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 | 3 207 346 | 3 405 437 | 3 675 794 | 3 962 188 | | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 411 030 | 743 317 | 1 289 423 | 992 353 | | | | | | | | |
Cash Bank On Hand | | | | | 671 343 | 661 393 | 762 146 | 1 977 106 | 504 535 | 2 901 455 | 1 864 984 | 1 999 410 |
Current Assets | 2 706 949 | 2 877 667 | 3 721 457 | 4 736 970 | 4 707 234 | 5 256 450 | 5 808 962 | 7 406 172 | 5 583 713 | 9 107 895 | 11 384 646 | 8 135 698 |
Debtors | 966 176 | 1 150 232 | 1 441 922 | 1 786 554 | 1 833 908 | 1 775 300 | 2 052 755 | 2 094 966 | 1 621 611 | 3 104 567 | 2 713 290 | 1 929 074 |
Net Assets Liabilities | | | | | 4 711 086 | 5 538 011 | 6 192 001 | 6 896 433 | 7 245 358 | 8 257 029 | 9 116 950 | 9 148 051 |
Net Assets Liabilities Including Pension Asset Liability | 3 207 346 | 3 405 437 | 3 675 794 | 3 962 188 | | | | | | | | |
Other Debtors | | | | | 10 943 | 10 603 | 42 261 | 29 152 | 20 676 | 17 792 | 3 192 | 3 234 |
Property Plant Equipment | | | | | 1 411 864 | 1 451 158 | 1 484 561 | 1 583 664 | 1 994 869 | 2 040 883 | | |
Stocks Inventory | 1 329 743 | 984 118 | 990 112 | 1 958 063 | | | | | | | | |
Tangible Fixed Assets | 856 039 | 879 251 | 868 246 | 885 356 | | | | | | | | |
Total Inventories | | | | | 2 201 983 | 2 819 757 | 2 994 061 | 3 334 100 | 3 457 567 | 3 101 873 | 6 806 372 | 4 207 214 |
|
Capital & Reserves |
Called Up Share Capital | 1 500 | 1 500 | 1 500 | 1 500 | | | | | | | | |
Profit Loss Account Reserve | 3 263 984 | 3 462 075 | 3 732 432 | 4 018 826 | | | | | | | | |
Shareholder Funds | 3 207 346 | 3 405 437 | 3 675 794 | 3 962 188 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 12 500 | 13 000 |
Director Remuneration | | | | | | | | | | | 215 531 | 223 626 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | | | 1 | |
Accrued Liabilities Deferred Income | | | | | | | | | | | 52 568 | 27 283 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 550 733 | 643 448 | 692 792 | 744 007 | 775 572 | 873 697 | 890 953 | 4 095 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 7 255 | | 10 651 | 4 618 | | 9 271 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | 13 019 | | -1 257 | | | | |
Administrative Expenses | | | | | | | | | | | 630 787 | 484 695 |
Amount Borrowing Repayable Within Set Time | | | | | 75 422 | 54 691 | 34 136 | 13 209 | | | | |
Applicable Tax Rate | | | | | | | | | | | 19 | 19 |
Average Number Employees During Period | | | | | 27 | 27 | 26 | 29 | 24 | 23 | 26 | 24 |
Bank Borrowings | | | | | 199 654 | 179 166 | 158 612 | 137 685 | 117 611 | 98 494 | 1 635 201 | |
Bank Borrowings Overdrafts | | | | | 175 010 | 154 279 | 133 724 | 112 797 | 98 349 | 79 850 | 1 574 430 | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | 1 864 984 | |
Comprehensive Income Expense | | | | | | | | | | | 968 673 | 35 962 |
Corporation Tax Payable | | | | | | | | | | | 277 305 | 7 492 |
Cost Sales | | | | | | | | | | | 10 502 078 | 8 581 857 |
Creditors | | | | | 187 411 | 160 529 | 133 724 | 112 797 | 98 349 | 79 850 | 5 429 717 | 1 888 649 |
Creditors Due After One Year | 264 675 | 225 169 | 250 862 | 200 071 | | | | | | | | |
Creditors Due Within One Year | 856 379 | 902 320 | 1 436 127 | 2 232 348 | | | | | | | | |
Current Tax For Period | | | | | | | | | | | 277 344 | 7 581 |
Depreciation Amortisation Expense | | | | | | | | | | | 109 957 | 109 075 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | 109 958 | 96 173 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 6 022 | 62 660 | 63 132 | 66 187 | 14 359 | | 52 099 |
Disposals Investment Property Fair Value Model | | | | | | | | | 65 831 | | | 236 864 |
Disposals Property Plant Equipment | | | | | | 20 073 | 124 773 | 167 446 | 98 775 | 36 910 | | 89 477 |
Distribution Costs | | | | | | | | | | | 494 629 | 502 911 |
Dividends Paid | | | | | | | | | | | 300 000 | |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -200 000 | |
Dividends Paid On Shares Interim | | | | | | | | | | | 300 000 | |
Finance Lease Liabilities Present Value Total | | | | | 12 401 | 6 250 | 6 250 | | | | 19 300 | 26 228 |
Fixed Assets | 1 659 359 | 1 687 298 | 1 676 293 | 1 693 403 | 2 379 010 | 2 418 304 | 2 451 707 | 2 550 810 | 2 896 184 | 2 942 198 | 3 372 035 | 3 066 444 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | | 15 000 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | | | | | | | -114 042 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | | -20 087 | 18 221 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | -14 240 | -1 503 563 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | 391 277 | 784 216 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | | -24 302 | 109 764 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | -24 302 | 109 764 |
Gross Profit Loss | | | | | | | | | | | 2 389 163 | 1 035 356 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | -304 238 | -277 394 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | | | | -2 862 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | -1 036 471 | 134 426 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | 36 337 | |
Increase Decrease In Property Plant Equipment | | | | | | | | | | | | 58 717 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | | 3 513 251 | -2 599 158 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 98 737 | 112 004 | 114 347 | 97 752 | 112 484 | | 109 076 |
Instalment Debts Due After5 Years | 93 492 | 52 103 | 95 368 | 54 527 | | | | | | | | |
Interest Expense On Bank Overdrafts | | | | | | | | | | | 1 966 | 6 345 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | | 2 550 | 3 512 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | -1 966 | -21 345 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 4 516 | 24 857 |
Investment Property | | | | | 758 045 | 758 045 | 758 045 | 758 045 | 692 214 | 692 214 | 583 566 | 349 564 |
Investment Property Fair Value Model | | | | | 758 045 | 758 045 | 758 045 | 758 045 | 692 214 | | 583 566 | 349 564 |
Investments Fixed Assets | 2 | 2 | 2 | 2 | 209 101 | 209 101 | 209 101 | 209 101 | 209 101 | 209 101 | 742 363 | 667 938 |
Key Management Personnel Compensation Total | | | | | | | | | | | 213 027 | 207 432 |
Loans Owed To Related Parties | | | | | | | | | | | -295 378 | |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | -1 522 789 | 1 821 534 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | 512 298 | -306 329 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | 2 046 962 | -1 649 631 |
Net Cash Generated From Operations | | | | | | | | | | | 1 738 208 | -1 951 882 |
Net Current Assets Liabilities | 1 850 570 | 1 975 347 | 2 285 330 | 2 504 622 | 2 601 921 | 3 375 689 | 3 976 726 | 4 559 871 | 4 559 625 | 5 511 401 | 5 954 929 | 6 247 049 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | | -9 | -50 |
Number Shares Allotted | | 1 500 | 1 500 | 1 500 | | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | | | | | | 1 500 |
Operating Profit Loss | | | | | | | | | | | 1 263 747 | 72 760 |
Other Creditors | | | | | 354 046 | 146 445 | 68 975 | 100 660 | 55 441 | 47 434 | 311 214 | 27 173 |
Other Deferred Tax Expense Credit | | | | | | | | | | | 13 223 | 4 410 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 9 | 50 |
Other Investments Other Than Loans | | | | | 209 101 | 209 101 | 209 101 | 209 101 | 209 101 | 209 101 | 742 363 | 667 938 |
Other Operating Income Format1 | | | | | | | | | | | | 25 010 |
Other Taxation Social Security Payable | | | | | 455 893 | 510 774 | 381 447 | 499 032 | 318 467 | 831 098 | 20 660 | 25 502 |
Par Value Share | | 1 | 1 | 1 | | | | | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | | -3 266 |
Payments To Related Parties | | | | | | | | | | | 7 500 526 | 4 083 953 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 39 328 | 40 410 |
Percentage Class Share Held In Joint Venture | | | | | | 55 | 55 | 55 | 55 | 55 | | 55 |
Prepayments Accrued Income | | | | | | | | | | | 30 625 | 28 530 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | | -1 555 586 | |
Proceeds From Sales Investment Properties | | | | | | | | | | | -68 274 | -236 864 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | -92 318 | -107 525 |
Profit Loss | | | | | | | | | | | 968 673 | 35 962 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | 1 259 240 | 47 953 |
Property Plant Equipment Gross Cost | | | | | 1 962 597 | 2 094 606 | 2 177 353 | 2 327 671 | 2 770 441 | 2 914 580 | 316 013 | 99 667 |
Provisions | | | | | 82 434 | 95 453 | 102 708 | 101 451 | 112 102 | 116 720 | 129 943 | 139 214 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 82 434 | 95 453 | 102 708 | 101 451 | 112 102 | 116 720 | 129 943 | 139 214 |
Provisions For Liabilities Charges | 37 908 | 32 039 | 34 967 | 35 766 | | | | | | | | |
Purchase Property Plant Equipment | | | | | | | | | | | -139 637 | -152 152 |
Raw Materials | | | | | | | | | | | 6 781 372 | 4 182 214 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | | -18 878 | -1 635 200 |
Revaluation Reserve | -67 638 | -67 638 | -67 638 | -67 638 | | | | | | | | |
Secured Debts | 307 124 | 273 817 | 297 545 | 237 497 | | | | | | | | |
Share Capital Allotted Called Up Paid | 1 500 | 1 500 | 1 500 | 1 500 | | | | | | | | |
Share Premium Account | 9 500 | 9 500 | 9 500 | 9 500 | | | | | | | | |
Social Security Costs | | | | | | | | | | | 85 058 | 94 580 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 904 957 | 952 461 |
Tangible Fixed Assets Additions | | 174 753 | 117 542 | 193 650 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 227 591 | 1 294 210 | 1 330 887 | 1 402 293 | | | | | | | | |
Tangible Fixed Assets Depreciation | 371 552 | 414 959 | 462 641 | 516 937 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 82 138 | 74 040 | 80 793 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 38 731 | 26 358 | 26 497 | | | | | | | | |
Tangible Fixed Assets Disposals | | 108 134 | 80 865 | 122 244 | | | | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | | 3 054 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 239 256 | 9 111 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | -3 284 | -3 111 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 8 089 | 1 582 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 290 567 | 11 991 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 152 082 | 207 520 | 317 764 | 541 545 | 181 049 | | 152 152 |
Total Assets Less Current Liabilities | 3 509 929 | 3 662 645 | 3 961 623 | 4 198 025 | 4 980 931 | 5 793 993 | 6 428 433 | 7 110 681 | 7 455 809 | 8 453 599 | 9 326 964 | 9 313 493 |
Total Borrowings | | | | | 218 404 | 191 666 | 164 862 | 137 685 | | | 4 220 671 | 1 332 905 |
Trade Creditors Trade Payables | | | | | 1 165 619 | 1 192 405 | 1 350 676 | 2 221 721 | 630 918 | 2 699 318 | 2 861 881 | 1 500 174 |
Trade Debtors Trade Receivables | | | | | 1 822 965 | 1 764 697 | 2 010 494 | 2 065 814 | 1 600 935 | 3 086 775 | 2 679 473 | 1 897 310 |
Turnover Revenue | | | | | | | | | | | 12 891 241 | 9 617 213 |
Wages Salaries | | | | | | | | | | | 780 571 | 817 471 |
Work In Progress | | | | | | | | | | | 25 000 | 25 000 |