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 | 612 622 | 703 200 | 903 890 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 122 220 | 301 775 | 18 | | | | | | | |
Cash Bank On Hand | | | | 270 117 | 86 848 | 11 550 | 103 | 255 361 | 90 012 | 37 194 |
Current Assets | 1 108 868 | 2 049 373 | 2 261 495 | 2 233 862 | 3 817 416 | 3 706 643 | 3 623 639 | 4 160 082 | 4 085 282 | 4 446 274 |
Debtors | 846 063 | 1 450 800 | 1 855 689 | 1 809 522 | 3 375 889 | 3 181 061 | 3 154 860 | 3 468 325 | 3 300 785 | 3 986 261 |
Net Assets Liabilities | | | | 747 687 | 787 042 | 796 159 | 1 535 603 | 1 748 613 | 1 888 297 | 1 536 706 |
Net Assets Liabilities Including Pension Asset Liability | 612 622 | 703 200 | 903 890 | | | | | | | |
Other Debtors | | | | 1 500 | 15 637 | | 50 827 | | | |
Property Plant Equipment | | | | 552 870 | 526 273 | 584 804 | 484 952 | 559 837 | 453 378 | 517 110 |
Stocks Inventory | 140 585 | 296 798 | 405 788 | | | | | | | |
Tangible Fixed Assets | 313 122 | 383 782 | 446 430 | | | | | | | |
Total Inventories | | | | 154 223 | 354 679 | 514 032 | 468 676 | 436 396 | 694 485 | 422 819 |
|
Capital & Reserves |
Called Up Share Capital | 20 000 | 20 000 | 20 000 | | | | | | | |
Profit Loss Account Reserve | 592 622 | 683 200 | 883 890 | | | | | | | |
Shareholder Funds | 612 622 | 703 200 | 903 890 | | | | | | | |
|
Other Financial Data |
Company Contributions To Money Purchase Plans Directors | | | | | | 42 000 | 12 800 | | | |
Director Remuneration | | | | | | 41 482 | 20 046 | 7 334 | 8 845 | 8 844 |
Dividend Recommended By Directors | | | | | | | 394 400 | 894 400 | 392 500 | 392 500 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | 2 | 1 | | | |
Accrued Liabilities Deferred Income | | | | 149 200 | 143 969 | 28 506 | 110 822 | 58 371 | 56 275 | 93 630 |
Amounts Owed By Group Undertakings | | | | | 15 839 | 15 839 | 15 839 | 15 839 | 415 839 | 6 120 |
Amounts Owed To Group Undertakings | | | | 599 298 | 1 195 250 | 1 445 250 | 695 250 | 945 145 | 1 145 086 | 1 129 247 |
Average Number Employees During Period | | | | 73 | 103 | 178 | 166 | 144 | 117 | 125 |
Bank Borrowings Overdrafts | | | | 26 758 | 44 212 | 204 532 | 146 236 | | | |
Bank Overdrafts | | | | 26 758 | 44 212 | 204 532 | 146 236 | | | |
Corporation Tax Payable | | | | 25 500 | 90 500 | 63 986 | 203 080 | 243 000 | 136 000 | |
Creditors | | | | 161 836 | 121 814 | 107 725 | 40 459 | 82 775 | 56 636 | 108 365 |
Creditors Due After One Year | | 35 026 | 101 686 | | | | | | | |
Creditors Due Within One Year | 774 916 | 1 657 826 | 1 637 099 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 48 337 | 22 647 | | | | |
Disposals Property Plant Equipment | | | | | 48 337 | 22 647 | | | | |
Finance Lease Liabilities Present Value Total | | | | 161 836 | 121 814 | 107 725 | 40 459 | 67 842 | 28 839 | 67 774 |
Government Grants Payable | | | | 32 290 | 40 548 | 27 809 | 15 070 | 2 331 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 126 534 | 130 241 | | | 111 213 | 103 964 |
Loans From Directors | | | | | 27 | 9 860 | | | | |
Net Current Assets Liabilities | 333 952 | 391 547 | 624 396 | 436 953 | 461 583 | 400 080 | 1 169 110 | 1 365 551 | 1 589 555 | 1 239 961 |
Number Shares Allotted | | 3 000 | 3 000 | | | | | | | |
Number Shares Issued Fully Paid | | | | | 3 000 | 3 000 | 3 000 | 3 000 | 3 000 | 3 000 |
Other Creditors | | | | 7 975 | 10 505 | 14 813 | 10 849 | 10 985 | 8 941 | 10 853 |
Par Value Share | | 1 | 1 | | 1 | 1 | 1 | 1 | 1 | 1 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 80 300 | 79 000 | 81 000 | 78 000 | 94 000 | 98 000 | 112 000 |
Provisions For Liabilities Charges | 34 452 | 37 103 | 65 250 | | | | | | | |
Raw Materials | | | | 154 223 | 354 679 | 514 032 | 468 676 | 436 396 | 694 485 | 422 819 |
Secured Debts | 66 896 | 527 855 | 525 717 | | | | | | | |
Share Capital Allotted Called Up Paid | 3 000 | 3 000 | 3 000 | | | | | | | |
Tangible Fixed Assets Additions | | | 164 131 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 531 850 | 677 816 | 841 947 | | | | | | | |
Tangible Fixed Assets Depreciation | 218 728 | 294 034 | 395 517 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 101 483 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 99 937 | 188 772 | | | 4 754 | 167 696 |
Total Assets Less Current Liabilities | 647 074 | 775 329 | 1 070 826 | 989 823 | 987 856 | 984 884 | 1 654 062 | 1 925 388 | 2 042 933 | 1 757 071 |
Total Borrowings | | | | 878 012 | 1 444 823 | 1 835 344 | 950 668 | 595 762 | 1 230 460 | 1 305 386 |
Trade Creditors Trade Payables | | | | 701 786 | 1 284 797 | 1 116 684 | 886 821 | 1 113 995 | 860 065 | 1 480 004 |
Trade Debtors Trade Receivables | | | | 1 790 463 | 3 312 691 | 3 136 280 | 3 016 701 | 3 423 091 | 2 801 111 | 3 944 644 |
Value-added Tax Payable | | | | 157 831 | 462 478 | 317 286 | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | 1 151 376 | 1 262 589 | 1 366 553 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | 14 000 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | -3 000 | 16 000 | 4 000 | |
Administrative Expenses | | | | | | 1 547 676 | 1 438 393 | 1 300 830 | 1 485 809 | 1 563 265 |
Applicable Tax Rate | | | | | | 19 | 19 | 19 | 19 | 19 |
Capital Commitments | | | | | | | 130 698 | | | |
Comprehensive Income Expense | | | | | | 647 967 | 1 133 844 | 1 107 410 | 532 184 | 40 909 |
Corporation Tax Recoverable | | | | | | | | | 58 445 | |
Cost Sales | | | | | | 9 860 101 | 9 407 424 | 7 144 488 | 6 631 630 | 9 876 873 |
Current Tax For Period | | | | | | 64 000 | 203 080 | 243 000 | 136 000 | -6 120 |
Depreciation Expense Property Plant Equipment | | | | | | 75 532 | 71 354 | 60 885 | 50 086 | 71 212 |
Dividend Per Share Interim | | | | | | | 131 | 298 | 131 | 131 |
Dividends Paid | | | | | | 638 850 | 394 400 | 894 400 | 392 500 | 392 500 |
Dividends Paid On Shares Interim | | | | | | 638 850 | 394 400 | 894 400 | 392 500 | 392 500 |
Further Item Operating Income Component Total Other Operating Income | | | | | | | | 713 048 | 186 747 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 181 440 | 103 139 | 103 139 | 209 908 | 290 140 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -4 262 | -5 177 | 5 943 | -1 001 | -40 345 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 34 | | | |
Government Grant Income | | | | | | | 12 739 | 12 739 | 2 332 | |
Gross Profit Loss | | | | | | 2 256 524 | 2 761 851 | 1 949 195 | 1 916 792 | 1 615 721 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | 377 | -3 059 | | -58 468 | 83 |
Interest Expense On Bank Overdrafts | | | | | | 36 | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 7 618 | 5 726 | 7 902 | 6 517 | 3 584 |
Interest Payable Similar Charges Finance Costs | | | | | | 7 654 | 5 726 | 7 902 | 6 517 | 3 584 |
Operating Profit Loss | | | | | | 721 587 | 1 336 197 | 1 374 152 | 620 062 | 52 456 |
Other Deferred Tax Expense Credit | | | | | | 2 000 | -3 000 | 16 000 | 4 000 | 14 000 |
Other Interest Receivable Similar Income Finance Income | | | | | | 411 | 394 | 160 | 171 | |
Other Operating Income Format1 | | | | | | 12 739 | 12 739 | 725 787 | 189 079 | |
Other Taxation Social Security Payable | | | | | | | 45 232 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 210 368 | 151 529 | 108 281 | 223 505 | 109 621 |
Prepayments Accrued Income | | | | | | 28 942 | 71 493 | 29 395 | 25 390 | 35 497 |
Profit Loss | | | | | | 647 967 | 1 133 844 | 1 107 410 | 532 184 | 40 909 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 714 344 | 1 330 865 | 1 366 410 | 613 716 | 48 872 |
Property Plant Equipment Gross Cost | | | | | | | | 1 711 213 | 1 715 967 | 1 883 663 |
Provisions | | | | | | 81 000 | 78 000 | 94 000 | 98 000 | 112 000 |
Social Security Costs | | | | | | 230 680 | 231 367 | 169 219 | 179 648 | 240 893 |
Staff Costs Employee Benefits Expense | | | | | | 3 568 483 | 3 458 390 | 2 910 810 | 2 739 994 | 3 188 792 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | 1 950 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | 135 725 | 252 864 | 259 618 | 116 606 | 9 286 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 1 005 | 874 | 808 | -36 | -5 128 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 66 377 | 197 021 | 259 000 | 81 532 | 7 963 |
Total Current Tax Expense Credit | | | | | | 64 377 | 200 021 | 243 000 | 77 532 | -6 037 |
Turnover Revenue | | | | | | 12 116 625 | 12 169 275 | 9 093 683 | 8 548 422 | 11 492 594 |
Wages Salaries | | | | | | 3 127 435 | 3 075 494 | 2 633 310 | 2 336 841 | 2 838 278 |