Profit & Loss |
Date of Accounts |
2013-03-31 | 2014-03-31 | 2015-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 41 056 | 42 909 | 54 956 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 68 834 | 98 696 | 91 918 | 116 969 | 85 841 |
Current Assets | 52 906 | 54 353 | 58 760 | 75 055 | 112 240 | 98 557 | 124 232 | 89 960 |
Debtors | 41 | 822 | 1 855 | 6 221 | 13 544 | 6 639 | 7 263 | 4 119 |
Net Assets Liabilities | | | | 79 610 | 141 539 | 149 202 | 173 323 | 153 867 |
Property Plant Equipment | | | | 152 394 | 151 820 | 152 365 | 151 358 | 153 297 |
Cash Bank In Hand | 52 865 | 53 531 | 56 905 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 41 056 | 42 909 | 54 956 | | | | | |
Other Debtors | 41 | 822 | 1 855 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 45 000 | 45 000 | 45 000 | | | | | |
Profit Loss Account Reserve | -3 944 | -2 091 | 9 956 | | | | | |
Shareholder Funds | 41 056 | 42 909 | 54 956 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 800 | 1 120 | | 2 320 | 2 080 | 2 360 | 2 120 | 2 310 |
Accrued Liabilities Deferred Income | | | | 4 337 | 3 898 | 4 725 | 5 390 | 4 840 |
Accumulated Amortisation Impairment Intangible Assets | | | | 19 500 | 25 500 | 30 000 | 30 000 | 30 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 2 815 | 3 708 | 4 916 | 5 923 | 7 712 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 319 | 1 753 | | 3 728 |
Administration Support Average Number Employees | | | | 2 | 2 | 2 | 2 | 2 |
Administrative Expenses | 4 028 | 3 126 | 2 965 | 103 349 | 89 355 | 92 369 | 92 319 | 110 658 |
Amortisation Expense Intangible Assets | | | | 6 000 | 6 000 | 4 500 | | |
Amount Specific Bank Loan | | | | 85 209 | 81 347 | 77 060 | 72 587 | 68 410 |
Applicable Tax Rate | | | | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | 3 | 3 | 4 | 4 | 4 |
Bank Borrowings | 10 000 | 10 000 | | 3 804 | 3 862 | 4 287 | 4 473 | 4 177 |
Bank Borrowings Overdrafts | | | | 3 804 | 3 862 | 4 287 | 4 473 | 4 177 |
Comprehensive Income Expense | | | | 22 538 | 81 929 | 75 038 | 97 121 | 61 724 |
Corporation Tax Payable | | | | 7 203 | 20 744 | 18 563 | 23 005 | 13 889 |
Cost Sales | | | | 207 958 | 153 811 | 162 407 | 168 610 | 154 418 |
Creditors | | | | 16 369 | 29 041 | 28 309 | 33 667 | 24 051 |
Current Tax For Period | | | | 7 202 | 20 743 | 18 563 | 23 005 | 13 907 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -52 | -70 | 143 | -152 | 620 |
Deferred Tax Liabilities | | | | 565 | 495 | 638 | 486 | 1 106 |
Depreciation Expense Property Plant Equipment | | | | 950 | 893 | 1 208 | 1 007 | 1 789 |
Dividends Paid | | | | 17 000 | 20 000 | 67 375 | 73 000 | 81 180 |
Dividends Paid Classified As Financing Activities | | | | 17 000 | 20 000 | 67 375 | 73 000 | 81 180 |
Fixed Assets | | | | 162 894 | 156 320 | 152 365 | | |
Further Item Interest Expense Component Total Interest Expense | | | | 1 154 | 4 558 | 4 864 | 3 646 | 4 801 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 12 535 | 10 863 | 12 485 | 12 485 | 12 485 |
Gain Loss On Disposals Other Non-current Assets | | | | | | 13 132 | | |
Gross Profit Loss | | | | 131 741 | 190 759 | 158 556 | 215 940 | 191 546 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -7 081 | -7 203 | -20 744 | -18 563 | -23 005 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 10 668 | 33 781 | -6 778 | 25 051 | -31 128 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 331 | | | | |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | | -52 | -70 | 143 | -152 | 620 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 6 000 | 4 500 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 893 | 1 208 | 1 007 | 1 789 |
Intangible Assets | | | | 10 500 | 4 500 | | | |
Intangible Assets Gross Cost | | | | 30 000 | 30 000 | 30 000 | 30 000 | 30 000 |
Interest Expense On Preference Shares Classified As Debt | | | | | 3 365 | 799 | | |
Interest Paid Classified As Operating Activities | | | | 1 154 | 7 923 | 5 663 | 3 646 | 4 801 |
Interest Payable Similar Charges Finance Costs | | | | 1 154 | 7 923 | 5 663 | 3 646 | 4 801 |
Interest Received Classified As Operating Activities | | | | 200 | 121 | 30 | -1 | 164 |
Net Cash Flows From Used In Financing Activities | | | | 128 209 | -59 942 | -91 662 | -77 473 | -85 357 |
Net Cash Flows From Used In Investing Activities | | | | -148 470 | -319 | 11 379 | | -3 728 |
Net Cash Flows From Used In Operating Activities | | | | 30 929 | 94 042 | 73 505 | 102 524 | 57 957 |
Net Cash Generated From Operations | | | | 38 964 | 109 047 | 99 882 | 124 734 | 85 599 |
Net Current Assets Liabilities | 51 056 | 52 909 | 54 956 | 58 686 | 83 199 | 70 248 | 90 565 | 65 909 |
Nominal Value Allotted Share Capital | | | | 45 000 | 45 000 | 45 000 | 45 000 | 45 000 |
Number Shares Issued Fully Paid | | | | | 45 000 | 45 000 | 45 000 | 45 000 |
Operating Profit Loss | -4 028 | 1 715 | 14 317 | 30 642 | 110 404 | 75 187 | 123 621 | 80 888 |
Other Interest Receivable Similar Income Finance Income | | | | 200 | 121 | 30 | -1 | 164 |
Other Operating Income Format1 | | | | 2 250 | 9 000 | 9 000 | | |
Other Taxation Social Security Payable | | | | 1 025 | 407 | 436 | 799 | 1 145 |
Par Value Share | 1 | 1 | 1 | | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 1 320 | 2 323 | 2 692 | 2 813 | 4 009 |
Prepayments Accrued Income | | | | 5 782 | 12 080 | 6 639 | 5 863 | 4 119 |
Proceeds From Borrowings Classified As Financing Activities | | | | 146 160 | | 50 000 | | |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | | | | | | 62 531 | | |
Profit Loss | | | | 22 538 | 81 929 | 75 038 | 97 121 | 61 724 |
Profit Loss On Ordinary Activities Before Tax | -3 944 | 1 887 | 14 501 | 29 688 | 102 602 | 93 744 | 119 974 | 76 251 |
Property Plant Equipment Gross Cost | | | | 155 209 | 155 528 | 157 281 | 157 281 | 161 009 |
Purchase Financial Investments Other Than Trading Investments | | | | | | 49 399 | | |
Purchase Property Plant Equipment | | | | 148 470 | 319 | 1 753 | | 3 728 |
Repayments Borrowings Classified As Financing Activities | | | | 951 | 39 942 | 74 287 | 4 473 | 4 177 |
Research Development Average Number Employees | | | | 1 | 1 | 2 | 2 | 2 |
Social Security Costs | | | | 1 403 | | | 412 | 3 448 |
Staff Costs Employee Benefits Expense | | | | 61 403 | 38 485 | 43 459 | 43 847 | 58 657 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 565 | 495 | 638 | 486 | 1 106 |
Tax Decrease From Utilisation Tax Losses | | | | -1 140 | -1 140 | -855 | | |
Tax Expense Credit Applicable Tax Rate | | | | 5 641 | 19 494 | 17 811 | 22 795 | 14 488 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 7 150 | 20 673 | 18 706 | 22 853 | 14 527 |
Total Assets Less Current Liabilities | 51 056 | 52 909 | 54 956 | 221 580 | 239 519 | 222 613 | 241 923 | 219 206 |
Total Current Tax Expense Credit | | | | 7 150 | 20 673 | 18 706 | 22 853 | 14 527 |
Total Operating Lease Payments | | | | 12 535 | 12 435 | 12 485 | 12 485 | 12 485 |
Trade Creditors Trade Payables | | | | 81 405 | 130 | 298 | 68 114 | 64 233 |
Trade Debtors Trade Receivables | | | | 439 | 1 464 | | 1 400 | |
Turnover Revenue | | | | 339 699 | 344 570 | 320 963 | 384 550 | 345 964 |
Wages Salaries | | | | 58 680 | 36 162 | 40 767 | 40 622 | 51 200 |
Director Remuneration | | | | 42 530 | 12 500 | 11 750 | 19 997 | 19 110 |
Fees For Non-audit Services | 600 | -19 | | | | | | |
Accruals Deferred Income Within One Year | 1 850 | 1 410 | 1 350 | | | | | |
Cash Flow Outflow From Change In Debt Lease Financing | -10 000 | | 10 000 | | | | | |
Corporation Tax Due Within One Year | | 34 | 2 454 | | | | | |
Creditors Due After One Year | 10 000 | 10 000 | | | | | | |
Creditors Due Within One Year | 1 850 | 1 444 | 3 804 | | | | | |
Decrease Increase In Net Debt During Period | 42 865 | 666 | 13 374 | | | | | |
Increase Decrease In Net Cash For Period | 52 865 | 666 | 3 374 | | | | | |
Net Debt Funds | -42 865 | -43 531 | -56 905 | | | | | |
Number Shares Allotted | 45 000 | 45 000 | 45 000 | | | | | |
Number Shares Allotted Increase Decrease During Period | 45 000 | | | | | | | |
Other Interest Receivable Similar Income | 84 | 172 | 184 | | | | | |
Profit Loss For Period | -3 944 | 1 853 | 12 047 | | | | | |
Share Capital Allotted Called Up Paid | 45 000 | 45 000 | 45 000 | | | | | |
Standard Nominal Tax Rate | 20 | 20 | 20 | | | | | |
Taxation Expense Credit | | | 34 | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | | 377 | 2 900 | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | 34 | 2 454 | | | | | |
Turnover Gross Operating Revenue | | 4 841 | 17 282 | | | | | |
U K Current Corporation Tax | | 34 | 2 454 | | | | | |
U K Current Corporation Tax On Income For Period | | 34 | 2 454 | | | | | |
Utilisation Tax Losses | | 343 | 446 | | | | | |
Value Shares Allotted Increase Decrease During Period | 45 000 | | | | | | | |