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 | 2022-03-31 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 555 022 | 1 581 642 | 1 557 158 | 1 781 912 | 1 773 145 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 328 328 | 402 243 | 274 524 | 2 416 584 | 2 111 436 | 2 844 491 | 2 395 796 | 2 982 533 |
Current Assets | 1 804 196 | 2 028 899 | 2 048 285 | 2 081 483 | 2 277 823 | 2 759 919 | 3 047 917 | 4 723 088 | 4 234 397 | 6 459 346 | 6 925 508 | 6 741 312 |
Debtors | 1 281 077 | 1 692 489 | 1 635 699 | 1 719 674 | 1 758 495 | 2 094 516 | 2 416 891 | 1 832 779 | 1 907 060 | 2 928 713 | 3 228 982 | 2 720 019 |
Net Assets Liabilities | | | | | 1 773 145 | 2 079 512 | 2 455 519 | 3 705 846 | 3 131 895 | 4 144 511 | 5 711 927 | 6 100 085 |
Other Debtors | | | | | 489 995 | 85 439 | 65 138 | 90 623 | 14 661 | 22 388 | 45 608 | 112 942 |
Property Plant Equipment | | | | | 875 397 | 1 092 215 | 1 021 291 | 936 329 | 959 604 | 1 094 439 | 1 165 665 | 1 358 671 |
Total Inventories | | | | | 191 000 | 263 160 | 356 502 | 473 725 | 215 901 | 686 142 | 1 300 730 | |
Cash Bank In Hand | 209 298 | 74 618 | 112 586 | 182 809 | 328 328 | | | | | | | |
Intangible Fixed Assets | 2 | 2 | 2 | 2 | 2 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 555 022 | 1 581 642 | 1 557 158 | 1 714 592 | 1 773 145 | | | | | | | |
Stocks Inventory | 313 821 | 261 792 | 300 000 | 179 000 | 191 000 | | | | | | | |
Tangible Fixed Assets | 723 549 | 924 862 | 906 669 | 1 018 073 | 875 397 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 80 | 80 | 80 | 80 | 80 | | | | | | | |
Profit Loss Account Reserve | 1 334 960 | 1 361 580 | 1 337 096 | 1 561 850 | 1 553 083 | | | | | | | |
Shareholder Funds | 1 555 022 | 1 581 642 | 1 557 158 | 1 781 912 | 1 773 145 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 16 500 | 17 500 | 19 500 |
Accrued Liabilities Deferred Income | | | | | | | | | | 486 693 | 251 375 | 104 919 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 1 784 901 | 1 736 193 | 1 674 975 | 1 850 843 | 1 901 937 | 2 132 169 | 1 878 253 | 2 216 889 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | 406 063 | 550 803 |
Administrative Expenses | | | | | | | | | 564 035 | 478 939 | 920 158 | 835 699 |
Amounts Owed To Group Undertakings | | | | | | | | | 567 772 | 567 772 | | |
Average Number Employees During Period | | | | | | 20 | 22 | 26 | 27 | 28 | 31 | 34 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | | | 613 128 | 709 985 | 367 147 |
Comprehensive Income Expense | | | | | | | | | 466 049 | 1 376 536 | 2 212 416 | 950 158 |
Corporation Tax Payable | | | | | | | | | | 286 039 | 330 457 | |
Corporation Tax Recoverable | | | | | | | | | 83 928 | 85 053 | | 54 545 |
Cost Sales | | | | | | | | | 10 736 229 | 9 892 377 | 17 417 421 | 18 715 138 |
Creditors | | | | | 416 472 | 365 710 | 344 571 | 278 723 | 250 014 | 171 499 | 122 105 | 32 765 |
Current Tax For Period | | | | | | | | | 98 072 | 286 039 | 474 457 | 183 455 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | 39 000 | 16 000 | 117 000 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 213 152 | 218 603 | |
Distribution Costs | | | | | | | | | 305 486 | 387 186 | 362 060 | 250 966 |
Dividends Paid | | | | | | | | | 1 040 000 | 363 920 | 645 000 | 562 000 |
Dividends Paid On Shares Interim | | | | | | | | | 1 040 000 | 363 920 | 645 000 | 562 000 |
Finance Lease Liabilities Present Value Total | | | | | 416 472 | 365 710 | 344 571 | 278 723 | 250 014 | 171 499 | 122 105 | 32 765 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | 411 740 | 296 591 | 122 106 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | 903 | -903 | -17 845 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 98 220 | 99 035 | 394 412 | 1 262 050 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | 4 937 | -23 279 | |
Government Grant Income | | | | | | | | | | 82 441 | 17 604 | |
Gross Profit Loss | | | | | | | | | 1 459 281 | 2 468 297 | 3 938 802 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | | 3 275 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 269 477 | 288 910 | 281 291 | | 284 969 | 311 558 | 357 797 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | 17 572 | 12 315 | 12 187 | |
Interest Income On Bank Deposits | | | | | | | | | | 4 455 | 2 872 | 30 445 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 17 572 | 12 315 | 12 187 | 8 300 |
Net Current Assets Liabilities | 958 640 | 951 215 | 942 747 | 1 093 309 | 1 438 218 | 1 494 005 | 1 899 797 | 3 181 240 | 2 575 305 | 3 413 571 | 4 876 367 | 5 099 179 |
Operating Profit Loss | | | | | | | | | 589 760 | 1 709 435 | 2 712 188 | |
Other Creditors | | | | | 212 354 | 272 247 | 195 322 | 288 608 | 71 180 | 75 521 | 53 107 | 67 887 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 565 474 | 19 161 |
Other Disposals Property Plant Equipment | | | | | | | | | | | 588 753 | 19 161 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 11 933 | 4 455 | 2 872 | 30 445 |
Other Operating Income Format1 | | | | | | | | | | 107 263 | 55 604 | 36 000 |
Other Taxation Social Security Payable | | | | | 44 321 | 229 789 | 310 407 | 532 041 | 9 068 | 17 841 | 312 945 | 214 623 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 11 094 | 9 042 | 248 815 | 90 633 |
Prepayments Accrued Income | | | | | | | | | | 96 178 | 93 605 | 110 792 |
Profit Loss | | | | | | | | | 466 049 | 1 376 536 | 2 212 416 | 950 158 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 584 121 | 1 701 575 | 2 702 873 | 1 253 888 |
Property Plant Equipment Gross Cost | | | | | 2 660 298 | 2 828 408 | 2 696 266 | 2 787 172 | 2 861 541 | 3 226 608 | 3 043 918 | 3 575 560 |
Raw Materials Consumables | | | | | | | | | | 686 142 | 1 300 730 | |
Social Security Costs | | | | | | | | | 45 664 | 45 381 | 47 325 | |
Staff Costs Employee Benefits Expense | | | | | | | | | 635 120 | 648 450 | 985 608 | 1 035 359 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | 192 000 | 208 000 | 325 000 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 110 983 | 323 299 | 513 546 | 238 239 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 379 | 227 | 3 555 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 118 072 | 325 039 | 490 457 | 303 730 |
Total Assets Less Current Liabilities | 1 682 191 | 1 876 079 | 1 849 418 | 2 178 704 | 2 313 617 | 2 586 222 | 2 921 090 | 4 117 569 | 3 534 909 | 4 508 010 | 6 042 032 | 6 457 850 |
Total Current Tax Expense Credit | | | | | | | | | | | 474 457 | 186 730 |
Total Operating Lease Payments | | | | | | | | | | 117 475 | 134 417 | |
Trade Creditors Trade Payables | | | | | 352 356 | 558 828 | 514 105 | 575 852 | 292 737 | 776 651 | 926 771 | 1 165 363 |
Trade Debtors Trade Receivables | | | | | 1 268 500 | 2 009 077 | 2 351 753 | 1 742 156 | 1 723 907 | 2 725 094 | 3 089 769 | 2 441 740 |
Turnover Revenue | | | | | | | | | 12 195 510 | 12 360 674 | 21 356 223 | |
Wages Salaries | | | | | | | | | 578 362 | 594 027 | 689 468 | 878 400 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | | | | 240 000 | |
Director Remuneration | | | | | | | | | 17 576 | 17 888 | 35 872 | 17 957 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | | 17 888 | 275 872 | 97 957 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | 2 | 2 | | |
Capital Redemption Reserve | 2 | 2 | 2 | 2 | 2 | | | | | | | |
Creditors Due After One Year | 59 889 | 260 437 | 232 760 | 270 792 | 416 472 | | | | | | | |
Creditors Due Within One Year | 845 556 | 1 077 685 | 1 105 538 | 920 854 | 839 605 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 318 185 | 350 128 | 105 423 | | 54 737 | | |
Disposals Intangible Assets | | | | | | | | 2 | | | | |
Disposals Property Plant Equipment | | | | | | 569 895 | 482 733 | 173 850 | | 92 800 | | |
Fixed Assets | 723 551 | 924 864 | 906 671 | 1 018 075 | 875 399 | 1 092 217 | 1 021 293 | 936 329 | | | | |
Increase Decrease In Property Plant Equipment | | | | | | 599 157 | 109 000 | 181 424 | | | | |
Intangible Assets | | | | | 2 | 2 | 2 | | | | | |
Intangible Assets Gross Cost | | | | | 2 | 2 | 2 | | | | | |
Intangible Fixed Assets Cost Or Valuation | 2 | 2 | 2 | 2 | | | | | | | | |
Number Shares Allotted | | 80 | 80 | 80 | 80 | | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | 1 | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 124 000 | 141 000 | 121 000 | 133 000 | 153 000 | 192 000 | | |
Provisions For Liabilities Charges | 67 280 | 34 000 | 59 500 | 126 000 | 124 000 | | | | | | | |
Secured Debts | 114 467 | 384 797 | 339 187 | 411 550 | 647 046 | | | | | | | |
Share Capital Allotted Called Up Paid | 80 | 80 | 80 | 80 | 80 | | | | | | | |
Share Premium Account | 219 980 | 219 980 | 219 980 | 219 980 | 219 980 | | | | | | | |
Tangible Fixed Assets Additions | | 436 770 | 232 140 | 476 925 | 221 909 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 284 871 | 2 700 991 | 2 862 426 | 2 612 378 | 2 660 298 | | | | | | | |
Tangible Fixed Assets Depreciation | 1 561 322 | 1 776 129 | 1 955 757 | 1 594 305 | 1 784 901 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 214 807 | 242 964 | 274 632 | 267 290 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 63 336 | 636 084 | 76 694 | | | | | | | |
Tangible Fixed Assets Disposals | | 20 650 | 70 705 | 726 973 | 173 989 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 738 005 | 350 591 | 264 756 | | 457 867 | | |
Accrued Liabilities | | | | | | | | | 140 660 | 486 693 | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | | 39 000 | | |
Applicable Tax Rate | | | | | | | | | 19 | 19 | | |
Merchandise | | | | | | | | | 215 901 | 686 142 | | |
Number Shares Issued Fully Paid | | | | | | | | | | 80 | | |
Other Deferred Tax Expense Credit | | | | | | | | | 20 000 | 39 000 | | |
Prepayments | | | | | | | | | 84 564 | 96 178 | | |
Provisions | | | | | | | | | 153 000 | 192 000 | | |
Rental Leasing Income | | | | | | | | | | 24 822 | | |