Profit & Loss |
Date of Accounts |
2011-04-30 | 2012-04-30 | 2013-04-30 | 2015-04-30 | 2016-04-30 | 2017-04-30 | 2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-04-30 | 2022-04-30 | 2023-04-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 180 903 | 233 877 | 341 250 | 301 829 | 446 347 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 67 366 | 139 851 | 79 983 | 138 188 | 310 998 | 43 955 | 143 615 | 75 536 |
Current Assets | 258 051 | 358 881 | 443 867 | 302 830 | 363 725 | 338 934 | 562 442 | 854 448 | 1 068 839 | 481 954 | 459 043 | 464 246 |
Debtors | 88 166 | 96 916 | 173 028 | 130 573 | 241 008 | 140 629 | 426 340 | 643 744 | 690 728 | 388 280 | 238 186 | 311 498 |
Net Assets Liabilities | | | | | 446 347 | 445 487 | 570 041 | 793 531 | 1 032 955 | 362 211 | 244 879 | 213 114 |
Other Debtors | | | | | 29 633 | 69 409 | 317 078 | 425 632 | 496 967 | 93 785 | 6 850 | 6 196 |
Property Plant Equipment | | | | | 88 790 | 81 569 | 77 684 | 70 118 | 46 704 | 39 411 | 31 690 | 28 380 |
Total Inventories | | | | | 55 301 | 58 454 | 56 119 | 72 516 | 67 112 | 49 719 | 77 242 | |
Cash Bank In Hand | 100 930 | 206 352 | 218 404 | 126 907 | 67 366 | | | | | | | |
Intangible Fixed Assets | 76 384 | 65 341 | 54 298 | 346 890 | 300 883 | | | | | | | |
Stocks Inventory | 68 955 | 55 613 | 52 435 | 45 300 | 55 301 | | | | | | | |
Tangible Fixed Assets | 82 872 | 54 362 | 95 618 | 100 990 | 88 788 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | | | | 301 829 | 446 347 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 180 803 | 233 777 | 341 150 | 301 729 | 446 247 | | | | | | | |
Shareholder Funds | 180 903 | 233 877 | 341 250 | 301 829 | 446 347 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | | | 3 533 | 6 069 | 27 128 | 31 547 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 159 193 | 205 201 | 250 291 | 285 255 | 320 219 | 355 183 | 390 147 | 425 111 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 188 620 | 185 914 | 205 335 | 222 864 | 217 024 | 226 714 | 234 614 | 241 128 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 37 404 | 15 536 | 9 963 | 5 066 | 2 397 | 179 | 3 204 |
Amounts Owed By Group Undertakings | | | | | | | | | 300 | 80 314 | | |
Amounts Owed By Related Parties | | | | | | | | | 300 | | | |
Amounts Owed To Related Parties | | | | | 64 293 | | | | | | | |
Average Number Employees During Period | | | | | 13 | 15 | 14 | 15 | 16 | 15 | 14 | 13 |
Bank Borrowings | | | | | | | | | | 50 000 | 49 167 | 43 558 |
Bank Borrowings Overdrafts | | | | | | | | | | 47 500 | 42 957 | 37 951 |
Bank Overdrafts | | | | | 27 512 | | 898 | 30 807 | | | | |
Corporation Tax Payable | | | | | | | | | 93 288 | 39 576 | 43 644 | 62 817 |
Creditors | | | | | 298 950 | 25 143 | 20 736 | 300 056 | 218 445 | 47 500 | 42 957 | 37 951 |
Current Asset Investments | | | | 50 | 50 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | -23 098 | | | -18 212 | | | |
Disposals Property Plant Equipment | | | | | | -47 331 | | | -34 320 | | | |
Dividends Paid On Shares | | | | | | | | | 139 857 | | | |
Finance Lease Liabilities Present Value Total | | | | | 25 942 | 25 143 | 20 736 | 20 736 | | | | |
Finished Goods Goods For Resale | | | | | 55 301 | 58 454 | 56 119 | 72 516 | 67 112 | | | |
Fixed Assets | 159 256 | 119 703 | 149 916 | 447 880 | 389 671 | 336 444 | 287 469 | 244 939 | 186 562 | 144 304 | 101 619 | 63 345 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | 54 290 | 45 543 | 23 928 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 46 008 | 45 090 | 34 964 | 34 964 | 34 964 | 34 964 | 34 964 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 20 392 | 19 421 | 17 529 | 12 372 | 9 690 | 7 900 | 6 514 |
Intangible Assets | | | | | 300 883 | 254 875 | 209 785 | 174 821 | 139 857 | 104 893 | 69 929 | 34 965 |
Intangible Assets Gross Cost | | | | | 460 076 | 460 076 | 460 076 | 460 076 | 460 076 | 460 076 | 460 076 | |
Investments In Group Undertakings | | | | | 50 | | | | | | | |
Net Current Assets Liabilities | 21 647 | 114 174 | 191 334 | -110 809 | 64 776 | 140 386 | 309 308 | 554 392 | 850 394 | 271 420 | 191 009 | 192 217 |
Number Shares Issued Fully Paid | | | | | | 100 | 100 | 100 | 100 | | | |
Other Creditors | | | | | 60 615 | 69 509 | 118 544 | 107 799 | 96 822 | | 4 781 | |
Other Taxation Social Security Payable | | | | | | | | | 23 966 | 23 000 | 20 172 | 15 153 |
Par Value Share | | 1 | 1 | | 1 | | 1 | 1 | 1 | | | |
Prepayments Accrued Income | | | | | | | | | 32 681 | 98 902 | 147 300 | 190 776 |
Property Plant Equipment Gross Cost | | | | | 277 410 | 267 483 | 283 019 | 292 982 | 263 728 | 266 125 | 266 304 | 269 508 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 8 100 | 6 200 | 6 000 | 5 800 | 4 000 | 6 013 | 4 791 | 4 496 |
Taxation Social Security Payable | | | | | 32 099 | 23 804 | 24 757 | 21 373 | 23 966 | | | |
Total Assets Less Current Liabilities | 180 903 | 233 877 | 341 250 | 337 071 | 454 447 | 476 830 | 596 777 | 799 331 | 1 036 956 | 415 724 | 292 628 | 255 562 |
Total Borrowings | | | | | 53 454 | 25 143 | 20 736 | 51 543 | | 47 500 | 42 957 | 37 951 |
Trade Creditors Trade Payables | | | | | 88 489 | 100 828 | 104 528 | 119 341 | 97 657 | 139 389 | 166 099 | 156 905 |
Trade Debtors Trade Receivables | | | | | 211 374 | 71 220 | 109 262 | 218 112 | 193 462 | 115 279 | 84 036 | 114 526 |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | 2 506 | | | | | | | | | | | |
Administrative Expenses | 285 163 | | | | | | | | | | | |
Amortisation Intangible Assets Expense | 11 044 | 11 043 | | | | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -1 757 | | | | | | | | | | | |
Corporation Tax Due Within One Year | 57 077 | 63 637 | | | | | | | | | | |
Cost Sales | 1 179 046 | | | | | | | | | | | |
Creditors Due Within One Year | 236 404 | 244 707 | 252 533 | 413 639 | 298 949 | | | | | | | |
Debtors Due Within One Year | 88 166 | 96 916 | | | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 12 205 | 12 809 | | | | | | | | | | |
Expenses Not Deductible For Tax Purposes | 777 | | | | | | | | | | | |
Gross Profit Loss | 546 826 | | | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 34 050 | 45 093 | 56 136 | | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 11 043 | | | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 110 434 | 110 434 | | | | | | | | | | |
Interest Payable Similar Charges | 1 607 | | | | | | | | | | | |
Number Shares Allotted | | 100 | 100 | 100 | 100 | | | | | | | |
Operating Profit Loss | 261 794 | | | | | | | | | | | |
Other Differences Leading To An Increase Decrease In Tax Charge | 355 | | | | | | | | | | | |
Other Operating Income | 131 | | | | | | | | | | | |
Other Taxation Social Security Within One Year | 24 508 | 24 162 | | | | | | | | | | |
Pension Costs | 52 375 | | | | | | | | | | | |
Profit Loss For Period | 202 755 | | | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 260 187 | | | | | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | | | | | | | | | |
Standard Nominal Tax Rate | 20 | | | | | | | | | | | |
Tangible Fixed Assets Additions | | 6 305 | | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 182 360 | 144 203 | 209 364 | | | | | | | | | |
Tangible Fixed Assets Depreciation | 99 488 | 89 841 | 113 746 | | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 3 701 | | | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 22 456 | | | | | | | | | | |
Tangible Fixed Assets Disposals | | 44 462 | | | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 52 037 | | | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 57 432 | | | | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 57 432 | | | | | | | | | | | |
Trade Creditors Within One Year | 145 142 | 146 365 | | | | | | | | | | |
Turnover Gross Operating Revenue | 1 725 872 | | | | | | | | | | | |
U K Current Corporation Tax | 57 077 | | | | | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 83 480 | 32 889 | | | | | | | | | | |
Creditors Due After One Year | | | | 25 942 | | | | | | | | |
Provisions For Liabilities Charges | | | | 9 300 | 8 100 | | | | | | | |
Value Shares Allotted | | | | 100 | 100 | | | | | | | |