Profit & Loss |
Date of Accounts |
2012-12-31 | 2014-03-28 | 2015-04-03 | 2016-04-01 | 2017-03-31 | 2018-03-30 | 2019-03-29 | 2020-04-03 | 2021-04-02 | 2022-04-01 | 2023-03-31 |
Currency |
| | | | | | | | | | |
Net Worth | 1 575 003 | 1 472 382 | 1 680 208 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 575 241 | 682 982 | 588 481 | 526 568 | 328 789 | 313 553 | 57 191 | 126 175 |
Current Assets | 4 521 176 | 3 779 547 | 3 210 941 | 3 050 080 | 3 339 882 | 3 601 581 | 3 501 126 | 2 898 048 | 2 970 789 | 3 175 761 | 3 482 606 |
Debtors | 3 624 055 | 2 856 563 | 2 598 921 | 2 217 905 | 2 356 760 | 2 607 945 | 2 565 132 | 2 156 523 | 2 192 639 | 2 536 944 | 2 770 710 |
Net Assets Liabilities | | | | 1 713 172 | 1 540 669 | 1 393 049 | 1 449 087 | 1 391 972 | 1 267 081 | 1 317 214 | 1 209 669 |
Other Debtors | 276 639 | 161 817 | 319 695 | 1 134 228 | 1 162 527 | 1 351 046 | 1 190 713 | 1 242 798 | 1 301 678 | 1 397 580 | 1 164 505 |
Property Plant Equipment | | | | 362 710 | 439 080 | 344 233 | 314 930 | 266 256 | 206 756 | 174 307 | 310 659 |
Total Inventories | | | | 256 934 | 300 140 | 405 156 | 409 426 | 412 736 | 464 597 | 581 626 | 585 721 |
Cash Bank In Hand | 567 289 | 551 967 | 278 187 | | | | | | | | |
Intangible Fixed Assets | 56 260 | 534 716 | 465 616 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 575 003 | 1 472 382 | 1 680 208 | | | | | | | | |
Stocks Inventory | 329 832 | 371 017 | 333 833 | | | | | | | | |
Tangible Fixed Assets | 173 595 | 188 931 | 313 078 | | | | | | | | |
Trade Debtors | 1 576 171 | 1 385 338 | 1 194 008 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | | | | | | | | |
Profit Loss Account Reserve | 1 376 403 | 1 273 782 | 1 481 608 | | | | | | | | |
Shareholder Funds | 1 575 003 | 1 472 382 | 1 680 208 | | | | | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | | 274 086 | 340 936 | 405 290 | 461 567 | 516 482 | 570 122 | 622 852 | 672 852 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 391 155 | 451 994 | 566 475 | 684 166 | 769 416 | 846 155 | 893 099 | 959 266 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 171 109 | 176 713 | 100 538 | 36 576 | 17 239 | 55 182 | 213 969 |
Amounts Owed By Related Parties | | | | | 11 501 | 34 266 | 38 330 | 37 441 | 63 981 | 91 851 | 85 221 |
Amounts Owed To Related Parties | | | | | 370 809 | 479 385 | 626 154 | 625 382 | 684 897 | 720 266 | 561 128 |
Average Number Employees During Period | 57 | 59 | | 52 | 48 | 47 | 44 | 35 | 30 | 28 | 33 |
Bank Borrowings | | | | | | 74 250 | 54 000 | 20 250 | 20 250 | 114 303 | 561 839 |
Bank Overdrafts | 881 339 | 939 399 | 873 849 | 631 773 | 836 410 | 890 029 | 979 814 | 667 692 | 816 397 | | |
Creditors | | | | 261 711 | 99 242 | 154 817 | 144 938 | 82 014 | 29 292 | 208 333 | 278 195 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | -18 540 | -1 709 | -10 900 | | | -38 147 | -10 778 |
Disposals Property Plant Equipment | | | | | -33 900 | -157 079 | -12 150 | | | -40 687 | -11 450 |
Finance Lease Liabilities Present Value Total | | | | 63 160 | 99 242 | 80 567 | 90 938 | 39 925 | 33 853 | 15 792 | 39 595 |
Financial Commitments Other Than Capital Commitments | | | | 424 442 | 306 244 | 206 994 | 98 096 | 389 061 | 331 377 | 389 639 | 518 653 |
Financial Liabilities | | | | 198 551 | | | | | | | |
Fixed Assets | 429 855 | 923 648 | 978 694 | 1 061 476 | 1 070 996 | 911 795 | 1 276 215 | 1 172 626 | 1 059 486 | 974 307 | 1 060 659 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 66 850 | 64 354 | 56 277 | 54 915 | 53 640 | 52 730 | 50 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 79 379 | 116 190 | 128 591 | 85 250 | 76 739 | 85 091 | 76 945 |
Intangible Assets | | | | 398 766 | 331 916 | 267 562 | 211 285 | 156 370 | 102 730 | 50 000 | |
Intangible Assets Gross Cost | | | | 672 852 | 672 852 | 672 852 | 672 852 | 672 852 | 672 852 | 672 852 | 672 852 |
Investments Fixed Assets | 200 000 | 200 000 | 200 000 | 300 000 | 300 000 | 300 000 | 750 000 | 750 000 | 750 000 | 750 000 | 750 000 |
Investments In Associates | | | | 300 000 | 300 000 | 300 000 | 750 000 | 750 000 | 750 000 | 750 000 | 750 000 |
Net Current Assets Liabilities | 1 171 254 | 572 104 | 749 101 | 1 000 696 | 655 757 | 740 960 | 499 431 | 486 626 | 418 213 | 726 401 | 628 273 |
Nominal Value Allotted Share Capital | | | | | 100 | 100 | 100 | | | | |
Number Shares Issued Fully Paid | | | | | 100 | 100 | 100 | | | | |
Other Creditors | | | | 146 539 | 130 140 | 52 006 | 49 396 | 51 154 | 348 032 | 430 859 | 338 127 |
Other Inventories | | | | 256 934 | 300 140 | 405 156 | 409 426 | 412 736 | 464 597 | | |
Par Value Share | | 1 | 1 | | | 1 | 1 | | | | |
Property Plant Equipment Gross Cost | | | | 753 865 | 891 074 | 910 708 | 999 096 | 1 035 672 | 1 052 911 | 1 067 406 | 1 269 925 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 87 289 | 86 842 | 104 889 | 181 621 | 185 266 | 181 326 | 175 161 | 201 068 |
Raw Materials Consumables | | | | | | | | | 464 597 | 581 626 | 585 721 |
Taxation Social Security Payable | | | | 131 356 | 74 757 | 85 202 | 129 301 | 133 239 | | | |
Total Assets Less Current Liabilities | 1 601 109 | 1 495 751 | 1 727 795 | 2 062 172 | 1 726 753 | 1 652 755 | 1 775 646 | 1 659 252 | 1 477 699 | 1 700 708 | 1 688 932 |
Total Borrowings | | | | 63 160 | 99 242 | 154 817 | 144 938 | 82 014 | 29 292 | 208 333 | 278 195 |
Trade Creditors Trade Payables | | | | 1 111 033 | 1 235 253 | 1 292 996 | 1 148 383 | 873 780 | 649 147 | 1 168 140 | 1 353 644 |
Trade Debtors Trade Receivables | | | | 1 083 677 | 1 182 732 | 1 222 633 | 1 336 089 | 876 284 | 826 980 | 1 047 513 | 1 520 984 |
Audit Fees Expenses | 9 000 | 9 500 | | | | | | | | | |
Director Remuneration | 251 825 | 394 553 | 329 679 | | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 148 992 | 207 469 | 150 341 | | | | | | | | |
Accruals Deferred Income Within One Year | 70 431 | 106 466 | 105 123 | | | | | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | | -3 006 | | | | | | | | | |
Administration Support Average Number Employees | 6 | 11 | | | | | | | | | |
Administrative Expenses | 2 874 560 | 3 329 649 | 354 143 | | | | | | | | |
Amortisation Intangible Assets Expense | 7 190 | 76 596 | | | | | | | | | |
Amount Due From To Related Party | | 108 350 | -56 667 | | | | | | | | |
Amounts Owed By Other Participating Interests | 1 733 749 | | | | | | | | | | |
Amounts Owed By Other Participating Interests After One Year | 1 733 749 | | | | | | | | | | |
Bank Borrowings Overdrafts | 881 339 | 939 399 | 873 849 | | | | | | | | |
Bank Loans Overdrafts Finance Charges | 16 990 | 19 421 | | | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | | 8 411 | | | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 31 741 | -73 382 | | | | | | | | | |
Cash Flow Outflow From Capital Expenditure Financial Investment | -35 161 | -647 053 | | | | | | | | | |
Cash Flow Outflow From Operating Activities | 66 776 | 575 586 | | | | | | | | | |
Cash Flow Outflow From Returns On Investments Servicing Finance | 126 | -1 785 | | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | 104 430 | 64 500 | 64 500 | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | 40 884 | 49 329 | | | | | | | | | |
Corporation Tax Due Within One Year | 3 136 | | 13 092 | | | | | | | | |
Cost Sales | 8 650 227 | 10 124 814 | 718 523 | | | | | | | | |
Creditors Due After One Year | | | 16 667 | | | | | | | | |
Creditors Due Within One Year | 3 349 922 | 3 207 444 | 2 461 840 | | | | | | | | |
Debtors Due After One Year | 1 914 430 | 1 385 195 | 1 160 768 | | | | | | | | |
Decrease Increase In Debtors | 70 667 | 767 493 | | | | | | | | | |
Decrease Increase In Net Debt During Period | 31 741 | -73 382 | | | | | | | | | |
Decrease Increase In Stocks | 39 734 | -41 185 | | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 56 048 | 76 442 | 59 600 | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | -4 746 | -2 736 | -7 550 | | | | | | | | |
Dividends From U K Companies | | 5 000 | | | | | | | | | |
Dividends Received | 25 000 | 25 000 | | | | | | | | | |
Expenses Not Deductible For Tax Purposes | | -278 | | | | | | | | | |
Fixed Asset Investments Cost Or Valuation | 200 000 | 200 000 | 200 000 | | | | | | | | |
Gain Loss From Disposal Fixed Assets | -482 | -224 | 50 959 | | | | | | | | |
Gross Profit Loss | 2 546 362 | 3 201 466 | | | | | | | | | |
Hire Property Other Lease Expenditure | 168 526 | 198 225 | | | | | | | | | |
Income From Other Fixed Asset Investments | 25 000 | 25 000 | | | | | | | | | |
Increase Decrease In Creditors | -42 355 | -197 405 | | | | | | | | | |
Increase Decrease In Net Cash For Period | 31 741 | -73 382 | | | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | -3 006 | | | | | | | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | -4 746 | -2 736 | | | | | | | | | |
Intangible Fixed Assets Additions | | 555 052 | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 83 540 | 160 136 | 207 236 | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 71 469 | 69 100 | | | | | | | | |
Intangible Fixed Assets Amortisation Decrease Increase On Disposals | | | 22 000 | | | | | | | | |
Intangible Fixed Assets Amortisation Other Increase Decrease | | 5 127 | | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 139 800 | 694 852 | 672 852 | | | | | | | | |
Intangible Fixed Assets Disposals | | | 22 000 | | | | | | | | |
Interest Paid | 24 874 | 26 785 | | | | | | | | | |
Interest Payable Similar Charges | 24 874 | 26 785 | | | | | | | | | |
Interim Payment | | | 100 000 | | | | | | | | |
Land Buildings Operating Leases Expiring After Five Years | 18 180 | | | | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | 36 500 | 50 250 | 50 250 | | | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | 49 750 | 14 250 | 14 250 | | | | | | | | |
Net Debt Funds | 314 050 | 387 432 | 595 662 | | | | | | | | |
Net Increase Decrease In Shareholders Funds | -10 118 | -102 622 | | | | | | | | | |
Number Shares Allotted | 100 | 100 | 100 | | | | | | | | |
Operating Profit Loss | -64 990 | -106 579 | 10 218 | | | | | | | | |
Other Borrowings Interest Payments Similar Charges | 7 884 | 7 364 | | | | | | | | | |
Other Creditors After One Year | | | 16 667 | | | | | | | | |
Other Creditors Due Within One Year | | | 40 000 | | | | | | | | |
Other Debtors Due After One Year | 180 681 | 116 176 | 133 147 | | | | | | | | |
Other Operating Income | 263 208 | 21 604 | 10 448 | | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | 19 240 | 49 329 | 70 238 | | | | | | | | |
Other Operating Leases Expiring Within One Year | 21 644 | | | | | | | | | | |
Other Recognised Gains Losses For Period | 50 000 | | | | | | | | | | |
Other Taxation Social Security Within One Year | 330 878 | 337 378 | 147 645 | | | | | | | | |
Prepayments Accrued Income Current Asset | 37 496 | 40 389 | 57 597 | | | | | | | | |
Production Average Number Employees | 51 | 48 | | | | | | | | | |
Profit Loss For Period | -60 118 | -102 622 | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | -64 864 | -108 364 | | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | -2 736 | 7 550 | | | | | | | | |
Provisions For Liabilities Charges | 26 106 | 23 370 | 30 920 | | | | | | | | |
Purchase Intangible Fixed Assets | | 555 052 | | | | | | | | | |
Purchase Tangible Fixed Assets | 40 661 | 105 301 | | | | | | | | | |
Revaluation Reserve | 198 500 | 198 500 | 198 500 | | | | | | | | |
Sale Tangible Fixed Assets | 5 500 | 13 300 | | | | | | | | | |
Social Security Costs | 140 472 | 219 277 | | | | | | | | | |
Staff Costs | 1 473 923 | 1 806 384 | | | | | | | | | |
Tangible Fixed Assets Additions | | 46 747 | 9 563 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 528 004 | 550 806 | 679 690 | | | | | | | | |
Tangible Fixed Assets Depreciation | 354 409 | 361 875 | 366 612 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 26 885 | 23 320 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 68 976 | 32 278 | | | | | | | | |
Tangible Fixed Assets Disposals | | 82 500 | 38 092 | | | | | | | | |
Taxation Expense Credit | | 130 | | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | | -21 673 | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | -4 746 | -5 742 | | | | | | | | | |
Total Depreciation Amortisation Impairment Charges | 63 238 | 153 038 | | | | | | | | | |
Total Recognised Gain Loss For Period | -10 118 | | | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | | -3 006 | | | | | | | | | |
Trade Creditors Within One Year | 2 064 138 | 1 824 201 | 1 282 131 | | | | | | | | |
Turnover Gross Operating Revenue | 11 196 589 | 13 326 280 | 1 082 885 | | | | | | | | |
U K Current Corporation Tax | | -3 006 | | | | | | | | | |
Unrealised Gain Loss On Trade Investments Not Under F R S26 | 50 000 | | | | | | | | | | |
Unrelieved Tax Losses Carried Forward | | 20 504 | | | | | | | | | |
Utilisation Tax Losses | | 1 964 | | | | | | | | | |
Value Shares Allotted | 100 | 100 | 100 | | | | | | | | |
Wages Salaries | 1 333 451 | 1 587 107 | | | | | | | | | |