Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 2013-03-31 | 2014-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 405 109 | 1 611 048 | 1 726 742 | 1 944 541 | | | | |
|
Balance Sheet |
Cash Bank In Hand | 41 346 | 50 763 | 52 415 | 35 127 | | | | |
Cash Bank On Hand | | | | | 55 210 | 32 172 | 31 489 | 37 630 |
Current Assets | 1 686 549 | 1 755 689 | 2 060 119 | 2 163 171 | 2 443 888 | 2 743 926 | 3 264 212 | 3 774 761 |
Debtors | 813 086 | 687 211 | 955 450 | 1 011 744 | 1 151 320 | 1 157 900 | 1 565 214 | 1 788 044 |
Net Assets Liabilities | | | | | 2 535 630 | 2 809 621 | 3 082 381 | 3 233 196 |
Net Assets Liabilities Including Pension Asset Liability | 1 405 109 | 1 611 048 | 1 726 742 | 1 944 541 | | | | |
Other Debtors | | | | | 67 919 | 56 754 | 92 690 | 9 111 |
Property Plant Equipment | | | | | 1 237 968 | 1 393 020 | 1 742 960 | 2 203 981 |
Stocks Inventory | 832 117 | 1 017 715 | 1 052 254 | 1 116 300 | | | | |
Tangible Fixed Assets | 1 237 492 | 1 279 318 | 1 188 243 | 1 124 488 | | | | |
Total Inventories | | | | | 1 237 358 | 1 553 854 | 1 667 510 | 1 949 087 |
|
Capital & Reserves |
Called Up Share Capital | 15 000 | 15 000 | 15 000 | 15 000 | | | | |
Profit Loss Account Reserve | 1 383 009 | 1 588 948 | 1 704 642 | 1 922 441 | | | | |
Shareholder Funds | 1 405 109 | 1 611 048 | 1 726 742 | 1 944 541 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 7 762 |
Director Remuneration | | | | | | | 303 362 | 365 409 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | 3 | 3 |
Accruals Deferred Income | 18 998 | 15 398 | 11 798 | 28 198 | | | | |
Accrued Liabilities | | | | | | | 29 861 | 106 168 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | | 61 218 | 48 943 | 37 666 | 26 389 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 2 800 | 2 800 | 8 373 | 22 314 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 2 406 330 | 2 621 484 | 2 898 868 | 3 156 454 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | -18 393 |
Amortisation Expense Intangible Assets | | | | | | | | 13 941 |
Amounts Owed By Group Undertakings | | | | | 41 007 | 41 862 | 41 862 | 41 862 |
Applicable Tax Rate | | | | | | | 19 | 19 |
Average Number Employees During Period | | | | | 60 | 70 | 79 | |
Bank Borrowings | | | | | 136 657 | 72 861 | 621 292 | 552 844 |
Bank Borrowings Overdrafts | | | | | 60 345 | 281 696 | 532 021 | 463 573 |
Bank Overdrafts | | | | | 94 514 | 208 835 | 335 138 | 343 302 |
Comprehensive Income Expense | | | | | | | 272 760 | 150 815 |
Corporation Tax Payable | | | | | | | 48 764 | |
Corporation Tax Recoverable | | | | | | | | 48 764 |
Creditors | | | | | 116 300 | 111 918 | 585 357 | 841 769 |
Creditors Due After One Year | 776 479 | 609 704 | 548 434 | 355 421 | | | | |
Creditors Due Within One Year | 694 873 | 768 234 | 937 428 | 941 132 | | | | |
Current Tax For Period | | | | | | | 48 764 | 3 810 |
Depreciation Expense Property Plant Equipment | | | | | | | 207 533 | 174 371 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 16 351 | | 18 665 |
Disposals Property Plant Equipment | | | | | | 16 351 | | 18 665 |
Finance Lease Liabilities Present Value Total | | | | | 55 955 | 111 918 | 53 336 | 378 196 |
Finance Lease Payments Owing Minimum Gross | | | | | | | 109 230 | 167 618 |
Fixed Assets | 1 246 508 | 1 288 334 | 1 197 259 | 1 133 504 | 1 259 095 | 1 414 147 | 1 977 247 | 2 438 268 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | -413 | -654 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 14 064 | 21 335 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | -12 275 | -18 687 |
Future Finance Charges On Finance Leases | | | | | | | 16 464 | 51 716 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 4 750 |
Government Grants Payable | | | | | | | 11 277 | 11 277 |
Increase Decrease In Property Plant Equipment | | | | | | 220 265 | 50 750 | 579 686 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 13 941 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 231 505 | 277 384 | 276 251 |
Intangible Assets | | | | | | | | 125 465 |
Intangible Assets Gross Cost | | | | | 2 800 | 2 800 | 8 373 | 147 779 |
Intangible Fixed Assets Aggregate Amortisation Impairment | 2 800 | 2 800 | 2 800 | | | | | |
Intangible Fixed Assets Cost Or Valuation | 2 800 | 2 800 | 2 800 | | | | | |
Interest Expense On Bank Overdrafts | | | | | | | 4 013 | 4 067 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 9 692 | 16 571 |
Interest Payable Similar Charges Finance Costs | | | | | | | 57 762 | 41 973 |
Investments Fixed Assets | 9 016 | 9 016 | 9 016 | 9 016 | 21 127 | 21 127 | 234 287 | 234 287 |
Investments In Group Undertakings | | | | | | | 213 160 | 213 160 |
Merchandise | | | | | | | 1 403 670 | 1 789 025 |
Net Assets Liabilities Subsidiaries | | | | | -7 300 | -39 184 | -62 593 | -79 530 |
Net Current Assets Liabilities | 991 676 | 987 455 | 1 122 691 | 1 222 039 | 1 502 332 | 1 611 550 | 1 764 979 | 1 751 404 |
Number Shares Allotted | | 15 000 | 15 000 | 15 000 | | | | |
Number Shares Issued Fully Paid | | | | | | | | 15 000 |
Other Creditors | | | | | 79 777 | 100 394 | 9 787 | 4 041 |
Other Deferred Tax Expense Credit | | | | | | | -18 393 | 49 869 |
Other Investments Other Than Loans | | | | | 21 127 | 21 127 | 21 127 | 21 127 |
Other Taxation Social Security Payable | | | | | 27 384 | 22 487 | 57 230 | 73 459 |
Par Value Share | | 1 | 1 | 1 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 15 548 | 36 880 |
Percentage Class Share Held In Subsidiary | | | | | | 76 | | 95 |
Prepayments | | | | | | | 86 497 | 91 770 |
Profit Loss | | | | | | | 264 672 | 150 815 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 343 378 | 211 473 |
Profit Loss Subsidiaries | | | | | 7 300 | 22 192 | 25 113 | 1 894 |
Property Plant Equipment Gross Cost | | | | | 3 644 298 | 4 014 504 | 4 641 828 | 5 360 435 |
Provisions | | | | | | | 55 215 | 36 822 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 48 279 | 55 215 | 36 822 | 88 318 |
Provisions For Liabilities Charges | 37 598 | 39 639 | 32 976 | 27 383 | | | | |
Recoverable Value-added Tax | | | | | | | | 154 085 |
Revaluation Reserve | 7 100 | 7 100 | 7 100 | 7 100 | | | | |
Secured Debts | 823 362 | 823 362 | 851 414 | 511 633 | | | | |
Share Capital Allotted Called Up Paid | 15 000 | 15 000 | 15 000 | 15 000 | | | | |
Social Security Costs | | | | | | | 188 189 | 253 275 |
Staff Costs Employee Benefits Expense | | | | | | | 2 474 194 | 3 232 221 |
Tangible Fixed Assets Additions | | 209 823 | 87 659 | 120 126 | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 861 774 | 3 071 597 | 3 152 103 | 3 253 904 | | | | |
Tangible Fixed Assets Depreciation | 1 624 282 | 1 792 279 | 1 963 860 | 2 129 416 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 167 997 | 176 758 | 183 881 | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 5 177 | 18 325 | | | | |
Tangible Fixed Assets Disposals | | | 7 153 | 18 325 | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | 65 242 | 40 180 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | 4 081 | 10 389 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 350 | 1 284 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 78 706 | 36 383 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | 139 406 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 386 557 | 627 324 | 737 272 |
Total Assets Less Current Liabilities | 2 238 184 | 2 275 789 | 2 319 950 | 2 355 543 | 2 761 427 | 3 025 697 | 3 742 226 | 4 189 672 |
Total Borrowings | | | | | 321 971 | 478 344 | 1 108 755 | 1 426 482 |
Total Current Tax Expense Credit | | | | | | | 97 099 | -13 486 |
Trade Creditors Trade Payables | | | | | 628 724 | 643 069 | 867 681 | 1 243 699 |
Trade Debtors Trade Receivables | | | | | 1 042 394 | 1 059 284 | 1 430 662 | 1 442 452 |
Turnover Revenue | | | | | | | 6 852 798 | 8 552 360 |
Wages Salaries | | | | | | | 2 270 457 | 2 942 066 |
Work In Progress | | | | | | | 263 840 | 160 062 |