Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 3 063 400 | 3 338 496 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 1 932 471 | 2 041 875 | | | | | | | |
Cash Bank On Hand | | | 2 270 598 | 2 071 743 | 1 264 223 | 3 985 000 | 6 907 054 | 8 309 548 | 8 078 358 |
Current Assets | 3 536 641 | 3 796 846 | 4 673 058 | 4 262 898 | 6 112 500 | 9 716 545 | 11 611 766 | 12 728 501 | 13 731 554 |
Debtors | 660 371 | 744 792 | 1 133 715 | 565 571 | 3 099 578 | 1 236 077 | 764 974 | 1 141 366 | 1 339 970 |
Intangible Fixed Assets | 30 000 | | | | | | | | |
Net Assets Liabilities | | | 3 952 885 | 3 946 140 | 5 029 669 | 8 332 908 | 9 579 427 | 11 123 593 | 12 294 539 |
Net Assets Liabilities Including Pension Asset Liability | 3 063 400 | 3 338 496 | | | | | | | |
Other Debtors | | | | 6 000 | 6 000 | 395 000 | 601 665 | 687 904 | 499 259 |
Property Plant Equipment | | | 323 348 | 308 881 | 306 321 | 363 297 | 420 387 | 430 290 | 489 560 |
Stocks Inventory | 943 799 | 1 010 179 | | | | | | | |
Tangible Fixed Assets | 191 419 | 189 924 | | | | | | | |
Total Inventories | | | 1 268 745 | 1 625 584 | 1 748 699 | 4 495 468 | 3 939 738 | 3 277 587 | 4 313 226 |
|
Capital & Reserves |
Called Up Share Capital | 5 000 | 5 000 | | | | | | | |
Profit Loss Account Reserve | 3 058 400 | 3 333 496 | | | | | | | |
Shareholder Funds | 3 063 400 | 3 338 496 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 10 000 |
Director Remuneration | | | | | | | | 15 600 | 18 600 |
Accrued Liabilities | | | | 23 310 | 195 971 | | | 195 286 | 78 535 |
Accumulated Amortisation Impairment Intangible Assets | | | 300 000 | 300 000 | | 300 000 | 300 000 | 300 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 460 873 | 497 664 | 545 074 | 514 327 | 574 827 | 607 811 | 566 773 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | | 175 849 | | | | |
Average Number Employees During Period | | | | | 57 | 40 | 37 | 39 | 37 |
Bank Borrowings Overdrafts | | | | | 15 069 | | 42 094 | 32 388 | |
Corporation Tax Payable | | | | 17 640 | 276 191 | | | 376 502 | 90 591 |
Creditors | | | 1 311 478 | 769 485 | 1 711 383 | 1 804 646 | 42 094 | 32 388 | 1 831 201 |
Creditors Due Within One Year | 858 043 | 812 648 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 12 661 | | | | 37 633 | 132 016 |
Disposals Property Plant Equipment | | | | 18 700 | | | | 58 750 | 151 498 |
Fixed Assets | 421 419 | 389 924 | 628 023 | 483 063 | 656 352 | 467 972 | 420 387 | 430 290 | 489 560 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 49 452 | 47 410 | | 60 500 | 70 617 | 90 978 |
Intangible Assets Gross Cost | | | 300 000 | 300 000 | | 300 000 | 300 000 | 300 000 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 270 000 | 300 000 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 30 000 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 300 000 | | | | | | | | |
Investment Property | | | 104 675 | 104 675 | 280 524 | 104 675 | | | |
Investment Property Fair Value Model | | | 104 675 | 104 675 | 280 524 | 104 675 | | | |
Investments Fixed Assets | 200 000 | 200 000 | 200 000 | 69 507 | 69 507 | | | | |
Net Current Assets Liabilities | 2 678 598 | 2 984 198 | 3 361 580 | 3 493 413 | 4 401 117 | 7 911 899 | 9 265 404 | 10 805 931 | 11 900 353 |
Number Shares Allotted | | 5 000 | | | | | | | |
Number Shares Issued Fully Paid | | | | 5 000 | | | | | 5 000 |
Other Investments Other Than Loans | | | | 69 507 | 69 507 | | | | |
Other Taxation Social Security Payable | | | | 30 054 | 48 987 | 382 296 | 350 192 | 438 378 | 48 494 |
Par Value Share | | 1 | | 1 | | | | | 1 |
Prepayments | | | | 101 826 | 99 533 | | | 24 935 | 26 427 |
Property Plant Equipment Gross Cost | | | 784 221 | 806 545 | 851 395 | 877 624 | 995 214 | 1 038 101 | 1 056 333 |
Provisions For Liabilities Balance Sheet Subtotal | | | 36 718 | 30 336 | 27 800 | 46 963 | 64 270 | 80 240 | 95 374 |
Provisions For Liabilities Charges | 36 617 | 35 626 | | | | | | | |
Recoverable Value-added Tax | | | | | 90 102 | | | 75 304 | |
Share Capital Allotted Called Up Paid | 5 000 | 5 000 | | | | | | | |
Tangible Fixed Assets Additions | | 36 615 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 579 858 | 574 288 | | | | | | | |
Tangible Fixed Assets Depreciation | 388 439 | 384 364 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 34 331 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 38 406 | | | | | | | |
Tangible Fixed Assets Disposals | | 42 185 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 41 024 | 44 850 | | 117 590 | 101 637 | 169 730 |
Total Assets Less Current Liabilities | 3 100 017 | 3 374 122 | 3 989 603 | 3 976 476 | 5 057 469 | 8 379 871 | 9 685 791 | 11 236 221 | 12 389 913 |
Trade Creditors Trade Payables | | | | 588 996 | 1 194 979 | 1 147 012 | 1 780 015 | 1 279 203 | 1 229 972 |
Trade Debtors Trade Receivables | | | | 457 745 | 2 903 943 | 841 077 | 163 309 | 453 462 | |
Work In Progress | | | | 1 625 584 | 1 748 699 | | | 3 277 587 | 4 313 226 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | 15 134 |
Administrative Expenses | | | | | | | | 413 535 | 536 854 |
Amounts Recoverable On Contracts | | | | | | | | 453 462 | 695 273 |
Applicable Tax Rate | | | | | | | | 19 | 19 |
Bank Borrowings | | | | | | | | 9 703 | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 8 309 548 | |
Comprehensive Income Expense | | | | | | | | 1 624 166 | 1 250 946 |
Cost Sales | | | | | | | | 12 327 563 | 10 641 233 |
Current Tax For Period | | | | | | | | 376 502 | 278 842 |
Depreciation Amortisation Expense | | | | | | | | 70 617 | 90 978 |
Depreciation Expense Property Plant Equipment | | | | | | | | 70 617 | 90 978 |
Disposals Investment Property Fair Value Model | | | | | | | 104 675 | | |
Dividends Paid | | | | | | | | 80 000 | 80 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | -80 000 | -80 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -522 355 | 204 245 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | -376 392 | -198 604 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | 10 233 | -13 182 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 10 233 | -13 182 |
Gross Profit Loss | | | | | | | | 2 419 939 | 2 032 673 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -279 736 | -564 753 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 1 402 494 | -231 190 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | -662 151 | 1 035 639 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | 968 | 521 |
Interest Paid Classified As Operating Activities | | | | | | | | -968 | -521 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 968 | 521 |
Net Cash Flows From Used In Financing Activities | | | | | | | | 87 909 | 122 091 |
Net Cash Flows From Used In Investing Activities | | | | | | | | 65 547 | 119 935 |
Net Cash Flows From Used In Operating Activities | | | | | | | | -1 555 950 | -10 836 |
Net Cash Generated From Operations | | | | | | | | -1 836 654 | -576 110 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -4 740 | -43 495 |
Operating Profit Loss | | | | | | | | 2 012 866 | 1 501 948 |
Other Creditors | | | | | | 275 338 | 208 249 | 195 286 | |
Other Deferred Tax Expense Credit | | | | | | | | 15 970 | 15 134 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 4 740 | 43 495 |
Other Operating Income Format1 | | | | | | | | 6 462 | 6 129 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 18 378 | 18 308 |
Proceeds From Sales Property Plant Equipment | | | | | | | | -31 350 | -6 300 |
Profit Loss | | | | | | | | 1 624 166 | 1 250 946 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 2 016 638 | 1 544 922 |
Provisions | | | | | | | | 80 240 | 95 374 |
Purchase Property Plant Equipment | | | | | | | | -101 637 | -169 730 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -7 909 | -42 091 |
Social Security Costs | | | | | | | | 90 360 | 86 729 |
Staff Costs Employee Benefits Expense | | | | | | | | 992 476 | 1 039 983 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | 1 956 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 383 161 | 293 535 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | -9 542 | -19 693 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 9 564 | 7 789 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 392 472 | 293 976 |
Turnover Revenue | | | | | | | | 14 747 502 | 12 673 906 |
Wages Salaries | | | | | | | | 883 738 | 934 946 |