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 | 2022-03-31 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 186 225 | 186 225 | 189 540 | 189 540 | 185 694 | 185 694 | 155 879 | 155 879 | 156 260 | 156 260 | 168 263 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | | | | | 79 551 | 51 449 | 186 031 | 107 781 |
Current Assets | 246 087 | | 233 912 | 233 912 | 234 616 | 234 616 | 210 757 | 210 757 | 217 645 | 217 645 | 220 374 | 220 183 | 307 763 | 228 404 |
Debtors | 166 456 | | 127 333 | 127 333 | 192 584 | 192 584 | 147 399 | 147 399 | 149 889 | 149 889 | 140 823 | 168 734 | 121 732 | 120 623 |
Net Assets Liabilities | | | | | | | | | | | 168 263 | 177 942 | | |
Other Debtors | 819 | | 699 | 699 | 1 031 | 1 031 | 1 240 | 1 240 | 16 950 | 1 038 | 3 792 | 3 414 | 26 616 | 43 951 |
Property Plant Equipment | | | | | | | | | | | 4 039 | 2 883 | 443 462 | 431 364 |
Cash Bank In Hand | 79 631 | | 106 579 | 106 579 | 42 032 | 42 032 | 63 358 | 63 358 | 67 756 | 67 756 | 79 551 | | | |
Net Assets Liabilities Including Pension Asset Liability | 186 225 | | 189 540 | 189 540 | 185 694 | 185 694 | 155 879 | 155 879 | 156 260 | 156 260 | 168 263 | | | |
Tangible Fixed Assets | 842 | 842 | 1 270 | 1 270 | 891 | 891 | 1 566 | 1 566 | 4 362 | 4 362 | 4 039 | | | |
Trade Debtors | 39 620 | | 41 181 | 41 181 | 38 750 | 38 750 | 34 493 | 34 493 | 35 185 | 35 185 | 35 971 | | | |
|
Capital & Reserves |
Called Up Share Capital | 7 400 | | 7 400 | 7 400 | 7 400 | 7 400 | 7 400 | 7 400 | 7 400 | 7 400 | 7 400 | | | |
Profit Loss Account Reserve | 136 225 | 136 225 | 139 540 | 139 540 | 135 694 | 135 694 | 105 879 | 105 879 | 106 260 | 106 260 | 118 263 | | | |
Shareholder Funds | 186 225 | 186 225 | 189 540 | 189 540 | 185 694 | 185 694 | 155 879 | 155 879 | 156 260 | 156 260 | 168 263 | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 1 992 | 3 148 | 31 094 | 43 192 |
Administrative Expenses | 98 628 | | 94 304 | | 93 658 | | 79 201 | | 77 112 | | 78 534 | 76 485 | | |
Amounts Owed By Subsidiaries | | | | | | | | | | | 101 060 | 125 842 | | |
Amounts Owed To Subsidiaries | | | | | | | | | | | | 372 | | |
Average Number Employees During Period | | | | | 10 | | 10 | | | | 8 | 8 | 16 | 15 |
Corporation Tax Payable | | | | | | | | | | | 19 400 | 17 000 | | |
Cost Sales | 152 963 | | 150 063 | | 151 240 | | 157 826 | | 164 048 | | 148 315 | 140 567 | | |
Creditors | | | | | | | | | | | 55 350 | 44 524 | 228 868 | 127 726 |
Distribution Costs | 19 610 | | 16 153 | | 16 489 | | 17 408 | | 18 427 | | 18 821 | 18 078 | | |
Dividends Paid | | | | | | | | | | | 65 000 | 55 000 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | 11 490 | 8 067 | 4 143 | 726 |
Gross Profit Loss | 193 639 | | 181 581 | | 170 468 | | 186 457 | | 183 056 | | 192 226 | 173 853 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | | | | 1 156 | | 12 098 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 1 | | | |
Net Current Assets Liabilities | 185 383 | | 188 270 | 188 270 | 184 803 | 184 803 | 154 429 | 154 429 | 152 770 | 152 770 | 165 024 | 175 659 | 78 895 | 100 678 |
Operating Profit Loss | 78 708 | | 72 103 | | 60 774 | | 90 903 | | 89 111 | | 96 237 | 81 366 | | |
Other Creditors | | | | | | | | | | | 8 494 | 9 829 | 27 066 | 37 507 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | | 25 | | |
Other Operating Income Format1 | | | | | | | | | | | 1 366 | 2 076 | | |
Other Taxation Social Security Payable | | | | | | | | | | | 13 587 | 12 536 | 37 029 | 30 414 |
Profit Loss | | | | | | | | | | | 77 003 | 64 679 | | |
Profit Loss On Ordinary Activities Before Tax | 78 708 | | 72 103 | | 60 774 | | 90 903 | | 89 111 | | 96 236 | 81 391 | | |
Property Plant Equipment Gross Cost | | | | | | | | | | | 6 031 | 6 031 | 474 556 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | | 800 | 600 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 19 233 | 16 712 | | |
Total Assets Less Current Liabilities | | | | | 185 694 | | 155 995 | 155 995 | 157 132 | 157 132 | 169 063 | 178 542 | 522 358 | 532 043 |
Trade Creditors Trade Payables | | | | | | | | | | | 13 869 | 4 787 | 31 759 | 16 503 |
Trade Debtors Trade Receivables | | | | | | | | | | | 35 971 | 39 478 | 95 116 | 76 672 |
Turnover Revenue | | | | | | | | | | | 340 541 | 314 420 | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | | | | | 266 700 | |
Amounts Owed To Group Undertakings | | | | | | | | | | | | | 133 014 | 43 302 |
Fixed Assets | | | | | | | | | | | | | 443 463 | 431 365 |
Intangible Assets | | | | | | | | | | | | | 1 | 1 |
Intangible Assets Gross Cost | | | | | | | | | | | | | 266 701 | |
Number Shares Issued Fully Paid | | | | | | | | | | | | | | 7 400 |
Par Value Share | | | | 1 | | 1 | | 1 | | 1 | 1 | | | 1 |
Audit Fees Expenses | 1 150 | | 1 250 | 1 250 | 1 250 | 1 250 | 1 500 | 1 500 | 1 600 | 1 600 | 1 700 | | | |
Company Contributions To Money Purchase Schemes Directors | 1 271 | | 1 335 | 1 335 | 976 | 976 | | | | | | | | |
Director Remuneration | 40 217 | | 40 154 | 40 154 | 40 060 | 40 060 | | | | | | | | |
Director Remuneration Benefits Including Payments To Third Parties | 41 488 | | 41 489 | 41 489 | 41 036 | 41 036 | | | | | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | 1 | | | | | | | | | |
Accruals Deferred Income Within One Year | 9 131 | | 8 246 | 8 246 | 11 178 | 11 178 | 8 332 | 8 332 | | 16 136 | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | 9 | | -112 | | -280 | | -398 | | | | | | | |
Administration Support Average Number Employees | | | | | 6 | | 5 | | | | | | | |
Aggregate Dividends Paid In Financial Year | 60 000 | | 50 000 | | 50 000 | | 100 000 | | 70 000 | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 123 658 | | 83 588 | 83 588 | 150 790 | 150 790 | 109 958 | 109 958 | 97 754 | 97 754 | 101 060 | | | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | | | 132 | 132 | | | | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -50 | | -7 | | 116 | | -76 | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | 650 | | 650 | 650 | 650 | 650 | 650 | 650 | | 650 | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | 3 259 | | 3 259 | 3 259 | 3 259 | 3 259 | 2 716 | 2 716 | | 3 138 | | | | |
Commitments Under Non-cancellable Operating Leases Total | | | | | | | | | 3 788 | | 4 073 | | | |
Corporation Tax Due Within One Year | 22 200 | | 18 900 | 18 900 | 14 900 | 14 900 | 21 000 | 21 000 | 18 200 | 18 200 | 19 400 | | | |
Creditors Due Within One Year | 60 704 | | 45 642 | 45 642 | 49 813 | 49 813 | 56 328 | 56 328 | 64 875 | 64 875 | 55 350 | | | |
Depreciation Impairment Reversal Tangible Fixed Assets | 448 | | 408 | 408 | 379 | 379 | 565 | 565 | 724 | 724 | 1 129 | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | | | | | | 116 | 116 | 872 | 872 | 800 | | | |
Expenses Not Deductible For Tax Purposes | 26 | | 40 | | 32 | | 23 | | | | | | | |
Hire Leasing Plant Machinery Costs | | | | | 3 274 | | 3 402 | | | | | | | |
Hire Property Other Lease Expenditure | | | | | 7 800 | | 7 800 | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | 9 | | -112 | | -280 | | -398 | | | | | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | | | | | | | 116 | | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | 650 | | 650 | 650 | 650 | 650 | 650 | 650 | | 650 | | | | |
Number Shares Allotted | | | | 7 400 | | 7 400 | | 7 400 | | 7 400 | 7 400 | | | |
Operating Leases Expiring Between Two Five Years | | | | | | | | | 3 138 | | 3 423 | | | |
Operating Leases Expiring Within One Year | | | | | | | | | 650 | | 650 | | | |
Other Creditors Due Within One Year | | | | | | | | | 16 136 | | 8 494 | | | |
Other Differences Leading To An Increase Decrease In Tax Charge | 86 | | 106 | | -398 | | 7 | | | | | | | |
Other Operating Income | 3 307 | | 979 | | 453 | | 1 055 | | 1 594 | | | | | |
Other Operating Leases Expiring Between Two Five Years | 3 259 | | 3 259 | 3 259 | 3 259 | 3 259 | | | | 3 138 | | | | |
Other Operating Leases Expiring Within One Year | | | | | | | 2 716 | 2 716 | | | | | | |
Other Taxation Social Security Within One Year | 17 094 | | 16 289 | 16 289 | 13 704 | 13 704 | 14 731 | 14 731 | 15 131 | 15 131 | 13 587 | | | |
Pension Costs | 1 794 | | 2 188 | | 2 469 | | 1 402 | | 1 314 | | | | | |
Pensions Costs Defined Contribution Schemes | 1 794 | | 2 188 | | 2 469 | | 1 402 | | | | | | | |
Prepayments Accrued Income Current Asset | 2 359 | | 1 865 | 1 865 | 2 013 | 2 013 | 1 708 | 1 708 | | 15 912 | | | | |
Production Average Number Employees | | | | | 2 | | 2 | | | | | | | |
Profit Loss For Period | 56 499 | | 53 315 | | 46 154 | | 70 185 | | 70 381 | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | | | | | 116 | 116 | 756 | 756 | -72 | | | |
Provisions For Liabilities Charges | | | | | | | 116 | 116 | 872 | 872 | 800 | | | |
Selling Average Number Employees | | | | | 2 | | 3 | | | | | | | |
Share Capital Allotted Called Up Paid | 7 400 | | 7 400 | 7 400 | 7 400 | 7 400 | 7 400 | 7 400 | 7 400 | 7 400 | 7 400 | | | |
Share Premium Account | 42 600 | 42 600 | 42 600 | 42 600 | 42 600 | 42 600 | 42 600 | 42 600 | 42 600 | 42 600 | 42 600 | | | |
Social Security Costs | 8 574 | | 7 970 | | 6 794 | | 4 632 | | | | | | | |
Staff Costs | 109 829 | | 105 583 | | 102 598 | | 86 825 | | | | | | | |
Standard Nominal Tax Rate | 28 | | 26 | | 24 | | 23 | | | | | | | |
Tangible Fixed Assets Additions | | | | 836 | | | | 1 240 | | 3 695 | 843 | | | |
Tangible Fixed Assets Cost Or Valuation | | 2 967 | | 3 075 | | 3 075 | | 4 315 | | 5 619 | 6 031 | | | |
Tangible Fixed Assets Depreciation | | 2 125 | | 1 805 | | 2 184 | | 2 749 | | 1 257 | 1 992 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | 408 | | 379 | | 565 | | 724 | 1 129 | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 728 | | | | | | 2 216 | 394 | | | |
Tangible Fixed Assets Disposals | | | | 728 | | | | | | 2 391 | 431 | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 22 038 | | 18 747 | | 14 586 | | 20 908 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 22 209 | | 18 788 | | 14 620 | | 20 718 | | 18 730 | | | | | |
Total Dividend Payment | 60 000 | | 50 000 | | 50 000 | | 100 000 | | | | | | | |
Trade Creditors Within One Year | 12 279 | | 2 075 | 2 075 | 10 031 | 10 031 | 12 265 | 12 265 | 15 408 | 15 408 | 13 869 | | | |
Turnover Gross Operating Revenue | 346 602 | | 331 644 | 331 644 | 321 708 | 321 708 | 344 283 | 344 283 | 347 104 | 347 104 | | | | |
U K Current Corporation Tax | 22 209 | | 18 788 | | 14 620 | | 20 602 | | 17 973 | | | | | |
U K Current Corporation Tax On Income For Period | 22 200 | | 18 900 | | 14 900 | | 21 000 | | | | | | | |
U K Deferred Tax | | | | | | | | | 757 | | | | | |
Undiscounted Provision For Deferred Taxation | | | | | | | 116 | 116 | | 872 | | | | |
Wages Salaries | 99 461 | | 95 425 | | 93 335 | | 80 791 | | | | | | | |