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 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 339 758 | 439 293 | 617 727 | 959 974 | | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 10 900 | 25 058 | 32 948 | 167 218 | | | | | | | | |
Cash Bank On Hand | | | | | 159 089 | 226 903 | 263 263 | 247 254 | 357 118 | 998 790 | 2 480 220 | 2 528 896 |
Current Assets | 791 956 | 916 233 | 970 287 | 1 283 522 | 1 303 130 | 1 492 791 | 1 465 655 | 1 837 825 | 2 410 135 | 2 360 380 | 4 715 428 | 5 636 226 |
Debtors | 638 756 | 746 175 | 787 339 | 950 635 | 1 013 595 | 1 121 791 | 1 026 993 | 1 429 976 | 1 391 864 | 1 022 903 | 1 841 133 | 2 367 021 |
Net Assets Liabilities | | | | | 1 323 038 | 1 593 396 | 1 673 545 | 2 222 452 | 2 450 601 | 2 666 622 | 4 432 995 | 5 455 170 |
Net Assets Liabilities Including Pension Asset Liability | 339 758 | 439 293 | 617 727 | 959 974 | | | | | | | | |
Other Debtors | | | | | | 10 555 | | 63 061 | 53 839 | 45 940 | 38 701 | |
Property Plant Equipment | | | | | 1 719 594 | 1 605 384 | 1 466 329 | 1 399 924 | 1 738 531 | 1 371 071 | 1 332 929 | 1 712 314 |
Stocks Inventory | 142 300 | 145 000 | 150 000 | 165 669 | | | | | | | | |
Tangible Fixed Assets | 740 448 | 1 275 371 | 1 492 356 | 1 580 138 | | | | | | | | |
Total Inventories | | | | | 130 446 | 144 097 | 175 399 | 160 595 | 661 153 | 338 687 | 394 075 | 740 309 |
|
Capital & Reserves |
Called Up Share Capital | 25 000 | 25 000 | 25 000 | 25 000 | | | | | | | | |
Profit Loss Account Reserve | 314 758 | 414 293 | 592 727 | 934 974 | | | | | | | | |
Shareholder Funds | 339 758 | 439 293 | 617 727 | 959 974 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | | 11 000 |
Amount Specific Advance Or Credit Directors | | | | | | | | | 10 000 | 10 000 | 4 515 | 143 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | 10 000 | 10 000 | 4 515 | 143 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | | 10 000 | 10 000 | 4 515 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | | 100 000 | 160 000 |
Director Remuneration | | | | | | | | | | | 9 392 | 9 248 |
Dividend Recommended By Directors | | | | | | | | | | | | 720 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | | | 3 | 3 |
Accrued Liabilities Deferred Income | | | | | 96 000 | 10 000 | 10 880 | 19 260 | 42 376 | 96 726 | 194 529 | 254 235 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 1 255 246 | 1 613 129 | 1 991 067 | 2 338 818 | 2 722 428 | 3 089 888 | 3 289 208 | 3 512 160 |
Amounts Owed To Directors | | | | | 66 563 | 208 | 9 716 | 444 | | | | |
Average Number Employees During Period | | | | | | 56 | 62 | 63 | 67 | 51 | 54 | 64 |
Bank Borrowings | | | | | 510 918 | 467 628 | 423 304 | 376 494 | 328 797 | 279 938 | 49 972 | 49 972 |
Bank Borrowings Overdrafts | | | | | 40 412 | 40 320 | 100 418 | 148 914 | 90 311 | 76 343 | 179 995 | 130 060 |
Corporation Tax Payable | | | | | 76 288 | 94 464 | 129 870 | 194 814 | 113 593 | 204 155 | 532 306 | 282 882 |
Corporation Tax Recoverable | | | | | | | | 15 719 | 71 494 | | 77 494 | 107 812 |
Creditors | | | | | 477 464 | 424 339 | 321 594 | 352 511 | 289 033 | 231 079 | 179 995 | 130 060 |
Creditors Due After One Year | 213 491 | 648 604 | 596 213 | 588 141 | | | | | | | | |
Creditors Due Within One Year | 906 503 | 994 829 | 1 120 491 | 1 214 753 | | | | | | | | |
Finance Lease Liabilities Present Value Total | | | | | 6 958 | 3 133 | 23 033 | 21 533 | 7 933 | 7 933 | | |
Increase Decrease In Property Plant Equipment | | | | | | | 34 550 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 357 883 | 377 938 | 347 751 | 383 610 | 367 460 | 248 783 | 249 234 |
Net Current Assets Liabilities | -114 547 | -78 596 | -150 204 | 68 769 | 218 971 | 536 845 | 616 917 | 1 242 934 | 1 125 521 | 1 593 291 | 3 370 292 | 4 025 290 |
Nominal Value Allotted Share Capital | | | | | 25 000 | 25 000 | 25 000 | 25 000 | 25 000 | 25 000 | | |
Number Shares Allotted | | 25 000 | 25 000 | 25 000 | | | | | | | | |
Number Shares Issued Fully Paid | | | | | | 25 000 | 25 000 | 25 000 | 25 000 | 25 000 | 25 000 | 25 000 |
Other Creditors | | | | | 300 307 | 374 057 | 217 043 | 2 789 | 269 553 | 4 165 | 5 350 | 11 472 |
Other Loans After Five Years By Instalments | | 235 255 | 226 104 | 336 429 | | | | | | | | |
Other Taxation Social Security Payable | | | | | 17 952 | 19 136 | 18 157 | 19 657 | 22 804 | 18 232 | 23 139 | |
Par Value Share | | 1 | 1 | 1 | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Prepayments | | | | | 8 225 | 10 761 | 36 167 | 136 282 | 45 319 | 48 875 | 209 994 | 81 480 |
Property Plant Equipment Gross Cost | | | | | 2 974 840 | 3 218 513 | 3 457 396 | 3 738 742 | 4 460 959 | 4 460 959 | 4 622 137 | 5 224 474 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 138 063 | 124 494 | 88 107 | 67 895 | 124 418 | 66 661 | 90 231 | 152 374 |
Provisions For Liabilities Charges | 72 652 | 108 878 | 128 212 | 100 792 | | | | | | | | |
Recoverable Value-added Tax | | | | | 26 043 | 31 438 | 30 661 | 34 052 | 59 397 | 31 331 | 51 856 | 95 486 |
Secured Debts | | | 1 313 030 | 1 068 217 | | | | | | | | |
Share Capital Allotted Called Up Paid | 25 000 | 25 000 | 25 000 | 25 000 | | | | | | | | |
Tangible Fixed Assets Additions | | 674 251 | | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 169 414 | 1 843 665 | 2 230 469 | 2 511 172 | | | | | | | | |
Tangible Fixed Assets Depreciation | 428 966 | 568 294 | 738 113 | 931 034 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 139 328 | | | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 243 673 | 238 883 | 281 346 | 722 217 | | 211 666 | 456 999 |
Total Assets Less Current Liabilities | 625 901 | 1 196 775 | 1 342 152 | 1 648 907 | 1 938 565 | 2 142 229 | 2 083 246 | 2 642 858 | 2 864 052 | 2 964 362 | 4 703 221 | 5 737 604 |
Total Borrowings | | | | | 889 062 | 841 262 | 660 823 | 411 627 | 612 576 | 287 871 | 229 967 | |
Trade Creditors Trade Payables | | | | | 412 211 | 411 659 | 338 329 | 298 811 | 774 991 | 387 019 | 539 840 | 1 012 375 |
Trade Debtors Trade Receivables | | | | | 979 327 | 1 069 037 | 960 165 | 1 180 862 | 1 161 815 | 874 265 | 1 380 856 | 1 915 590 |
Administrative Expenses | | | | | | | | | | | 1 828 849 | 2 854 498 |
Applicable Tax Rate | | | | | | | | | | | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | 2 480 220 | |
Cash Receipts From Government Grants | | | | | | | | | | | -16 125 | -5 229 |
Comprehensive Income Expense | | | | | | | | | | | 2 300 373 | 1 742 175 |
Cost Sales | | | | | | | | | | | 7 079 897 | 10 995 716 |
Current Tax For Period | | | | | | | | | | | 518 562 | 282 882 |
Depreciation Amortisation Expense | | | | | | | | | | | 248 783 | 249 233 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | 248 783 | 249 234 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 49 463 | 26 282 |
Disposals Property Plant Equipment | | | | | | | | | | | 50 488 | 29 205 |
Dividends Paid | | | | | | | | | | | 534 000 | 720 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -534 000 | -720 000 |
Dividends Paid On Shares Interim | | | | | | | | | | | 534 000 | 720 000 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | | 7 933 | -5 229 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | | | | | | 174 543 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | 6 900 | 9 375 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | 256 716 | 515 226 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | -818 230 | -525 457 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | | -1 146 | -2 924 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | -1 146 | -2 924 |
Gross Profit Loss | | | | | | | | | | | 4 598 980 | 4 668 471 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | -126 661 | -439 545 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | 1 481 430 | 48 676 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | | 55 388 | 346 234 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | | 787 | |
Interest Paid Classified As Operating Activities | | | | | | | | | | | -6 900 | -9 375 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 7 687 | 9 375 |
Loans From Directors | | | | | | | | 444 | | | | |
Merchandise | | | | | | | | | | | 394 075 | 740 309 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | 575 779 | 765 138 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | 211 601 | 446 931 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | -2 268 810 | -1 260 745 |
Net Cash Generated From Operations | | | | | | | | | | | -2 403 158 | -1 709 665 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | | -186 | -10 069 |
Operating Profit Loss | | | | | | | | | | | 2 786 256 | 1 819 202 |
Other Comprehensive Income Expense Net Tax | | | | | | | | | | | | 174 543 |
Other Deferred Tax Expense Credit | | | | | | | | | | | 23 570 | 62 143 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 186 | 10 069 |
Other Operating Income Format1 | | | | | | | | | | | 16 125 | 5 229 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 119 318 | 428 560 |
Prepayments Accrued Income | | | | | | | | | | 10 461 | | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | 121 | 1 |
Profit Loss | | | | | | | | | | | 2 300 373 | 1 567 632 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | 2 778 755 | 1 819 896 |
Provisions | | | | | | | | | | | 90 231 | 152 374 |
Purchase Property Plant Equipment | | | | | | | | | | | -211 666 | -456 999 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | | -49 971 | -49 936 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 1 304 480 | 2 259 935 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 527 963 | 345 780 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | -9 856 | -63 454 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 237 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 478 382 | 252 264 |
Total Current Tax Expense Credit | | | | | | | | | | | 454 812 | 190 121 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | | | | | 174 543 |
Total Operating Lease Payments | | | | | | | | | | | 95 210 | 93 500 |
Turnover Revenue | | | | | | | | | | | 11 678 877 | 15 664 187 |
Wages Salaries | | | | | | | | | | | 1 185 162 | 1 831 375 |