Profit & Loss |
Date of Accounts |
2013-03-31 | 2014-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 |
Currency |
| | | | | | | |
Net Worth | 227 043 | 413 756 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 3 580 | 244 | 45 831 | 36 184 | 70 799 | 226 197 |
Current Assets | 1 845 274 | 1 205 662 | 2 367 797 | 2 398 334 | 2 807 579 | 2 607 995 | 2 552 253 | 2 743 060 |
Debtors | 1 830 294 | 1 205 461 | 2 364 217 | 2 398 090 | 2 761 748 | 2 571 811 | 2 481 454 | 2 516 863 |
Net Assets Liabilities | | | 515 432 | 636 524 | 758 323 | 983 877 | | |
Other Debtors | | | 6 690 | 14 170 | 132 949 | 146 225 | 146 139 | 153 078 |
Property Plant Equipment | | | 481 686 | 294 897 | 152 862 | 63 775 | 18 074 | 22 746 |
Cash Bank In Hand | 14 980 | 201 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 227 043 | 413 756 | | | | | | |
Tangible Fixed Assets | 442 302 | 301 037 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | | | | | | |
Profit Loss Account Reserve | 226 043 | 412 756 | | | | | | |
Shareholder Funds | 227 043 | 413 756 | | | | | | |
|
Other Financial Data |
Accrued Liabilities | | | 79 315 | 193 808 | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 006 305 | 434 695 | 600 644 | 626 627 | 288 040 | 307 785 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 40 408 | 35 015 | | | |
Average Number Employees During Period | | | 288 | 350 | 354 | 325 | 330 | 330 |
Bank Overdrafts | | | | 18 764 | | | | |
Creditors | | | 249 313 | 173 715 | 29 971 | 1 687 893 | 1 208 069 | 1 343 172 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | -798 808 | -11 100 | 84 980 | 393 015 | |
Disposals Property Plant Equipment | | | | -798 808 | -11 100 | 86 607 | 393 830 | |
Finance Lease Liabilities Present Value Total | | | 217 584 | 123 778 | 29 971 | 29 971 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 227 198 | 177 048 | 110 963 | 54 428 | 19 745 |
Net Current Assets Liabilities | -78 100 | 175 961 | 351 695 | 554 008 | 674 098 | 920 102 | 1 344 184 | 1 399 888 |
Number Shares Issued Fully Paid | | | 750 | 750 | 750 | | | |
Other Creditors | | | 1 225 862 | 1 017 213 | 1 289 598 | 937 032 | 433 259 | 385 359 |
Other Remaining Borrowings | | | 31 729 | 49 937 | | | | |
Par Value Share | | 1 | | 1 | 1 | | | |
Prepayments | | | 21 256 | 23 444 | | | | |
Property Plant Equipment Gross Cost | | | 1 487 992 | 729 591 | 753 506 | 690 402 | 306 114 | 330 531 |
Provisions For Liabilities Balance Sheet Subtotal | | | 68 636 | 38 666 | 38 666 | | | |
Taxation Social Security Payable | | | 420 663 | 340 316 | | | | |
Total Assets Less Current Liabilities | 364 202 | 476 998 | 833 381 | 848 905 | 826 960 | 983 877 | 1 362 258 | 1 422 634 |
Total Borrowings | | | 249 313 | 173 715 | 65 447 | | | |
Trade Creditors Trade Payables | | | 191 590 | 180 418 | 141 070 | 149 897 | 140 823 | 34 777 |
Trade Debtors Trade Receivables | | | 2 336 271 | 2 360 476 | 2 628 799 | 2 425 586 | 2 335 315 | 2 363 785 |
Audit Fees Expenses | 1 650 | 3 950 | | | | | | |
Accruals Deferred Income Within One Year | 77 143 | 116 639 | | | | | | |
Administration Support Average Number Employees | 2 | | | | | | | |
Administrative Expenses | 979 553 | | | | | | | |
Amounts Written Off Back Investments | 456 | | | | | | | |
Bank Borrowings Overdrafts | | 1 340 | | | | | | |
Commitments Under Non-cancellable Operating Leases Total | 173 415 | 156 906 | | | | | | |
Corporation Tax Due Within One Year | 79 826 | 122 439 | | | | | | |
Cost Sales | 6 381 514 | | | | | | | |
Creditors Due After One Year | 121 306 | 63 242 | | | | | | |
Creditors Due Within One Year | 1 923 374 | 1 029 701 | | | | | | |
Debtors Due Within One Year | 1 830 294 | 1 205 461 | | | | | | |
Deferred Tax Current Asset | | 4 355 | | | | | | |
Deferred Tax Liability | 28 431 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 150 425 | 184 520 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | -16 644 | -137 | | | | | | |
Gain Loss From Disposal Fixed Assets | 700 | | | | | | | |
Gross Profit Loss | 1 270 058 | | | | | | | |
Impairment Loss Reversal Fixed Asset Investments | 456 | | | | | | | |
Increase Decrease In Current Tax Arising From Adjustments For Prior Periods | -29 | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | -12 | | | | | | | |
Interest Payable Similar Charges | 8 590 | | | | | | | |
Interim Payment | 200 000 | | | | | | | |
Loans From Directors Within One Year | 122 682 | 23 836 | | | | | | |
Number Shares Allotted | | 1 000 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 121 306 | 63 242 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 58 377 | 58 377 | | | | | | |
Operating Leases Expiring Between Two Five Years | 149 783 | 118 555 | | | | | | |
Operating Leases Expiring Within One Year | 23 632 | 38 351 | | | | | | |
Operating Profit Loss | 290 505 | | | | | | | |
Other Creditors Due Within One Year | 1 051 209 | 303 702 | | | | | | |
Other Debtors Within One Year | 62 782 | 1 150 | | | | | | |
Other Departments Average Number Employees | 4 | | | | | | | |
Other Taxation Social Security Payable | | | | | 609 006 | 570 993 | 633 987 | 923 036 |
Other Taxation Social Security Within One Year | 107 901 | 75 610 | | | | | | |
Other Timing Differences | 4 066 | -594 | | | | | | |
Pension Costs | 53 786 | | | | | | | |
Prepayments Accrued Income Current Asset Due Within One Year | 12 024 | 14 027 | | | | | | |
Production Average Number Employees | 262 | | | | | | | |
Profit Loss For Period | 214 252 | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 281 459 | | | | | | | |
Provisions For Liabilities Charges | 15 853 | -4 355 | | | | | | |
Selling Average Number Employees | 14 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | | | | | | |
Social Security Costs | 11 061 | | | | | | | |
Staff Costs | 5 978 722 | | | | | | | |
Tangible Fixed Assets Additions | | 115 262 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 839 274 | 954 030 | | | | | | |
Tangible Fixed Assets Depreciation | 396 972 | 652 993 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 80 489 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 12 641 | | | | | | |
Tangible Fixed Assets Disposals | | 13 807 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 67 207 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 23 503 | 9 542 | 24 417 |
Total U K Foreign Current Tax After Adjustments Relief | 79 785 | | | | | | | |
Trade Creditors Within One Year | 238 283 | 188 412 | | | | | | |
Trade Debtors Within One Year | 1 755 488 | 1 183 089 | | | | | | |
Turnover Gross Operating Revenue | 7 651 572 | | | | | | | |
U K Current Corporation Tax | 79 826 | | | | | | | |
U K Deferred Tax | -12 578 | | | | | | | |
V A T Due Total Creditors | 187 953 | 139 346 | | | | | | |
Wages Salaries | 5 913 875 | | | | | | | |
Director Remuneration | 60 083 | 59 833 | | | | | | |