Profit & Loss |
Date of Accounts |
2011-03-30 | 2011-03-31 | 2012-03-30 | 2012-03-31 | 2013-03-30 | 2013-03-31 | 2014-03-30 | 2014-03-31 | 2015-03-30 | 2015-03-31 | 2016-03-31 | 2017-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 64 504 | 64 504 | 66 840 | 66 840 | 76 216 | 76 216 | 73 323 | 73 323 | 76 445 | 76 445 | 82 409 | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | | | | | 157 825 | 111 824 |
Current Assets | 104 221 | | 109 151 | 109 151 | 101 982 | 101 982 | 224 221 | 224 221 | 233 551 | 233 551 | 222 001 | 176 889 |
Debtors | 51 313 | | 60 022 | 60 022 | 51 462 | 51 462 | 45 613 | 45 613 | 72 639 | 72 639 | 64 176 | 65 065 |
Net Assets Liabilities | | | | | | | | | | | 82 408 | 89 366 |
Other Debtors | | | | | | | 500 | 500 | 4 587 | 500 | 5 597 | 13 554 |
Property Plant Equipment | | | | | | | | | | | 3 292 | 2 249 |
Cash Bank In Hand | 52 908 | | 49 129 | 49 129 | 50 520 | 50 520 | 178 608 | 178 608 | 160 912 | 160 912 | 157 825 | |
Intangible Fixed Assets | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | |
Net Assets Liabilities Including Pension Asset Liability | 64 504 | | 66 840 | 66 840 | 76 216 | 76 216 | 73 323 | 73 323 | 76 445 | 76 445 | 82 409 | |
Tangible Fixed Assets | 1 840 | 1 840 | 760 | 760 | 337 | 337 | 2 067 | 2 067 | 3 884 | 3 884 | 3 292 | |
Trade Debtors | 49 926 | | 58 412 | 58 412 | 49 659 | 49 659 | 42 136 | 42 136 | 47 273 | 47 273 | 37 030 | |
|
Capital & Reserves |
Called Up Share Capital | 100 | | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | |
Profit Loss Account Reserve | 64 404 | 64 404 | 66 740 | 66 740 | 76 116 | 76 116 | 73 223 | 73 223 | 76 345 | 76 345 | 82 309 | |
Shareholder Funds | 64 504 | 64 504 | 66 840 | 66 840 | 76 216 | 76 216 | 73 323 | 73 323 | 76 445 | 76 445 | 82 409 | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | | | 1 | 1 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 28 065 | 29 108 |
Administrative Expenses | 112 715 | | 116 886 | | 108 746 | | 89 855 | | 51 251 | | 53 903 | 50 471 |
Amounts Owed By Subsidiaries | | | | | | | | | | | 21 549 | 16 633 |
Amounts Owed To Subsidiaries | | | | | | | | | | | 110 303 | 52 086 |
Average Number Employees During Period | | | | | | | 4 | | | | 3 | 4 |
Corporation Tax Payable | | | | | | | | | | | 7 000 | 7 000 |
Cost Sales | 108 545 | | 111 576 | | 100 311 | | 83 827 | | 115 543 | | 121 253 | 127 238 |
Creditors | | | | | | | | | | | 142 595 | 89 625 |
Distribution Costs | 63 040 | | 63 035 | | 63 360 | | 59 715 | | 51 812 | | 48 561 | 47 200 |
Dividends Paid | | | | | | | | | | | 20 000 | 20 000 |
Fixed Assets | 1 842 | | 762 | 762 | 339 | 339 | 2 069 | 2 069 | 3 886 | 3 886 | 3 294 | 2 250 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | 2 693 | 992 |
Gross Profit Loss | 203 333 | | 203 330 | | 184 453 | | 178 027 | | 144 124 | | 135 413 | 131 110 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | | | | 1 043 |
Intangible Assets | | | | | | | | | | | 1 | 1 |
Intangible Assets Gross Cost | | | | | | | | | | | 2 | 2 |
Net Current Assets Liabilities | 62 662 | | 66 078 | 66 078 | 75 877 | 75 877 | 71 254 | 71 254 | 72 789 | 72 789 | 79 406 | 87 264 |
Operating Profit Loss | 27 578 | | 23 409 | | 12 347 | | 28 457 | | 41 061 | | 32 967 | 33 447 |
Other Creditors | | | | | | | | | | | 9 480 | 13 660 |
Other Operating Income Format1 | | | | | | | | | | | 18 | 8 |
Other Taxation Social Security Payable | | | | | | | | | | | 8 368 | 10 669 |
Profit Loss | | | | | | | | | | | 25 964 | 26 958 |
Profit Loss On Ordinary Activities Before Tax | 27 611 | | 23 419 | | 12 371 | | 28 476 | | 41 080 | | 32 967 | 33 447 |
Property Plant Equipment Gross Cost | | | | | | | | | | | 31 357 | 31 357 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | | 291 | 148 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 7 003 | 6 489 |
Total Assets Less Current Liabilities | | | | | | | 73 323 | | 76 675 | 76 675 | 82 700 | 89 514 |
Trade Creditors Trade Payables | | | | | | | | | | | 7 444 | 6 210 |
Trade Debtors Trade Receivables | | | | | | | | | | | 37 030 | 34 878 |
Turnover Revenue | | | | | | | | | | | 256 666 | 258 348 |
Number Shares Issued Fully Paid | | | | | | | | | | | | |
Par Value Share | | | | 1 | | 1 | | 1 | | 1 | 1 | |
Audit Fees Expenses | 1 625 | | 1 325 | 1 325 | 1 260 | 1 260 | 1 300 | 1 300 | 1 350 | 1 350 | 1 400 | |
Accruals Deferred Income Within One Year | 2 400 | | 2 000 | 2 000 | 2 059 | 2 059 | 9 808 | 9 808 | | 10 303 | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | -59 | | -117 | | -5 | | -131 | | | | | |
Administration Support Average Number Employees | | | | | 5 | | 4 | | | | | |
Aggregate Dividends Paid In Financial Year | 20 000 | | 15 000 | | | | 25 000 | | 30 000 | | | |
Amounts Owed By Group Undertakings Other Participating Interests | | | | | | | | | 20 779 | 20 779 | 21 549 | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 4 012 | | 6 483 | 6 483 | 2 513 | 2 513 | 114 367 | 114 367 | 125 707 | 125 707 | 110 303 | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -33 | | | | 74 | | 103 | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | | | | | | | 1 250 | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | | | 720 | | | 720 | | | | 1 701 | | |
Corporation Tax Due Within One Year | 8 000 | | 6 200 | 6 200 | 3 000 | 3 000 | 6 500 | 6 500 | 8 200 | 8 200 | 7 000 | |
Creditors Due Within One Year | 41 559 | | 43 073 | 43 073 | 26 105 | 26 105 | 152 967 | 152 967 | 160 762 | 160 762 | 142 595 | |
Depreciation Impairment Reversal Tangible Fixed Assets | 1 390 | | 1 080 | 1 080 | 423 | 423 | 565 | 565 | 660 | 660 | 1 036 | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | | | | | | | | 230 | 230 | 291 | |
Expenses Not Deductible For Tax Purposes | 118 | | 111 | | 235 | | | | | | | |
Hire Leasing Plant Machinery Costs | | | | | 797 | | 598 | | | | | |
Hire Property Other Lease Expenditure | | | | | | | 6 349 | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | -59 | | -117 | | -5 | | -131 | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 2 | | 2 | | 2 | | 2 | | 2 | 2 | |
Land Buildings Operating Leases Expiring Within One Year | | | | | | | 1 250 | 1 250 | | | | |
Number Shares Allotted | | | | 100 | | 100 | | 100 | | 100 | 100 | |
Operating Leases Expiring Between Two Five Years | | | | | | | | | 1 701 | | 1 701 | |
Other Creditors Due Within One Year | 3 023 | | 2 739 | 2 739 | 4 634 | 4 634 | 6 287 | 6 287 | 11 479 | 1 176 | 9 480 | |
Other Differences Leading To An Increase Decrease In Tax Charge | 118 | | | | 130 | | -54 | | | | | |
Other Interest Receivable Similar Income | 33 | | 10 | | 24 | | 19 | | 19 | | | |
Other Operating Leases Expiring Between Two Five Years | 720 | | 720 | 720 | | | | | | 1 701 | | |
Other Operating Leases Expiring Within One Year | | | | | 720 | 720 | | | | | | |
Other Taxation Social Security Within One Year | 13 817 | | 14 413 | 14 413 | 11 786 | 11 786 | 10 522 | 10 522 | 8 599 | 8 599 | 8 368 | |
Pension Costs | | | | | | | | | 71 | | | |
Prepayments Accrued Income Current Asset | 1 387 | | 1 610 | 1 610 | 1 803 | 1 803 | 2 977 | 2 977 | | 4 087 | | |
Profit Loss For Period | 19 670 | | 17 336 | | 9 376 | | 22 107 | | 33 122 | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | | | | | | | 230 | 230 | 61 | |
Provisions For Liabilities Charges | | | | | | | | | 230 | 230 | 291 | |
Share Capital Allotted Called Up Paid | 100 | | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | |
Staff Costs | | | | | | | 29 365 | | | | | |
Standard Nominal Tax Rate | 28 | | 26 | | 24 | | 23 | | | | | |
Tangible Fixed Assets Additions | | | | | | | | 2 295 | | 2 477 | 444 | |
Tangible Fixed Assets Cost Or Valuation | | 26 141 | | 26 141 | | 26 141 | | 28 436 | | 30 913 | 31 357 | |
Tangible Fixed Assets Depreciation | | 24 301 | | 25 381 | | 25 804 | | 26 369 | | 27 029 | 28 065 | |
Tangible Fixed Assets Depreciation Charged In Period | | | | 1 080 | | 423 | | 565 | | 660 | 1 036 | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 7 731 | | 6 089 | | 2 969 | | 6 549 | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 7 941 | | 6 083 | | 2 995 | | 6 369 | | 7 958 | | | |
Total Dividend Payment | 20 000 | | 15 000 | | | | 25 000 | | | | | |
Trade Creditors Within One Year | 10 307 | | 11 238 | 11 238 | 2 113 | 2 113 | 5 483 | 5 483 | 6 777 | 6 777 | 7 444 | |
Turnover Gross Operating Revenue | 311 878 | | 314 906 | 314 906 | 284 764 | 284 764 | 261 854 | 261 854 | 259 667 | 259 667 | | |
U K Current Corporation Tax | 7 941 | | 6 083 | | 2 995 | | 6 369 | | 7 728 | | | |
U K Current Corporation Tax On Income For Period | 8 000 | | 6 200 | | 3 000 | | 6 500 | | | | | |
U K Deferred Tax | | | | | | | | | 230 | | | |
Undiscounted Provision For Deferred Taxation | | | | | | | | | | 230 | | |
Wages Salaries | 26 341 | | 26 337 | | 26 279 | | 29 365 | | | | | |