Profit & Loss |
Date of Accounts |
2011-03-31 | 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 | 2022-03-31 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 39 710 | 37 602 | 21 021 | 23 711 | 35 098 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 9 501 | 8 705 | 89 025 | 56 268 | | 39 306 | 69 043 | 24 110 | 19 873 |
Current Assets | 173 617 | 151 816 | 126 100 | 114 288 | 106 797 | 95 929 | 150 688 | 136 449 | 128 078 | 141 985 | 196 359 | 201 651 | 131 916 |
Debtors | 153 106 | 127 408 | 78 334 | 101 889 | 95 346 | 85 324 | 59 813 | 78 231 | 126 178 | 100 779 | 125 416 | 175 641 | 111 143 |
Net Assets Liabilities | | | | | 35 098 | 37 441 | 69 564 | 74 976 | 53 500 | 44 104 | 60 440 | 44 963 | 39 322 |
Property Plant Equipment | | | | | 24 601 | 28 145 | 31 341 | 35 226 | 28 485 | 59 397 | 101 223 | 71 283 | 59 815 |
Total Inventories | | | | | 1 950 | 1 900 | 1 850 | 1 950 | 1 900 | 1 900 | 1 900 | 1 900 | 900 |
Cash Bank In Hand | 18 711 | 22 508 | 45 966 | 10 599 | 9 501 | | | | | | | | |
Intangible Fixed Assets | | 3 094 | 5 451 | 4 807 | 4 163 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 39 710 | 37 602 | 21 021 | 23 711 | 35 098 | | | | | | | | |
Stocks Inventory | 1 800 | 1 900 | 1 800 | 1 800 | 1 950 | | | | | | | | |
Tangible Fixed Assets | 8 398 | 8 351 | 5 251 | 9 205 | 24 601 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 214 | 214 | 214 | 214 | 214 | | | | | | | | |
Profit Loss Account Reserve | 16 810 | 14 702 | -1 879 | 811 | 12 198 | | | | | | | | |
Shareholder Funds | 39 710 | 37 602 | 21 021 | 23 711 | 35 098 | | | | | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | | | 2 275 | 2 940 | 3 703 | 203 | 356 | 508 | 661 | 813 | 966 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 14 974 | 13 997 | 20 997 | 25 024 | 32 245 | 40 997 | 57 613 | 53 908 | 56 285 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | | | 9 058 |
Average Number Employees During Period | | | | | 5 | 5 | | | 6 | 7 | 6 | 7 | -8 |
Creditors | | | | | 95 674 | 84 969 | 110 392 | 91 397 | 98 876 | 48 913 | 96 168 | 46 911 | 120 651 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 6 042 | | 3 365 | | 5 870 | | 14 996 | 12 821 |
Disposals Property Plant Equipment | | | | | | 7 477 | | 3 743 | | 9 482 | 417 | 35 629 | 18 149 |
Fixed Assets | 8 398 | 11 445 | 10 702 | 14 012 | 28 764 | 32 003 | 35 448 | 36 548 | 29 654 | 60 414 | 102 087 | 71 995 | 60 374 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 665 | 763 | 146 | 153 | 152 | 153 | 152 | 153 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 5 065 | 7 000 | 7 392 | 7 221 | 14 622 | 16 616 | 11 291 | 15 198 |
Intangible Assets | | | | | 4 163 | 3 858 | 4 107 | 1 322 | 1 169 | 1 017 | 864 | 712 | 559 |
Intangible Assets Gross Cost | | | | | 6 438 | 6 798 | 7 810 | 1 525 | 1 525 | 1 525 | 1 525 | | 1 525 |
Net Current Assets Liabilities | 62 948 | 50 926 | 26 179 | 16 814 | 11 123 | 10 960 | 40 296 | 45 052 | 29 202 | 35 821 | 60 142 | 31 332 | 11 265 |
Property Plant Equipment Gross Cost | | | | | 39 575 | 42 142 | 52 338 | 60 250 | 60 730 | 100 394 | 158 836 | 125 191 | 116 100 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 4 789 | 5 522 | 6 180 | 6 624 | 5 356 | 3 218 | 5 621 | 11 453 | 9 550 |
Amount Specific Advance Or Credit Directors | | | | 14 800 | 11 842 | 14 648 | 214 | 268 | 24 635 | 15 971 | 29 198 | 15 923 | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 11 842 | 14 410 | 26 035 | 53 071 | 79 403 | 36 291 | 73 227 | 59 225 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 14 800 | 11 604 | 40 897 | 53 125 | 54 500 | 45 000 | 60 000 | 72 500 | |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | | 20 453 | 25 139 | | | | | | | |
Accrued Liabilities | | | | | 2 385 | 2 635 | 2 635 | | | | | | |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | 444 | -1 268 | | 2 403 | 5 832 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | 733 | 658 | | | -2 138 | | | |
Administrative Expenses | | | | | 144 825 | 158 041 | | | | | | | |
Amortisation Expense Intangible Assets | | | | | 644 | 665 | | | | | | | |
Bank Borrowings | | | | | 6 869 | | | | | | | | |
Bank Borrowings Overdrafts | | | | | 6 869 | | | | | | | | |
Comprehensive Income Expense | | | | | 112 387 | 85 343 | | | | | | | |
Corporation Tax Payable | | | | | 25 607 | 21 456 | 27 618 | | | | | | |
Cost Sales | | | | | 47 237 | 40 002 | | | | | | | |
Current Tax For Period | | | | | 25 607 | 21 456 | | | | | | | |
Depreciation Expense Property Plant Equipment | | | | | 3 588 | 5 065 | | | | | | | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | 3 646 | | | | | |
Disposals Intangible Assets | | | | | | | | 7 048 | | | | | |
Dividends Paid | | | | | 101 000 | 83 000 | 76 500 | 108 000 | 109 000 | 90 000 | 120 000 | 145 000 | |
Dividends Paid On Shares Final | | | | | 101 000 | 83 000 | | | | | | | |
Further Item Interest Expense Component Total Interest Expense | | | | | 11 | 10 | | | | | | | |
Gain Loss On Disposals Property Plant Equipment | | | | | -31 | -1 435 | | | | | | | |
Gross Profit Loss | | | | | 287 182 | 265 938 | | | | | | | |
Interest Expense On Bank Loans Similar Borrowings | | | | | 540 | 188 | | | | | | | |
Interest Expense On Bank Overdrafts | | | | | 708 | 199 | | | | | | | |
Interest Payable Similar Charges Finance Costs | | | | | 1 259 | 397 | | | | | | | |
Issue Equity Instruments | | | | | 214 | | | | | | | | |
Number Shares Issued Fully Paid | | | | | | 214 | 214 | 214 | 216 | 216 | 216 | 216 | |
Operating Profit Loss | | | | | 142 357 | 107 897 | | | | | | | |
Other Creditors | | | | | 7 023 | 1 802 | 167 | | | | | | |
Other Deferred Tax Expense Credit | | | | | 3 108 | 733 | | | | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | 4 | 32 | | | | | | | |
Other Taxation Social Security Payable | | | | | 1 691 | 1 710 | 2 718 | | | | | | |
Par Value Share | | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Prepayments | | | | | 1 282 | 1 391 | 1 656 | | | | | | |
Profit Loss | | | | | 112 387 | 85 343 | 108 623 | 113 412 | 87 522 | 80 604 | 136 336 | 129 523 | |
Profit Loss On Ordinary Activities Before Tax | | | | | 141 102 | 107 532 | | | | | | | |
Provisions | | | | | 4 789 | 5 522 | 6 180 | 6 624 | 5 356 | 3 218 | 5 621 | 11 453 | |
Social Security Costs | | | | | 2 431 | 2 823 | | | | | | | |
Staff Costs Employee Benefits Expense | | | | | 68 621 | 81 592 | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 28 715 | 22 189 | | | | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | 360 | 1 012 | 763 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 10 044 | 10 196 | 11 655 | 480 | 49 146 | 58 859 | 1 984 | |
Total Assets Less Current Liabilities | 71 346 | 62 371 | 36 881 | 30 826 | 39 887 | 42 963 | 75 744 | 81 600 | 58 856 | 96 235 | 162 229 | 103 327 | |
Total Operating Lease Payments | | | | | 952 | 1 453 | | | | | | | |
Trade Creditors Trade Payables | | | | | 28 006 | 34 889 | 50 542 | | | | | | |
Trade Debtors Trade Receivables | | | | | 70 381 | 54 524 | 58 157 | | | | | | |
Turnover Revenue | | | | | 334 419 | 305 940 | | | | | | | |
Wages Salaries | | | | | 66 190 | 78 769 | | | | | | | |
Creditors Due After One Year Total Noncurrent Liabilities | 30 184 | 23 336 | | | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 110 669 | 100 890 | | | | | | | | | | | |
Intangible Fixed Assets Additions | | 3 438 | 3 000 | | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 0 | 344 | 987 | 1 631 | 2 275 | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 344 | 643 | 644 | 644 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 0 | 3 438 | 6 438 | 6 438 | 6 438 | | | | | | | | |
Provisions For Liabilities Charges | 1 452 | 1 433 | 856 | 1 681 | 4 789 | | | | | | | | |
Share Premium Account | 22 686 | 22 686 | 22 686 | 22 686 | 22 686 | | | | | | | | |
Tangible Fixed Assets Additions | | 2 962 | 764 | 6 180 | 19 015 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 21 430 | 24 392 | 15 788 | 21 968 | 39 575 | | | | | | | | |
Tangible Fixed Assets Depreciation | 13 032 | 16 041 | 10 537 | 12 763 | 14 974 | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 3 009 | | | | | | | | | | | |
Creditors Due After One Year | | 23 336 | 15 004 | 5 434 | | | | | | | | | |
Creditors Due Within One Year | | 100 890 | 99 921 | 97 474 | 95 674 | | | | | | | | |
Number Shares Allotted | | | 214 | 214 | 214 | | | | | | | | |
Secured Debts | | | 22 964 | 13 394 | 6 869 | | | | | | | | |
Share Capital Allotted Called Up Paid | | 214 | 214 | 214 | 214 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 2 357 | 2 226 | 3 588 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 7 861 | | 1 377 | | | | | | | | |
Tangible Fixed Assets Disposals | | | 9 368 | | 1 408 | | | | | | | | |