Profit & Loss |
Date of Accounts |
2012-07-30 | 2012-07-31 | 2013-07-30 | 2013-07-31 | 2014-07-30 | 2014-07-31 | 2015-07-31 | 2016-07-31 | 2017-07-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | | 687 824 | 630 426 | 531 005 | 314 | 290 | | 109 | 40 |
Current Assets | 863 513 | | 897 037 | 897 037 | 911 472 | 911 472 | 976 305 | 938 669 | 980 839 | 1 261 364 | 638 764 | 454 149 | 481 898 | 664 414 | 835 821 |
Debtors | 226 238 | | 219 918 | 219 918 | 258 368 | 258 368 | 290 793 | 232 832 | 310 750 | 690 009 | 564 195 | 363 219 | 426 293 | 615 128 | 789 241 |
Net Assets Liabilities | | | | | | | | 1 445 705 | 1 442 494 | 1 403 882 | 1 030 461 | 556 578 | 339 445 | 51 018 | -144 016 |
Other Debtors | | | | | | | | 13 085 | 17 153 | 1 250 | 71 062 | 61 352 | 41 324 | 52 029 | 56 095 |
Property Plant Equipment | | | | | | | | 887 737 | 884 413 | 435 521 | 685 126 | 1 074 530 | 1 039 503 | 978 105 | 1 094 172 |
Total Inventories | | | | | | | | 18 013 | 39 663 | 40 350 | 74 255 | 90 640 | 55 605 | 49 177 | 46 540 |
Cash Bank In Hand | 617 250 | | 657 394 | 657 394 | 633 753 | 633 753 | 665 823 | 687 824 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 118 334 | | 1 167 355 | 1 167 355 | 1 243 884 | 1 243 884 | 1 367 146 | 1 445 705 | | | | | | | |
Stocks Inventory | 20 025 | | 19 725 | 19 725 | 19 351 | 19 351 | 19 689 | 18 013 | | | | | | | |
Tangible Fixed Assets | 705 320 | 705 320 | 702 267 | 702 267 | 688 960 | 688 960 | 873 561 | 887 737 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 5 100 | | 5 100 | 5 100 | 5 100 | 5 100 | 5 100 | 5 100 | | | | | | | |
Profit Loss Account Reserve | 771 507 | | 827 153 | 827 153 | 903 682 | 903 682 | 1 026 944 | 1 105 503 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 3 000 | 3 000 | | | | |
Accrued Liabilities Deferred Income | | | | | | | | | 37 070 | 85 239 | 46 460 | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | 960 244 | 1 052 884 | 1 074 015 | 1 181 931 | 1 089 683 | 1 149 958 | 1 214 809 | 1 282 511 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 55 343 | 75 390 | 357 521 | 483 086 | 38 855 | 51 912 | 224 458 |
Administrative Expenses | | | | | | | | | 217 007 | 267 533 | 405 414 | 319 598 | | | |
Amounts Owed By Group Undertakings | | | | | | | | | | 259 090 | 126 894 | | | | |
Amounts Owed By Related Parties | | | | | | | | | | | 126 894 | 126 894 | 238 353 | 235 082 | 119 818 |
Amounts Owed To Group Undertakings | | | | | | | | | | | | 746 197 | 962 241 | 1 321 764 | 1 741 311 |
Average Number Employees During Period | | | | | | | | 24 | 27 | 30 | 28 | 28 | 14 | 15 | 15 |
Bank Borrowings | | | | | | | | 23 019 | 22 832 | | | | | | |
Bank Borrowings Overdrafts | | | | | | | | | 22 832 | | | | | | |
Bank Overdrafts | | | | | | | | 22 200 | 22 832 | | | | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | 146 783 | 146 783 | | | | | | |
Comprehensive Income Expense | | | | | | | | | 73 609 | -80 909 | -373 421 | | | | |
Corporation Tax Payable | | | | | | | | 101 | 12 303 | | | | | | |
Corporation Tax Recoverable | | | | | | | | | | 12 303 | 5 027 | 1 656 | | | |
Cost Sales | | | | | | | | | 1 186 048 | 953 500 | 1 623 454 | 1 239 970 | | | |
Creditors | | | | | | | | 313 950 | 308 821 | 232 322 | 240 514 | 893 478 | 1 085 863 | 1 448 458 | 1 873 999 |
Current Tax For Period | | | | | | | | | 12 303 | -4 371 | 156 | | | | |
Deferred Tax Asset Debtors | | | | | | | | | | | | | | 102 518 | 247 637 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | 6 190 | | | | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | | | -3 371 | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | -10 959 | -4 395 | | | | |
Depreciation Expense Property Plant Equipment | | | | | | | | | 94 764 | 61 366 | 107 916 | | | | |
Distribution Costs | | | | | | | | | 16 875 | 19 636 | 24 636 | 30 658 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | 11 253 | | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | | 50 | | | | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | | | 37 117 | | | | | | |
Government Grant Income | | | | | | | | | 48 246 | | | | | | |
Gross Profit Loss | | | | | | | | | 272 680 | 170 391 | -40 349 | -222 937 | | | |
Group Tax Relief Received Paid | | | | | | | | | | 12 635 | 88 532 | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | -7 930 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | 95 784 | 61 366 | 107 916 | 58 811 | 60 275 | 70 316 | 71 733 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | 1 143 | 26 | | | | | |
Interest Income On Bank Deposits | | | | | | | | | 11 | | 16 | | | | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 1 143 | 26 | | | | | |
Net Current Assets Liabilities | 514 933 | | 541 496 | 541 496 | 605 891 | 605 891 | 575 509 | 624 719 | 672 018 | 1 029 042 | 398 250 | -439 329 | -603 965 | -784 044 | -1 038 178 |
Number Shares Issued Fully Paid | | | | | | | | | | 100 | | | | | |
Operating Profit Loss | | | | | | | | | 87 044 | -116 778 | -469 579 | -573 193 | | | |
Other Creditors | | | | | | | | 133 899 | 106 138 | | 46 460 | 67 602 | 57 483 | 32 069 | 47 712 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 40 235 | | 151 059 | | 5 465 | 4 031 |
Other Disposals Property Plant Equipment | | | | | | | | | | 503 151 | | 185 930 | 13 607 | 48 459 | 40 689 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 11 | | 16 | | | | |
Other Operating Income Format1 | | | | | | | | | 48 246 | | 820 | | | | |
Other Taxation Social Security Payable | | | | | | | | 95 974 | 95 348 | 62 620 | 12 288 | 9 798 | 14 990 | 23 525 | 13 285 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 24 553 | 13 652 | 24 184 | | | | |
Prepayments Accrued Income | | | | | | | | | 14 243 | 39 733 | 59 048 | | | | |
Profit Loss | | | | | | | | | 73 609 | -80 909 | -373 421 | -473 883 | | | |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 85 912 | -116 804 | -469 563 | -573 193 | | | |
Property Plant Equipment Gross Cost | | | | | | | | 1 847 981 | 1 937 297 | 1 509 536 | 1 867 057 | 2 164 213 | 2 189 461 | 2 192 914 | 2 376 683 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | 113 937 | 60 681 | 52 915 | 78 623 | 96 093 | 143 043 | 200 010 |
Raw Materials Consumables | | | | | | | | | 39 663 | 40 350 | 74 255 | | | | |
Research Development Expense Recognised In Profit Or Loss | | | | | | | | | 4 165 | | | | | | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | -3 144 | | | | | | |
Social Security Costs | | | | | | | | | 59 526 | 39 553 | 61 578 | | | | |
Staff Costs Employee Benefits Expense | | | | | | | | | 619 515 | 503 434 | 793 547 | | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | 113 937 | 60 681 | 52 915 | | | | |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | 5 545 | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | -22 193 | -89 217 | | | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | | -5 376 | -4 039 | -4 074 | | | | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | | -1 993 | -2 854 | | | | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | | | | | | | | | -1 993 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 135 | 260 | 3 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 12 303 | -35 895 | -96 142 | -99 310 | | | |
Total Assets Less Current Liabilities | 1 220 253 | | 1 243 763 | 1 243 763 | 1 294 851 | 1 294 851 | 1 414 045 | 1 512 456 | 1 556 431 | 1 464 563 | 1 083 376 | 635 201 | 435 538 | 194 061 | 55 994 |
Total Borrowings | | | | | | | | | 22 832 | | | | | | |
Total Current Tax Expense Credit | | | | | | | | | 12 303 | -24 936 | -88 376 | | | | |
Total Deferred Tax Expense Credit | | | | | | | | | | -10 959 | -7 766 | | | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | | 33 973 | | | | | | |
Total Operating Lease Payments | | | | | | | | | | 7 228 | 7 360 | | | | |
Trade Creditors Trade Payables | | | | | | | | 61 776 | 72 200 | 84 463 | 181 766 | 69 881 | 51 149 | 71 100 | 71 691 |
Trade Debtors Trade Receivables | | | | | | | | 219 747 | 293 597 | 377 633 | 361 212 | 173 317 | 146 616 | 225 499 | 365 691 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | | | | | | | | -396 692 | -70 270 | -32 726 |
Turnover Revenue | | | | | | | | | 1 458 728 | 1 123 891 | 1 583 105 | 1 017 033 | | | |
Wages Salaries | | | | | | | | | 535 436 | 450 229 | 707 785 | | | | |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | | 24 553 | 10 310 | 13 679 | | | | |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | | 61 809 | 79 098 | | | | |
Capital Employed | 1 118 334 | | 1 167 355 | 1 167 355 | 1 243 884 | 1 243 884 | 1 367 146 | 1 445 705 | | | | | | | |
Creditors Due After One Year | 101 919 | | 76 408 | 76 408 | 50 967 | 50 967 | 81 924 | 66 751 | | | | | | | |
Creditors Due Within One Year | 348 580 | | 355 541 | 355 541 | 305 581 | 305 581 | 435 821 | 313 950 | | | | | | | |
Number Shares Allotted | | | | 100 | | 100 | 100 | 100 | | | | | | | |
Par Value Share | | | | 1 | | 1 | 1 | 1 | | | | | | | |
Revaluation Reserve | 341 727 | | 335 102 | 335 102 | 335 102 | 335 102 | 335 102 | 335 102 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | | | 69 500 | | 38 856 | 236 105 | 88 744 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 1 522 783 | | 1 504 165 | | 1 543 021 | 1 779 126 | 1 867 870 | | | | | | | |
Tangible Fixed Assets Depreciation | | 817 463 | | 801 898 | | 854 061 | 905 565 | 980 133 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | 65 928 | | 52 163 | 51 504 | 74 568 | | | | | | | |
Tangible Fixed Assets Depreciation Increase Decrease From Revaluations | | | | -81 493 | | | | | | | | | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | | | -88 118 | | | | | | | | | | | |