Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2014-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | |
Net Worth | 2 139 745 | 2 413 549 | 2 435 588 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 1 084 801 | 509 377 | 1 829 150 | 1 820 290 |
Current Assets | 785 448 | 860 171 | 1 175 713 | 1 166 518 | 587 144 | 1 906 917 | 4 562 805 |
Debtors | 67 303 | 114 544 | 133 796 | 54 854 | 65 496 | 44 284 | 2 708 514 |
Net Assets Liabilities | | | | 7 693 104 | 7 706 203 | 8 508 058 | 9 615 637 |
Other Debtors | 2 053 | 4 993 | 4 383 | 7 400 | 3 247 | | |
Property Plant Equipment | | | | 9 533 577 | 9 246 088 | | |
Total Inventories | | | | 26 863 | 12 271 | 33 483 | 34 001 |
Cash Bank In Hand | 693 718 | 720 878 | 1 020 744 | | | | |
Intangible Fixed Assets | 172 389 | 86 194 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 2 139 745 | 2 413 549 | 2 435 588 | | | | |
Stocks Inventory | 24 427 | 24 749 | 21 173 | | | | |
Tangible Fixed Assets | 5 278 727 | 5 225 771 | 5 054 422 | | | | |
Trade Debtors | 56 418 | 95 706 | 116 485 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 10 200 | | | | |
Profit Loss Account Reserve | 2 138 745 | 2 412 549 | 2 425 388 | | | | |
Shareholder Funds | 2 139 745 | 2 413 549 | 2 435 588 | | | | |
|
Other Financial Data |
Audit Fees Expenses | 6 750 | 7 250 | 7 500 | 9 000 | 7 200 | 7 450 | 8 195 |
Accrued Income | | | | 7 462 | 59 244 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 1 959 300 | 2 111 787 | 2 254 256 | 30 902 |
Additional Provisions Increase From New Provisions Recognised | | | | | 13 282 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 22 998 | | |
Administration Support Average Number Employees | 4 | 4 | | 16 | 13 | | |
Administrative Expenses | 1 880 636 | 1 726 128 | | 1 534 020 | 821 981 | 1 159 509 | 1 497 127 |
Applicable Tax Rate | | | | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 118 | 116 | | 124 | 70 | 106 | 110 |
Cash Cash Equivalents Cash Flow Value | | | | 1 084 801 | | 1 829 150 | |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | | | -1 | | | |
Comprehensive Income Expense | | | | 371 711 | 13 099 | -23 522 | 1 107 579 |
Cost Sales | 1 701 283 | 1 678 325 | | 2 010 247 | 699 309 | 1 471 007 | 1 863 421 |
Creditors | | | | 1 913 312 | 1 616 457 | 1 735 011 | 1 023 871 |
Current Tax For Period | | | | 110 348 | -31 973 | 258 431 | 237 766 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | -2 934 | 10 316 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -2 934 | 10 315 | | |
Deferred Tax Liabilities | | | | 155 782 | 169 064 | | |
Depreciation Amortisation Expense | | | | 189 898 | 184 759 | 166 961 | 163 564 |
Depreciation Expense Property Plant Equipment | | | | 189 898 | 184 759 | 166 959 | 163 564 |
Dividends Paid | | | | -340 000 | | 138 000 | |
Dividends Paid Classified As Financing Activities | | | | -340 000 | | -138 000 | |
Finished Goods Goods For Resale | 24 427 | 24 749 | 21 173 | 26 863 | 12 271 | | |
Fixed Assets | 5 451 116 | 5 311 965 | 5 054 422 | 10 137 508 | 10 301 089 | 10 380 562 | 6 171 228 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | 197 020 | -296 857 | | |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | | | | | -72 070 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 297 629 | 55 238 | 100 142 | -294 270 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -29 328 | 10 642 | 21 212 | -26 751 |
Gain Loss In Cash Flows From Change In Inventories | | | | -4 313 | -14 592 | | |
Gain Loss On Disposals Property Plant Equipment | | | | -2 715 | | 399 | |
Gain Loss On Financial Assets Fair Value Through Profit Or Loss | | | | | 72 070 | | |
Gain Loss On Revaluation Property Plant Equipment Net Tax In Other Comprehensive Income | | | | 4 475 | 250 306 | | |
Government Grant Income | | | | 7 462 | 653 810 | | |
Gross Profit Loss | 2 463 631 | 2 418 971 | | 2 173 295 | -4 900 | 1 710 296 | 2 170 526 |
Income Taxes Paid Refund Classified As Operating Activities | | | | 178 779 | 54 476 | -20 073 | -254 635 |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | | | -379 000 | | |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | | 72 070 | | |
Increase Decrease From Total Impairment Loss Recognised Or Reversed Property Plant Equipment | | | | | -32 272 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -324 371 | -575 424 | 1 319 773 | -8 860 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 446 | -3 629 | | |
Increase Decrease In Net Debt From Cash Flows | | | | | -575 424 | | |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Other Comprehensive Income | | | | 96 731 | 99 697 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 184 759 | | 3 498 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | 218 912 | 221 363 | | |
Interest Income On Bank Deposits | | | | 11 756 | 15 595 | | |
Interest Paid Classified As Financing Activities | | | | -218 912 | -221 363 | | |
Interest Paid Classified As Operating Activities | | | | 218 912 | 221 363 | -200 677 | -90 128 |
Interest Payable Similar Charges Finance Costs | | | | 218 912 | 221 363 | 200 677 | 90 128 |
Interest Received Classified As Investing Activities | | | | 11 756 | 15 595 | | |
Interest Received Classified As Operating Activities | | | | 11 756 | 15 595 | | |
Investment Property | | | | 603 930 | 1 055 000 | 1 117 200 | |
Investment Property Fair Value Model | | | | 603 930 | 1 055 000 | 1 117 200 | |
Investments Fixed Assets | | | | 1 | 1 | 1 | |
Investments In Subsidiaries | | | | 1 | 1 | | |
Key Management Personnel Compensation Short-term Employee Benefits | | | | 129 258 | 107 906 | | |
Net Cash Flows From Used In Financing Activities | | | | -361 892 | -518 220 | -11 292 | 4 803 227 |
Net Cash Flows From Used In Investing Activities | | | | -394 577 | -7 403 | 183 574 | -4 087 811 |
Net Cash Flows From Used In Operating Activities | | | | 432 098 | -49 801 | -1 492 055 | -706 556 |
Net Cash Generated From Operations | | | | 610 877 | 4 675 | -1 775 006 | -1 051 319 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | 874 865 | 55 963 | | |
Net Current Assets Liabilities | -1 161 247 | -841 489 | -660 246 | -375 310 | -809 365 | 171 906 | 3 538 934 |
Net Debt Funds | 593 155 | 465 738 | -32 307 | 1 084 801 | 509 377 | | |
Nominal Value Allotted Share Capital | | | | 10 200 | 10 200 | | |
Number Shares Issued Fully Paid | | | | 10 200 | 10 200 | | |
Operating Profit Loss | 591 806 | 701 761 | | 682 252 | -128 796 | 691 697 | 673 399 |
Other Comprehensive Income Expense Net Tax | | | | 4 475 | 250 306 | -23 522 | |
Other Creditors | | | | 306 154 | 296 510 | 150 331 | 50 577 |
Other Departments Average Number Employees | 107 | 105 | | 108 | 57 | | |
Other Employee Expense | | | | 1 914 | | | |
Other Interest Receivable Similar Income Finance Income | | | | 11 756 | 15 595 | 259 | 42 041 |
Other Operating Income Format1 | | | | 42 977 | 698 085 | 140 910 | 40 851 |
Other Remaining Borrowings | | | | 1 913 312 | 1 616 457 | | |
Other Remaining Operating Income | | | | 35 515 | 44 275 | | |
Other Revenue | | | | 51 115 | 5 332 | | |
Par Value Share | | 1 | 1 | | 1 | | |
Pension Costs Defined Contribution Plan | | | | 19 376 | 12 000 | | |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 | | |
Prepayments | | | | 7 004 | 2 745 | 3 291 | 4 673 |
Profit Loss | | | | 367 236 | -237 207 | 348 364 | 485 350 |
Profit Loss On Ordinary Activities Before Tax | 228 947 | 432 705 | | 475 096 | -262 494 | 491 279 | 625 312 |
Property Plant Equipment Gross Cost | | | | 11 492 877 | 11 357 875 | 30 206 | 1 671 337 |
Provisions | | | | 155 782 | 169 064 | 278 663 | 94 525 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 155 782 | 169 064 | 278 663 | 94 525 |
Purchase Investment Properties | | | | -315 410 | | | |
Purchase Property Plant Equipment | | | | -90 922 | -22 998 | -185 183 | -112 215 |
Rental Income From Investment Property | | | | 323 445 | 58 593 | | |
Revenue From Rendering Services | | | | 1 616 036 | 200 942 | | |
Revenue From Sale Goods | | | | 2 192 946 | 429 542 | | |
Social Security Costs | 86 408 | 106 186 | | 95 754 | 56 635 | | |
Staff Costs Employee Benefits Expense | | | | 1 726 950 | 947 681 | | |
Taxation Social Security Payable | | | | 104 228 | 82 859 | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | -13 693 | | |
Tax Expense Credit Applicable Tax Rate | | | | 90 268 | -49 874 | 248 498 | 220 629 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 19 788 | 31 381 | 20 700 | 4 741 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 19 | | 912 | 12 280 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | 273 | 212 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 107 860 | -25 287 | 142 915 | 139 962 |
Total Assets Less Current Liabilities | 4 289 869 | 4 470 476 | 4 394 176 | 9 762 198 | 9 491 724 | 10 552 468 | 9 710 162 |
Total Borrowings | | | | 1 913 312 | 1 616 457 | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | 221 000 | | |
Total Operating Lease Payments | | | | 110 459 | 1 173 | 3 678 | 1 122 |
Trade Creditors Trade Payables | | | | 57 700 | 8 054 | 170 922 | 132 913 |
Trade Debtors Trade Receivables | | | | 32 988 | 260 | 40 993 | 66 362 |
Transfers To From Owner-occupied Property Investment Property Fair Value Model | | | | | 379 000 | | |
Turnover Revenue | | | | 4 183 542 | 694 409 | 3 181 303 | 4 033 947 |
Unpaid Contributions To Pension Schemes | | | | 1 741 | 1 783 | | |
Wages Salaries | 1 320 050 | 1 306 645 | | 1 609 906 | 879 046 | 1 558 631 | 1 783 070 |
Director Remuneration | 14 456 | 14 978 | 15 600 | 17 304 | 19 000 | 19 334 | 64 083 |
Accrued Liabilities | | | | | | 70 897 | 63 927 |
Accrued Liabilities Deferred Income | | | | | | 602 540 | 391 481 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | -184 138 |
Amounts Owed By Group Undertakings | | | | | | | 2 637 479 |
Corporation Tax Payable | | | | | | 258 628 | 241 759 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 194 165 |
Disposals Investment Property Fair Value Model | | | | | | | 1 117 200 |
Disposals Property Plant Equipment | | | | | | | 3 144 879 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | -62 201 | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | -23 522 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | 200 677 | 90 128 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | | -1 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | 399 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | 21 212 | 518 |
Merchandise | | | | | | 33 483 | 34 001 |
Net Interest Received Paid Classified As Investing Activities | | | | | | -259 | -42 041 |
Other Deferred Tax Expense Credit | | | | | | 86 076 | -184 138 |
Other Investments Other Than Loans | | | | | | 1 | -1 |
Other Taxation Social Security Payable | | | | | | 20 957 | 18 684 |
Proceeds From Sales Investment Properties | | | | | | | -1 117 200 |
Proceeds From Sales Property Plant Equipment | | | | | | -1 350 | -3 040 784 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 39 750 |
Accruals Deferred Income Within One Year | 84 032 | 84 095 | 90 972 | | | | |
Amortisation Intangible Assets Expense | 86 195 | 86 195 | | | | | |
Amount Due From To Related Party | | -114 931 | -416 474 | | | | |
Bank Borrowings Overdrafts | 1 184 850 | 986 351 | 903 532 | | | | |
Bank Loans Overdrafts Finance Charges | 53 407 | 53 677 | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 11 169 | 12 840 | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | -39 198 | 127 417 | | | | | |
Cash Flow Outflow From Capital Expenditure Financial Investment | -271 500 | -154 541 | | | | | |
Cash Flow Outflow From Financing | 66 001 | -100 257 | | | | | |
Cash Flow Outflow From Operating Activities | 829 541 | 754 054 | | | | | |
Cash Flow Outflow From Returns On Investments Servicing Finance | -362 859 | -269 056 | | | | | |
Consideration For Shares Issued | | | 30 | | | | |
Corporation Tax Due Within One Year | 57 207 | 107 766 | 96 611 | | | | |
Creditors Due After One Year | 1 984 850 | 1 986 351 | 1 903 532 | | | | |
Creditors Due Within One Year | 1 946 695 | 1 701 660 | 1 835 959 | | | | |
Debt Due After One Year | 1 184 850 | 986 351 | 903 533 | | | | |
Debt Due Within One Year | 102 023 | 200 265 | 84 904 | | | | |
Decrease Increase In Debtors | 26 138 | -47 241 | | | | | |
Decrease Increase In Net Debt During Period | -39 198 | 127 417 | | | | | |
Decrease Increase In Net Debt Resulting From Cash Flows | -39 198 | 127 417 | | | | | |
Decrease Increase In Stocks | 2 086 | -322 | | | | | |
Depreciation Tangible Fixed Assets Expense | 211 091 | 204 856 | 197 865 | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 165 274 | 70 576 | 55 056 | | | | |
Dividends Withdrawn From Total Reserves | 200 000 | 145 833 | | | | | |
Equity Dividends Paid | 200 000 | 145 833 | | | | | |
Expenses Not Deductible For Tax Purposes | 249 | 1 166 | | | | | |
Gain Loss From Disposal Fixed Assets | -26 133 | -2 641 | -21 819 | | | | |
Hire Leasing Plant Machinery Costs | 111 461 | 101 474 | | | | | |
Hire Property Other Lease Expenditure | 7 200 | 7 200 | | | | | |
Increase Decrease In Creditors | -113 908 | -193 836 | | | | | |
Increase Decrease In Net Cash For Period | 26 803 | 27 160 | | | | | |
Increase Decrease In U K Deferred Tax Arising From Adjustment For Prior Periods | | -4 448 | | | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | -6 560 | -90 250 | | | | | |
Increase In Borrowings | 175 000 | | | | | | |
Instalment Debts Due After5 Years | 839 291 | 607 924 | 530 955 | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 117 612 | 203 807 | 290 001 | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 86 195 | 86 194 | | | | |
Intangible Fixed Assets Cost Or Valuation | 290 001 | 290 001 | 290 001 | | | | |
Interest Paid | 365 449 | 274 492 | | | | | |
Interest Payable Similar Charges | 365 449 | 274 492 | | | | | |
Interest Receivable On Bank Deposits | 2 590 | 5 432 | | | | | |
Interest Received | 2 590 | 5 436 | | | | | |
Interim Payment | 200 000 | 145 833 | 254 167 | | | | |
Loans From Directors After One Year | 800 000 | 1 000 000 | 1 000 000 | | | | |
Loans From Directors Within One Year | 624 374 | 319 728 | 386 926 | | | | |
Net Increase Decrease In Shareholders Funds | -21 700 | 273 804 | | | | | |
Nominal Value Shares Issued | | | 1 | | | | |
Number Shares Allotted | 1 000 | 1 000 | 10 200 | | | | |
Number Shares Issued | | | 30 | | | | |
Other Borrowings | 23 916 | | | | | | |
Other Borrowings Interest Payments Similar Charges | 312 042 | 220 815 | | | | | |
Other Creditors Due Within One Year | 836 650 | 765 372 | 938 289 | | | | |
Other Differences Leading To An Increase Decrease In Tax Charge | | -10 089 | | | | | |
Other Interest Receivable | | 4 | | | | | |
Other Interest Receivable Similar Income | 2 590 | 5 436 | | | | | |
Other Operating Income | 8 811 | 8 918 | | | | | |
Other Taxation Social Security Within One Year | 106 471 | 130 633 | 150 321 | | | | |
Prepayments Accrued Income Current Asset | 8 832 | 13 845 | 12 928 | | | | |
Profit Loss For Period | 178 300 | 419 637 | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | -89 931 | -15 520 | | | | |
Provisions For Liabilities Charges | 165 274 | 70 576 | 55 056 | | | | |
Provisions Utilised During Period | | 4 767 | | | | | |
Purchase Tangible Fixed Assets | 276 701 | 168 541 | | | | | |
Repayment Borrowings | 108 999 | 100 257 | | | | | |
Sale Tangible Fixed Assets | 5 201 | 14 000 | | | | | |
Selling Average Number Employees | 7 | 7 | | | | | |
Staff Costs | 1 406 458 | 1 412 831 | | | | | |
Standard Nominal Tax Rate | 20 | 24 | | | | | |
Tangible Fixed Assets Additions | | 609 | 617 | | | | |
Tangible Fixed Assets Cost Or Valuation | 6 264 314 | 6 346 111 | 6 217 065 | | | | |
Tangible Fixed Assets Depreciation | 985 587 | 1 120 340 | 1 162 643 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 2 777 | 2 112 | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 31 845 | 24 808 | | | | |
Tangible Fixed Assets Disposals | | 42 745 | 25 154 | | | | |
Taxation Expense Credit | 34 380 | 57 207 | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 45 789 | 103 849 | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 50 647 | 13 068 | | | | | |
Total Depreciation Amortisation Impairment Charges | 297 286 | 291 051 | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 57 207 | 107 766 | | | | | |
Total U K Foreign Deferred Tax | -6 560 | -94 698 | | | | | |
Trade Creditors Within One Year | 135 938 | 93 801 | 87 936 | | | | |
Turnover Gross Operating Revenue | 4 164 914 | 4 097 296 | | | | | |
U K Current Corporation Tax | | 107 766 | | | | | |
U K Current Corporation Tax On Income For Period | 57 207 | 107 766 | | | | | |
Value Shares Allotted | 1 000 | 1 000 | 10 200 | | | | |