Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 850 809 | 900 883 | 940 269 | 1 007 936 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 541 219 | 184 061 | 275 171 | 188 542 | 198 619 | 319 708 | 181 694 | 883 908 | 417 371 |
Current Assets | 1 741 830 | 1 595 369 | 1 942 197 | 1 755 787 | 1 467 828 | 1 993 960 | 2 164 812 | 2 723 310 | 3 758 316 | 2 915 281 | 2 958 510 | 4 332 875 |
Debtors | 1 218 261 | 1 311 333 | 1 194 715 | 1 214 568 | 1 283 767 | 1 718 789 | 1 976 270 | 2 524 691 | 3 438 608 | 2 733 587 | 2 074 602 | 3 915 504 |
Net Assets Liabilities | | | | 1 007 936 | 991 324 | 1 005 717 | 1 045 800 | 1 262 572 | 1 670 556 | 1 898 879 | 2 199 228 | 2 890 965 |
Other Debtors | 209 549 | 126 997 | 161 707 | 125 056 | 192 299 | 262 131 | 336 680 | 476 868 | 592 290 | 307 152 | 498 224 | 440 640 |
Property Plant Equipment | | | | 44 130 | 35 693 | 28 004 | 18 699 | 22 362 | 23 637 | 19 491 | 27 082 | 20 252 |
Cash Bank In Hand | 523 569 | 284 036 | 747 482 | 541 219 | | | | | | | | |
Tangible Fixed Assets | 43 202 | 39 631 | 29 844 | 44 130 | | | | | | | | |
Trade Debtors | 1 008 712 | 1 184 336 | 1 033 008 | 1 089 512 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 31 579 | 31 579 | 31 579 | 31 579 | | | | | | | | |
Profit Loss Account Reserve | 819 230 | 869 304 | 908 690 | 976 357 | | | | | | | | |
Shareholder Funds | 850 809 | 900 883 | 940 269 | 1 007 936 | | | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 57 336 | 57 958 | 66 848 | 79 855 | 91 004 | 99 970 | 109 968 | 87 259 | 96 986 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | | 2 897 |
Administrative Expenses | 605 554 | 591 703 | 844 635 | 806 216 | 708 966 | 932 445 | 1 033 415 | 1 111 898 | | | | |
Amounts Owed By Related Parties | | | | | | | | | 74 884 | 258 948 | 219 366 | 329 074 |
Amounts Owed To Group Undertakings | | | | | | 52 500 | 36 000 | 84 002 | 247 200 | 136 599 | | |
Amounts Owed To Related Parties | | | | | | | | | | | 612 827 | 613 447 |
Average Number Employees During Period | | | | | | | | | 17 | 14 | 12 | 10 |
Bank Borrowings | | | | | | | | | | | 220 503 | 41 762 |
Bank Borrowings Overdrafts | | | | | | | 120 794 | 44 580 | 171 060 | 145 119 | | |
Corporation Tax Payable | | | | 37 509 | 12 492 | 26 331 | 9 828 | 65 031 | 115 353 | 9 544 | | |
Cost Sales | 4 685 214 | 4 759 376 | 5 835 038 | 4 893 140 | 3 495 688 | 4 725 426 | 5 497 823 | 7 764 686 | | | | |
Creditors | | | | 854 188 | 631 024 | 1 136 758 | 1 311 686 | 1 656 390 | 2 283 974 | 1 209 211 | 1 558 009 | 2 238 857 |
Dividend Income From Group Undertakings | | | | | | | | 3 584 | | | | |
Dividends Paid | | | | 135 158 | 70 947 | 135 790 | 70 001 | 155 336 | | | | |
Fixed Assets | 43 202 | 109 925 | 100 138 | 114 424 | 161 053 | 153 364 | 195 507 | 199 170 | 200 445 | 196 299 | 803 777 | 796 947 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | 191 137 | 167 408 |
Gross Profit Loss | 725 139 | 729 543 | 951 171 | 1 091 992 | 780 643 | 1 106 927 | 1 174 282 | 1 615 841 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 13 475 | 13 384 | 13 190 | 12 323 | 10 111 | 10 269 | | 9 727 |
Interest Payable Similar Charges Finance Costs | | | | 410 | | 81 | 1 277 | 5 826 | | | | |
Investments Fixed Assets | | 70 294 | 70 294 | 70 294 | 125 360 | 125 360 | 176 808 | 176 808 | 176 808 | 176 808 | 776 695 | 776 695 |
Investments In Group Undertakings Participating Interests | | | | | | | | 176 808 | 176 808 | 176 808 | | |
Investments In Subsidiaries | | | | | | | | | | | 776 695 | 776 695 |
Issue Equity Instruments | | | | | | | 17 000 | | | | | |
Net Current Assets Liabilities | 811 245 | 794 782 | 843 038 | 901 599 | 836 804 | 857 202 | 853 126 | 1 066 920 | 1 474 342 | 1 706 070 | 1 400 501 | 2 094 018 |
Number Shares Issued Fully Paid | | | | | | | 33 334 | | | | | |
Operating Profit Loss | 119 585 | 137 099 | 106 536 | 285 776 | 71 677 | 174 482 | 140 867 | 503 943 | | | | |
Other Creditors | | | | | 242 790 | 575 204 | 444 116 | 618 208 | 986 802 | 398 090 | 382 055 | 675 992 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 12 853 | 4 495 | 183 | 1 174 | 1 145 | 271 | | |
Other Disposals Property Plant Equipment | | | | | 13 423 | 4 495 | 313 | 1 191 | 1 145 | 271 | | |
Other Interest Receivable Similar Income Finance Income | | | | 8 283 | 602 | 429 | 2 499 | 3 926 | | | | |
Other Taxation Social Security Payable | | | | | 11 722 | 31 476 | 14 346 | 21 041 | 16 432 | 20 325 | | |
Ownership Interest In Associate Percent | | | | | | | | | | | 47 | 47 |
Par Value Share | | 1 | 1 | 1 | | | 1 | | | | | |
Percentage Class Share Held In Subsidiary | | | | | | | | | | | 100 | 100 |
Prepayments | | | | | | | | | | | 23 887 | 20 845 |
Profit Loss | | | | 202 825 | 54 335 | 150 183 | 93 084 | 372 108 | | | | |
Profit Loss On Ordinary Activities Before Tax | 122 404 | 138 480 | 107 177 | 293 649 | 72 279 | 174 830 | 142 089 | 502 043 | | | | |
Property Plant Equipment Gross Cost | | | | 101 466 | 93 651 | 94 851 | 98 554 | 113 366 | 123 607 | 129 459 | 114 341 | 117 238 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 8 087 | 6 533 | 4 849 | 2 833 | 3 518 | 4 231 | 3 490 | 5 050 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 8 087 | 6 533 | | | | | | | |
Taxation Social Security Payable | | | | | | | | | | | 71 510 | 138 202 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 90 824 | 17 944 | 24 647 | 49 005 | 129 935 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 5 608 | 5 695 | 4 015 | 16 004 | 11 386 | 6 123 | | |
Total Assets Less Current Liabilities | 854 447 | 904 707 | 943 176 | 1 016 023 | 997 857 | 1 010 566 | 1 048 633 | 1 266 090 | 1 674 787 | 1 902 369 | 2 204 278 | 2 890 965 |
Total Borrowings | | | | | | | | | | | 220 503 | 41 762 |
Trade Creditors Trade Payables | | | | 440 262 | 364 020 | 451 247 | 686 602 | 823 528 | 747 127 | 499 534 | 271 114 | 769 454 |
Trade Debtors Trade Receivables | | | | 1 089 512 | 1 091 468 | 1 456 658 | 1 639 590 | 2 047 823 | 2 771 434 | 2 167 487 | 1 333 125 | 3 124 945 |
Turnover Revenue | | | | 5 985 132 | 4 276 331 | 5 832 353 | 6 672 105 | 9 380 527 | | | | |
Total Fees To Auditors | 3 050 | 3 250 | 3 450 | 3 550 | | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 213 889 | 207 676 | 289 962 | 272 997 | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | -34 260 | -31 210 | -26 148 | -25 660 | | | | | | | | |
Creditors Due Within One Year | 930 585 | 800 587 | 1 099 159 | 854 188 | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 17 393 | 18 451 | 15 049 | 10 440 | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 3 638 | 3 824 | 2 907 | 8 087 | | | | | | | | |
Income From Other Participating Interests | | | | 7 363 | | | | | | | | |
Interest Payable Similar Charges | 36 | 15 | 121 | 410 | | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 2 855 | 1 396 | 762 | 920 | | | | | | | | |
Investment Income- Net | | | | 7 363 | | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 850 809 | 900 883 | 940 269 | 1 007 936 | | | | | | | | |
Number Shares Allotted | | 31 579 | 31 579 | 31 579 | | | | | | | | |
Other Creditors Due Within One Year | 274 235 | 180 463 | 397 175 | 364 194 | | | | | | | | |
Other Interest Receivable Similar Income | 2 855 | 1 396 | 762 | 920 | | | | | | | | |
Other Operating Income | | -741 | | | | | | | | | | |
Other Operating Leases Expiring After Five Years | -26 362 | -25 660 | -25 000 | -25 000 | | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | -7 898 | -4 397 | -660 | -660 | | | | | | | | |
Other Operating Leases Expiring Within One Year | -1 153 | -488 | -1 153 | -488 | | | | | | | | |
Other Taxation Social Security Within One Year | 36 098 | 41 760 | 38 152 | 49 732 | | | | | | | | |
Pensions Costs Defined Contribution Schemes | 2 040 | 2 040 | 2 040 | 2 040 | | | | | | | | |
Percentage Associate Held | | 20 | 20 | 20 | | | | | | | | |
Profit Loss For Period | 98 580 | 108 811 | 83 597 | 202 825 | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | -917 | 5 180 | | | | | | | | |
Provisions For Liabilities Charges | 3 638 | 3 824 | 2 907 | 8 087 | | | | | | | | |
Share Capital Allotted Called Up Paid | 31 579 | 31 579 | 31 579 | 31 579 | | | | | | | | |
Tangible Fixed Assets Additions | | 16 183 | 5 399 | 30 223 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 142 956 | 107 227 | 97 620 | 101 466 | | | | | | | | |
Tangible Fixed Assets Depreciation | 99 753 | 67 596 | 67 776 | 57 336 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 18 229 | 15 049 | 10 440 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 50 608 | 14 869 | 20 880 | | | | | | | | |
Tangible Fixed Assets Disposals | | 51 912 | 15 006 | 26 377 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 23 824 | 29 669 | 23 580 | 90 824 | | | | | | | | |
Total Dividend Payment | | | 44 211 | 135 158 | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 25 125 | 29 483 | 24 497 | 85 643 | | | | | | | | |
Trade Creditors Within One Year | 620 252 | 578 364 | 663 832 | 440 262 | | | | | | | | |
Turnover Gross Operating Revenue | 5 410 353 | 5 488 919 | 6 786 209 | 5 985 132 | | | | | | | | |
U K Current Corporation Tax On Income For Period | 25 125 | 29 483 | 24 497 | 37 509 | | | | | | | | |