Profit & Loss |
Date of Accounts |
2019-03-31 | 2020-03-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 52 848 | 225 135 |
Current Assets | 5 049 113 | 6 706 019 |
Debtors | 4 981 980 | 6 470 436 |
Net Assets Liabilities | 1 740 122 | 1 987 804 |
Other Debtors | 58 080 | |
Property Plant Equipment | 3 393 223 | 3 649 884 |
Total Inventories | 14 285 | 10 448 |
|
Other Financial Data |
Audit Fees Expenses | 7 000 | 7 000 |
Accrued Liabilities Deferred Income | 221 331 | 235 481 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 604 216 | 4 282 169 |
Additional Provisions Increase From New Provisions Recognised | | 144 883 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 187 814 |
Administrative Expenses | 2 169 522 | 2 176 435 |
Amounts Owed By Directors | 835 | |
Amounts Owed By Group Undertakings | 433 643 | 908 518 |
Amounts Owed To Directors | | 954 |
Amounts Owed To Group Undertakings | 782 561 | 1 342 996 |
Applicable Tax Rate | 19 | 19 |
Average Number Employees During Period | | 4 |
Cash Cash Equivalents Cash Flow Value | 52 848 | 225 135 |
Comprehensive Income Expense | 479 002 | 486 452 |
Corporation Tax Payable | 98 226 | |
Corporation Tax Recoverable | | 45 578 |
Cost Sales | 16 063 944 | 17 703 707 |
Creditors | 6 157 591 | 7 880 173 |
Current Tax For Period | 70 699 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 17 799 | 144 883 |
Deferred Tax Liabilities | 201 519 | 346 402 |
Depreciation Expense Property Plant Equipment | 733 597 | 895 425 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 217 472 |
Disposals Property Plant Equipment | | 253 200 |
Dividends Paid | 237 781 | 238 770 |
Dividends Paid Classified As Financing Activities | 237 781 | 238 770 |
Dividends Paid On Shares | 237 781 | 238 770 |
Finance Lease Liabilities Present Value Total | 539 548 | 781 286 |
Finance Lease Payments Owing Minimum Gross | 2 032 652 | 2 172 810 |
Fixed Assets | 4 543 223 | 4 899 884 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | 100 000 |
Further Item Operating Income Component Total Other Operating Income | 14 158 | 33 561 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 2 279 940 | 1 130 806 |
Gain Loss In Cash Flows From Change In Accrued Items | 97 739 | 14 150 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -155 858 | 1 004 485 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -108 905 | -1 488 456 |
Gain Loss In Cash Flows From Change In Inventories | -2 950 | 3 837 |
Gain Loss On Disposals Property Plant Equipment | 31 637 | 89 377 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | -9 622 | -16 361 |
Gross Profit Loss | 2 649 572 | 2 823 494 |
Income Expense Recognised Directly In Equity | -237 781 | -238 770 |
Income Taxes Paid Refund Classified As Operating Activities | 28 087 | 53 221 |
Income Tax Expense Credit On Components Other Comprehensive Income | -183 117 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -66 929 | 172 287 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -45 005 |
Increase Decrease In Net Debt From Cash Flows | | 529 260 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 895 425 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 109 825 | 120 790 |
Interest Paid Classified As Operating Activities | 109 825 | 194 290 |
Interest Payable Similar Charges Finance Costs | 109 825 | 194 290 |
Investments | 1 150 000 | 1 250 000 |
Investments Fixed Assets | 1 150 000 | 1 250 000 |
Investments In Group Undertakings | 1 150 000 | 1 250 000 |
Net Cash Flows From Used In Financing Activities | -818 468 | -683 735 |
Net Cash Flows From Used In Investing Activities | -136 743 | 82 849 |
Net Cash Flows From Used In Operating Activities | 888 282 | 773 173 |
Net Cash Generated From Operations | 1 026 194 | 1 020 684 |
Net Current Assets Liabilities | -1 108 478 | -1 174 154 |
Net Debt Funds | 2 762 365 | 3 291 625 |
Net Deferred Tax Liability Asset | 202 462 | 346 402 |
Number Shares Issued Fully Paid | 10 | 10 |
Operating Profit Loss | 494 208 | 680 620 |
Other Comprehensive Income Expense Net Tax | 183 117 | 100 000 |
Other Creditors | 2 696 381 | 3 202 963 |
Other Finance Costs | | 73 500 |
Other Operating Income Format1 | 14 158 | 33 561 |
Other Taxation Social Security Payable | 121 008 | 213 308 |
Par Value Share | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 797 382 | 1 005 400 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 23 032 | 26 096 |
Prepayments Accrued Income | 221 526 | 359 796 |
Proceeds From Loans Advances To Group Undertakings Classified As Financing Activities | 216 695 | 560 435 |
Proceeds From Sales Property Plant Equipment | 173 499 | 125 105 |
Profit Loss | 295 885 | 386 452 |
Profit Loss On Ordinary Activities Before Tax | 384 383 | 486 330 |
Property Plant Equipment Gross Cost | 6 997 439 | 7 932 053 |
Provisions | 201 519 | 346 402 |
Provisions For Liabilities Balance Sheet Subtotal | 201 519 | 346 402 |
Purchase Property Plant Equipment | 310 242 | 42 256 |
Raw Materials | 14 285 | 10 448 |
Revenue From Sale Goods | 18 713 516 | 20 527 201 |
Tax Expense Credit Applicable Tax Rate | 73 033 | 92 294 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -2 674 | 9 735 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 18 139 | 13 987 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 88 498 | 99 878 |
Total Assets Less Current Liabilities | 3 434 745 | 3 725 730 |
Total Current Tax Expense Credit | 70 699 | -45 005 |
Trade Creditors Trade Payables | 1 698 536 | 2 103 185 |
Trade Debtors Trade Receivables | 4 267 896 | 5 156 544 |
Turnover Revenue | 18 713 516 | 20 527 201 |
Advances Credits Directors | 835 | |
Advances Credits Repaid In Period Directors | 24 478 | |
Company Contributions To Money Purchase Plans Directors | 23 032 | 26 096 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 |