Profit & Loss |
Date of Accounts |
2012-04-30 | 2013-04-30 | 2014-04-30 | 2015-04-30 | 2016-06-30 | 2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | -18 205 | -24 185 | -20 522 | -170 643 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 1 425 | 3 413 | 152 | 57 | 74 | 32 | 121 |
Current Assets | 101 531 | 70 179 | 51 932 | 37 948 | 26 866 | 34 291 | 33 223 | 27 092 | 22 863 | 23 034 | 23 088 | 23 719 |
Debtors | 99 785 | 53 982 | 50 540 | 37 948 | 26 866 | 32 866 | 29 810 | 26 940 | 22 806 | 22 960 | 23 056 | 23 598 |
Net Assets Liabilities | | | | | -22 501 | -26 115 | -25 161 | -26 970 | -32 805 | -35 028 | -37 383 | -37 594 |
Other Debtors | | | | | 13 023 | 13 023 | 13 243 | 13 373 | 13 190 | 13 343 | 13 440 | 13 982 |
Total Inventories | | | | | | | | | | 1 092 482 | 1 275 579 | |
Cash Bank In Hand | | 14 713 | | | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | -18 205 | -24 185 | -20 522 | -170 643 | | | | | | | | |
Stocks Inventory | 1 746 | 1 484 | 1 392 | | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | | | | | | | | |
Profit Loss Account Reserve | -18 208 | -24 188 | -20 525 | -170 646 | | | | | | | | |
Shareholder Funds | -18 205 | -24 185 | -20 522 | -170 643 | | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | | 1 400 | 2 000 | 334 870 | 1 658 | 199 145 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | | | 1 485 144 | 1 773 953 | 2 044 504 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | 15 875 | 181 368 |
Administrative Expenses | | | | | | | | | | 4 507 895 | 5 462 629 | 5 956 703 |
Amounts Owed To Group Undertakings | | | | | 1 760 | 16 077 | 19 397 | 23 546 | 30 246 | 38 626 | 43 326 | 45 826 |
Average Number Employees During Period | | | | | | | | 2 | 2 | 2 | 2 | 2 |
Bank Borrowings | | | | | | | | 13 629 | 7 935 | 2 115 | 86 667 | 66 666 |
Bank Borrowings Overdrafts | | | | | 24 920 | 19 459 | 13 601 | 8 182 | 2 243 | 195 269 | 20 000 | 20 000 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | | | 1 186 621 | 1 121 998 | 1 103 573 |
Cash Cash Equivalents | | | | | | | | | 1 171 853 | 644 896 | 398 390 | 192 659 |
Comprehensive Income Expense | | | | | | | | | | 440 158 | 36 916 | -566 099 |
Corporation Tax Recoverable | | | | | | | | | | 38 691 | 104 665 | 158 996 |
Cost Sales | | | | | | | | | | 8 803 954 | 9 696 752 | 9 479 736 |
Creditors | | | | | 169 287 | 190 746 | 184 888 | 30 393 | 37 938 | 42 575 | 44 984 | 45 826 |
Current Tax For Period | | | | | | | | | | | | -158 137 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | | | | | -13 060 | 45 116 | -230 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | | | | 2 552 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | 121 000 | 26 000 | -102 700 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | 625 766 | 420 129 | 1 058 754 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | 286 993 | 289 113 | 292 417 |
Finished Goods Goods For Resale | | | | | | | | | | 407 548 | 650 347 | 591 506 |
Further Item Creditors Component Total Creditors | | | | | | | | 171 287 | 171 287 | 171 287 | 171 287 | 171 287 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | 1 718 | 1 084 | -18 809 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | -584 | -2 302 | |
Government Grant Income | | | | | | | | | | 444 290 | 3 431 | |
Gross Profit Loss | | | | | | | | | | 4 326 113 | 5 504 796 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | 37 832 | 200 120 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | -37 832 | -103 806 | -96 314 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | | | 288 809 | 275 988 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | 17 135 | 22 028 | |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | | | | | | | 925 | 461 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 47 919 | 52 447 | |
Interest Income On Bank Deposits | | | | | | | | | | | 20 | 1 706 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -138 730 | -135 863 | -181 679 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 138 730 | 135 863 | 181 679 |
Interest Received Classified As Investing Activities | | | | | | | | | | -13 | -209 | -5 181 |
Investments Fixed Assets | 150 900 | 150 900 | 150 900 | 51 | 150 800 | 155 800 | 155 800 | 155 800 | 155 800 | 155 800 | 155 800 | 155 800 |
Investments In Subsidiaries | | | | | | | | 155 800 | 155 800 | 155 800 | 155 800 | 155 800 |
Net Cash Generated From Operations | | | | | | | | | | 160 529 | 191 696 | 546 687 |
Net Current Assets Liabilities | 63 791 | 49 992 | 24 694 | 4 815 | -4 014 | 8 831 | 3 927 | -3 301 | -15 075 | -19 541 | | |
Net Finance Income Costs | | | | | | | | | | 13 | 209 | 5 181 |
Operating Profit Loss | | | | | | | | | | 662 043 | 94 764 | |
Other Creditors | | | | | 169 287 | 171 287 | 171 287 | | | 2 363 514 | 2 325 097 | 239 189 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 53 119 | 5 437 |
Other Disposals Property Plant Equipment | | | | | | | | | | | 59 733 | 9 568 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 13 | 209 | 5 181 |
Other Remaining Borrowings | | | | | | | | | | 480 002 | 554 617 | 358 732 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 115 380 | 118 309 |
Percentage Class Share Held In Subsidiary | | | | | | | | | 75 | 75 | 75 | |
Prepayments Accrued Income | | | | | | | | | | 245 233 | 318 341 | 260 192 |
Profit Loss | | | | | | | | -1 809 | -5 835 | -2 223 | -2 355 | -211 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 523 326 | -40 890 | -923 250 |
Property Plant Equipment Gross Cost | | | | | | | | | | 4 655 366 | 4 671 241 | 4 843 041 |
Raw Materials Consumables | | | | | | | | | | 684 934 | 625 232 | |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 3 435 918 | 3 500 620 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | 134 000 | 160 000 | 57 300 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | | | | | -48 892 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 4 661 | 400 | 482 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 83 168 | -77 806 | -357 151 |
Total Assets Less Current Liabilities | 214 691 | 200 892 | 175 594 | 4 866 | 146 786 | 164 631 | 159 727 | 152 499 | 140 725 | 136 259 | | |
Total Borrowings | | | | | | | | | | 919 308 | 1 274 384 | 1 315 072 |
Total Current Tax Expense Credit | | | | | | | | | | | -103 806 | -254 451 |
Trade Creditors Trade Payables | | | | | 1 800 | 2 520 | 2 399 | | | 680 970 | 706 164 | 841 554 |
Trade Debtors Trade Receivables | | | | | 13 843 | 19 843 | 16 567 | 13 567 | 9 616 | 9 617 | 9 616 | 9 616 |
Turnover Revenue | | | | | | | | | | 13 130 067 | 15 201 548 | |
Wages Salaries | | | | | | | | | | 2 823 546 | 3 333 432 | 3 116 732 |
Amount Specific Advance Or Credit Directors | | | | 4 429 | 4 429 | 4 429 | 4 429 | | | | | |
Investments In Group Undertakings | | | | | 150 800 | 155 800 | 155 800 | | | | | |
Other Taxation Social Security Payable | | | | | | 44 | | | | | | |
Capital Redemption Reserve | 1 | 1 | 1 | 1 | | | | | | | | |
Creditors Due After One Year | 232 896 | 225 077 | 196 116 | 175 509 | | | | | | | | |
Creditors Due Within One Year | 37 740 | 20 187 | 27 238 | 33 133 | | | | | | | | |
Fixed Assets | 150 900 | 150 900 | 150 900 | 51 | | | | | | | | |
Instalment Debts Due After5 Years | 403 | | | | | | | | | | | |
Number Shares Allotted | 2 | 2 | 2 | 2 | | | | | | | | |
Par Value Share | | 1 | 1 | 1 | | | | | | | | |
Percentage Associate Held | | | | 48 | | | | | | | | |
Value Shares Allotted | 2 | 2 | 2 | 2 | | | | | | | | |