Profit & Loss |
Date of Accounts |
2011-09-30 | 2012-09-30 | 2013-09-30 | 2014-09-30 | 2015-09-30 |
Currency |
GBP | GBP | GBP | GBP | GBP |
Net Worth | 2 004 176 | 2 198 863 | 2 285 667 | 2 038 091 | 1 881 632 |
|
Balance Sheet |
Cash Bank In Hand | 566 | 121 283 | 108 824 | 126 171 | 460 |
Current Assets | 1 607 175 | 1 474 992 | 1 615 196 | 1 274 102 | 1 469 531 |
Debtors | 1 365 517 | 1 072 366 | 1 199 679 | 790 648 | 1 244 577 |
Net Assets Liabilities Including Pension Asset Liability | 2 004 176 | 2 198 862 | 2 285 667 | 2 038 091 | 1 881 632 |
Other Debtors | | | | 25 061 | 204 417 |
Stocks Inventory | 241 092 | 281 343 | 306 693 | 357 283 | 224 494 |
Tangible Fixed Assets | 1 957 204 | 1 907 637 | 1 873 794 | 2 035 913 | 1 974 430 |
Trade Debtors | 1 017 650 | 699 421 | 942 838 | 464 573 | 530 294 |
|
Capital & Reserves |
Called Up Share Capital | 115 | 115 | 108 | 105 | 105 |
Profit Loss Account Reserve | 753 184 | 954 045 | 1 046 977 | 690 532 | 540 971 |
Shareholder Funds | 2 004 176 | 2 198 863 | 2 285 667 | 2 038 091 | 1 881 632 |
|
Other Financial Data |
Audit Fees Expenses | 5 814 | 6 001 | 5 999 | 5 999 | 5 500 |
Company Contributions To Money Purchase Schemes Directors | 300 | 300 | 300 | 300 | 1 653 |
Director Remuneration | 94 782 | 105 157 | 100 251 | 93 059 | 92 615 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 | 1 |
Accruals Deferred Income Within One Year | 332 152 | 295 429 | 287 553 | 347 299 | 538 376 |
Adjustment In Research Development Tax Credit Leading To An Increase Decrease In Tax Charge | | -21 564 | | -44 588 | |
Administration Support Average Number Employees | 30 | 33 | 32 | 32 | |
Administrative Expenses | 1 622 854 | 1 636 038 | 1 773 083 | 1 818 951 | |
Amount Due From To Related Party | | -69 081 | -65 726 | -123 342 | -128 457 |
Amounts Recoverable On Contracts | 231 728 | 311 967 | 225 690 | 192 056 | 437 141 |
Average Number Employees During Period | 66 | 69 | 70 | 66 | |
Bank Borrowings Overdrafts | 168 465 | 86 723 | 78 277 | 182 409 | 90 132 |
Bank Loans Overdrafts Finance Charges | 8 297 | 6 608 | 3 791 | 3 518 | |
Bank Overdrafts | 70 590 | | | | 91 288 |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | | 8 267 | 3 247 | -4 510 | |
Capital Element Finance Lease Rental Payments | 6 825 | 5 687 | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 47 352 | 276 523 | 268 268 | -114 640 | |
Cash Flow Outflow From Capital Expenditure Financial Investment | -29 772 | -14 357 | -19 542 | -109 120 | |
Cash Flow Outflow From Financing | -92 467 | -85 216 | -280 727 | 131 987 | |
Cash Flow Outflow From Operating Activities | 96 212 | 307 803 | 294 944 | 26 920 | |
Cash Flow Outflow From Returns On Investments Servicing Finance | -18 957 | -16 923 | -7 134 | -7 379 | |
Commitments Under Non-cancellable Operating Leases Other Items | | 8 615 | 11 273 | | |
Corporation Tax Due Within One Year | | | 44 588 | | |
Cost Sales | -1 476 866 | 2 623 534 | 2 912 656 | 1 934 973 | |
Cost Tangible Fixed Assets On Historical Cost Basis | | | | 1 154 280 | 1 154 280 |
Creditors Due After One Year | 168 465 | 86 723 | | 182 409 | 92 420 |
Creditors Due Within One Year | 1 391 738 | 1 097 043 | 1 180 958 | 1 087 989 | 1 459 985 |
Debt Due After One Year | 168 465 | 86 723 | | 182 409 | 90 132 |
Debt Due Within One Year | 86 763 | 88 973 | 78 277 | 88 958 | 91 748 |
Decrease Increase In Debtors | -215 669 | 293 150 | -127 313 | 434 092 | |
Decrease Increase In Net Debt During Period | 47 352 | 276 526 | 84 960 | -175 743 | |
Decrease Increase In Net Debt Resulting From Cash Flows | 47 352 | 276 526 | 84 960 | -175 743 | |
Decrease Increase In Stocks | 25 979 | -40 251 | -25 350 | -50 590 | |
Deferred Tax Liability | | | 22 365 | 1 526 | 9 924 |
Depreciation Tangible Fixed Assets Expense | 73 041 | 60 788 | 54 232 | 68 022 | 69 940 |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | | 22 365 | 30 579 | 22 364 |
Expenses Not Deductible For Tax Purposes | | | 671 | 612 | |
Finished Goods Goods For Resale | 1 432 | 1 591 | 566 | 603 | 406 |
Gain Loss From Disposal Fixed Assets | 100 | -3 136 | 846 | 5 396 | -94 |
Gross Profit Loss | | 1 847 646 | 2 117 283 | 1 458 805 | |
Hire Property Other Lease Expenditure | 3 768 | 3 768 | 3 768 | 3 768 | |
Historical Cost Depreciation Charge Less Actual Depreciation Charge Calculated On Revalued Amount | | -6 174 | -6 127 | -6 756 | |
Historical Cost Profit Loss For Period | | 188 511 | 263 986 | -308 854 | |
Historical Cost Profit Loss On Ordinary Activities Before Taxation | | 188 511 | 330 939 | -374 281 | |
Increase Decrease In Creditors | 358 949 | -220 628 | 50 021 | -59 062 | |
Increase Decrease In Net Cash For Period | -45 115 | 191 307 | -12 459 | 17 347 | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | -26 776 | | 22 365 | -20 839 | |
Increase In Borrowings | | | | 290 000 | |
Interest Element Finance Lease Rental Payments | 1 430 | 1 192 | | | |
Interest Paid | 17 928 | 16 073 | 8 102 | 8 035 | |
Interest Payable Similar Charges | 19 358 | 17 265 | 8 102 | 8 035 | |
Interest Receivable On Bank Deposits | 401 | 342 | 968 | 656 | |
Interest Received | 401 | 342 | 968 | 656 | |
Leased Assets Included In Tangible Fixed Assets | | | | | 10 491 |
Leases Hire Purchase Contracts Finance Charges | 1 430 | 1 192 | | | |
Loans From Directors Within One Year | 76 130 | 69 080 | 65 726 | 123 342 | 128 458 |
Net Current Assets Liabilities | 215 437 | 377 947 | 434 238 | 186 113 | 9 546 |
Net Debt Funds | 330 939 | 54 413 | -30 547 | 145 196 | 278 434 |
Net Increase Decrease In Shareholders Funds | -125 343 | 194 687 | 86 805 | -247 576 | |
Net Payments For Reacquisition Or Redemption Shares | | | 183 315 | 61 106 | |
Number Shares Allotted | 1 150 | 1 150 | 1 075 | 1 050 | 1 050 |
Obligations Under Finance Lease Hire Purchase Contracts | 5 687 | | | | 5 726 |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | | | 2 288 |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 5 687 | | | | 3 438 |
Obligations Under Finance Leases Hire Purchase Contracts Between One To Two Years | | | | | 2 288 |
Operating Profit Loss | -145 988 | 211 608 | 344 200 | -360 146 | |
Other Borrowings Interest Payments Similar Charges | 9 631 | 9 465 | 4 311 | 4 517 | |
Other Creditors Due Within One Year | | | 111 | 5 831 | 5 569 |
Other Interest Receivable Similar Income | 401 | 342 | 968 | 656 | |
Other Operating Leases Expiring Between Two Five Years | | | 11 273 | 11 273 | 11 273 |
Other Operating Leases Expiring Within One Year | | 8 615 | | | |
Other Recognised Gains Losses For Period | 3 | 2 | 7 | 115 628 | |
Other Reserves | 3 | 3 | 10 | 13 | 13 |
Other Taxation Social Security Within One Year | 191 351 | 151 788 | 145 859 | 76 429 | 129 816 |
Par Value Share | | 0 | 0 | 0 | 0 |
Pension Costs | 6 350 | 6 625 | 5 793 | 7 707 | |
Pension Costs Defined Contribution Scheme | 6 350 | 6 625 | 5 793 | 7 707 | |
Percentage Associate Held | | | 25 | | |
Percentage Subsidiary Held | | | 100 | 100 | 100 |
Prepayments Accrued Income Current Asset | 116 139 | 60 978 | 31 151 | 108 958 | 72 725 |
Production Average Number Employees | 36 | 36 | 38 | 34 | |
Profit Loss For Period | -125 346 | 194 685 | 270 113 | -302 098 | |
Profit Loss On Ordinary Activities Before Tax | -164 945 | 194 685 | 337 066 | -367 525 | |
Provisions Charged Credited To Profit Loss Account During Period | | | 22 365 | | 8 398 |
Provisions For Liabilities Charges | | | 22 365 | 1 526 | 9 924 |
Provisions Utilised During Period | | | | 20 839 | |
Purchase Tangible Fixed Assets | 29 872 | 14 515 | 23 842 | 114 516 | |
Redemption Value Redeemable Preference Share | | 2 444 | 2 444 | 2 444 | 2 444 |
Repayment Borrowings | 85 642 | 79 532 | 97 419 | 96 910 | |
Revaluation Reserve | 823 172 | 816 998 | 810 870 | 919 739 | 912 841 |
Revaluation Surplus In Period | | | | 115 625 | |
Sale Tangible Fixed Assets | 100 | 158 | 4 300 | 5 396 | |
Share Premium Account | 427 702 | 427 702 | 427 702 | 427 702 | 427 702 |
Social Security Costs | 146 055 | 155 968 | 174 901 | 163 188 | |
Staff Costs | 1 676 369 | 1 819 290 | 1 904 545 | 1 801 470 | |
Standard Nominal Tax Rate | | 20 | 20 | 20 | |
Stocks Raw Materials Consumables | 184 606 | 217 876 | 242 055 | 232 804 | 197 333 |
Tangible Fixed Assets Additions | | 4 300 | 1 840 | 93 534 | 11 445 |
Tangible Fixed Assets Cost Or Valuation | 3 599 587 | 3 423 576 | 3 441 833 | 3 560 204 | 3 561 893 |
Tangible Fixed Assets Depreciation | 1 642 383 | 1 515 938 | 1 568 039 | 1 524 291 | 1 587 463 |
Tangible Fixed Assets Depreciation Charged In Period | | 25 429 | 21 576 | 18 431 | 15 667 |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 21 797 | 2 131 | 39 800 | 6 768 |
Tangible Fixed Assets Depreciation Other Increase Decrease | | | | -65 625 | |
Tangible Fixed Assets Disposals | | 23 284 | 5 585 | 39 800 | 12 111 |
Tangible Fixed Assets Increase Decrease From Revaluations | | | | 50 000 | |
Taxation Expense Credit | 131 | | | 25 061 | |
Tax Losses Available | | | | -29 053 | -12 440 |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | | 38 937 | 67 413 | -73 505 | |
Tax On Profit Or Loss On Ordinary Activities | -39 599 | | 66 953 | -65 427 | |
Total Assets Less Current Liabilities | 2 172 641 | 2 285 585 | 2 308 032 | 2 222 026 | 1 983 976 |
Total Depreciation Amortisation Impairment Charges | 73 041 | 60 788 | 54 232 | 68 022 | |
Total Recognised Gain Loss For Period | | | 270 113 | -186 473 | |
Total U K Foreign Current Tax After Adjustments Relief | | | 44 588 | -44 588 | |
Trade Creditors Within One Year | 629 065 | 491 774 | 558 844 | 446 130 | 471 292 |
Turnover Gross Operating Revenue | 3 902 963 | 4 471 180 | 5 029 939 | 3 393 778 | |
U K Current Corporation Tax | | | | -44 588 | |
U K Current Corporation Tax On Income For Period | -12 823 | | 44 588 | -44 588 | |
Unrelieved Tax Losses Carried Forward | | | | 29 053 | |
Utilisation Tax Losses | | 25 640 | 26 743 | -48 350 | |
Valuation Tangible Fixed Assets | | | 1 750 000 | 1 800 000 | 1 786 500 |
Value Shares Allotted | 115 | 115 | 108 | 105 | 105 |
Wages Salaries | 1 523 964 | 1 656 697 | 1 723 851 | 1 630 575 | |
Work In Progress | 55 054 | 61 876 | 64 072 | 123 876 | 26 755 |