103 195 | 1 100 810 | 1 377 519 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 309 101 | 309 101 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 309 101 | 309 101 | | | | | | | | |
Number Shares Allotted | | 2 000 | 2 000 | | | | | | | |
Par Value Share | | 1 | 1 | | | | | | | |
Provisions For Liabilities Charges | 65 042 | 49 404 | 85 699 | | | | | | | |
Revaluation Reserve | 399 153 | 393 848 | 388 758 | | | | | | | |
Secured Debts | 96 412 | 121 229 | 410 781 | | | | | | | |
Share Capital Allotted Called Up Paid | 2 000 | 2 000 | 2 000 | | | | | | | |
Tangible Fixed Assets Additions | | 90 174 | 419 027 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 003 497 | 2 092 171 | 2 498 861 | | | | | | | |
Tangible Fixed Assets Depreciation | 900 302 | 991 361 | 1 121 342 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 92 292 | 138 048 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 1 233 | 8 067 | | | | | | | |
Tangible Fixed Assets Disposals | | 1 500 | 12 337 | | | | | | | |
Advances Credits Directors | 123 269 | 110 583 | 120 133 | | | | | | | |
Advances Credits Made In Period Directors | 93 796 | 57 151 | | | | | | | | |
Advances Credits Repaid In Period Directors | 70 000 | 69 837 | | | | | | | | |