Profit & Loss |
Date of Accounts |
2011-03-31 | 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 | GBP |
Net Worth | 380 612 | 337 360 | 207 733 | 205 601 | 214 319 | 163 067 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 7 599 | 1 599 | 37 848 | 240 | 34 225 | 83 720 | | | | | | | |
Cash Bank On Hand | | | | | | 83 720 | 203 580 | 241 133 | 92 315 | 61 426 | 83 352 | 74 851 | 91 670 |
Current Assets | 135 633 | 124 207 | 142 150 | 93 116 | 143 382 | 217 738 | 315 391 | 393 988 | 456 734 | 426 906 | 385 793 | 398 461 | 431 855 |
Debtors | 120 205 | 116 516 | 100 865 | 89 757 | 107 160 | 131 768 | 109 561 | 150 405 | 361 969 | 363 560 | 300 521 | 321 560 | 337 885 |
Net Assets Liabilities | | | | | | 163 067 | 216 934 | 282 491 | 348 895 | 364 287 | 385 867 | 421 143 | 475 908 |
Net Assets Liabilities Including Pension Asset Liability | 380 612 | 337 360 | 207 733 | 205 601 | 214 319 | 163 067 | | | | | | | |
Other Debtors | | | | | 150 | 64 | 123 | 650 | 50 | 8 560 | 460 | 2 111 | 3 580 |
Property Plant Equipment | | | | | | 333 482 | 309 841 | 255 179 | 271 065 | 228 016 | 186 081 | 176 317 | |
Stocks Inventory | 7 829 | 6 092 | 3 437 | 3 119 | 1 997 | 2 250 | | | | | | | |
Tangible Fixed Assets | 710 128 | 637 740 | 348 547 | 340 441 | 302 386 | 333 482 | | | | | | | |
Total Inventories | | | | | | 2 250 | 2 250 | 2 450 | 2 450 | 1 920 | 1 920 | 2 050 | 2 300 |
Trade Debtors | | | | | 89 462 | 93 630 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 380 512 | 337 260 | 207 633 | 205 501 | 214 219 | 162 967 | | | | | | | |
Shareholder Funds | 380 612 | 337 360 | 207 733 | 205 601 | 214 319 | 163 067 | | | | | | | |
|
Other Financial Data |
Secured Debts | 14 860 | 13 735 | | 6 272 | | | | | | | | | |
Amount Specific Advance Or Credit Directors | | | | | 16 316 | 20 398 | 1 856 | 49 566 | 1 257 | 757 | 609 | 836 | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 20 398 | 1 856 | 49 566 | 1 257 | 757 | 609 | 836 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 16 316 | 20 398 | 1 856 | 49 566 | 1 257 | 757 | 609 | 836 |
Accruals Deferred Income Within One Year | | | | | 12 074 | 9 500 | | | | | | | |
Accrued Liabilities | | | | | | 9 500 | 13 498 | 17 637 | 23 534 | 23 194 | 20 505 | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 196 860 | 196 860 | 196 860 | 196 860 | 196 860 | 196 860 | 196 860 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 458 161 | 504 685 | 559 347 | 609 455 | 667 958 | 709 893 | 733 460 | 2 992 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | -4 964 | -11 479 | | | | | |
Amounts Owed By Group Undertakings | | | | | | | | | 249 620 | 249 620 | 249 620 | 249 633 | 249 633 |
Average Number Employees During Period | | | | | | | 7 | 8 | 7 | 7 | 7 | 7 | 7 |
Bank Borrowings Overdrafts | | | | | | 16 628 | 12 339 | 13 157 | | | 41 912 | 7 660 | 7 500 |
Bank Overdrafts | | | | | | 16 628 | 12 339 | 13 157 | | | | | |
Bank Overdrafts Secured | | | | | | 16 628 | | | | | | | |
Corporation Tax Due Within One Year | | | | | 14 682 | | | | | | | | |
Corporation Tax Payable | | | | | | | 24 456 | 27 746 | 33 950 | 37 000 | 27 883 | | |
Corporation Tax Recoverable | | | | | | 13 623 | | | | | | | |
Corporation Tax Recoverable Current Asset Due Within One Year | | | | | | 13 623 | | | | | | | |
Creditors | | | | | | 134 471 | 112 432 | 67 235 | 54 477 | 16 159 | 48 578 | 7 660 | 15 044 |
Creditors Due After One Year | | 11 562 | 10 000 | 7 200 | 4 200 | 134 471 | | | | | | | |
Creditors Due Within One Year | | 304 458 | 203 255 | 149 264 | 163 748 | 183 651 | | | | | | | |
Debtors Due Within One Year | | | | | 107 160 | 131 768 | | | | | | | |
Deferred Tax Liability | | | | | 63 501 | 70 031 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 8 047 | | 4 000 | | | | |
Disposals Property Plant Equipment | | | | | | | 10 057 | | 4 000 | | | | |
Finance Lease Liabilities Present Value Total | | | | | | 107 223 | 92 639 | 53 097 | 45 994 | 13 331 | 15 775 | 6 664 | 15 044 |
Finance Lease Payments Owing Minimum Gross | | | | | | | 153 783 | 45 723 | 105 638 | 51 682 | 17 929 | 7 538 | 16 481 |
Fixed Assets | 710 128 | 637 740 | 348 547 | 340 441 | 302 386 | 333 482 | 309 841 | 255 179 | 271 065 | 228 016 | 186 081 | 176 317 | 192 439 |
Future Finance Charges On Finance Leases | | | | | | | 21 077 | 6 182 | 6 853 | 1 295 | 2 154 | 874 | 1 437 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 4 934 | 8 186 | 4 598 | 8 036 | 8 036 | 4 687 | |
Government Grants After One Year | | | | | | 25 448 | | | | | | | |
Government Grants Payable | | | | | | 25 448 | 19 793 | 14 138 | 8 483 | 2 828 | 2 828 | | |
Government Grants Within One Year | | | | | | 5 655 | | | | | | | |
Increase Decrease In Property Plant Equipment | | | | | | | 32 940 | | 56 000 | | | | 28 725 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 54 571 | 54 662 | 54 108 | 58 503 | 41 935 | 23 567 | 5 033 |
Intangible Assets Gross Cost | | | | | | 196 860 | 196 860 | 196 860 | 196 860 | 196 860 | 196 860 | 196 860 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 196 860 | 196 860 | 196 860 | 196 860 | 196 860 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 196 860 | 196 860 | 196 860 | 196 860 | 196 860 | | | | | | | | |
Net Current Assets Liabilities | -184 023 | -180 251 | -61 105 | -56 148 | -20 366 | 34 087 | 84 592 | 148 135 | 178 388 | 193 171 | 281 293 | 283 705 | 328 457 |
Number Shares Allotted | | | 100 | 100 | 100 | 100 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | | | | 107 223 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | | | | | 33 485 | | | | | | | |
Other Creditors | | | | | | 1 800 | 82 799 | 84 624 | 119 855 | 93 762 | 26 599 | 18 144 | 19 918 |
Other Creditors After One Year | | | | | 4 200 | 1 800 | | | | | | | |
Other Creditors Due Within One Year | | | | | 82 973 | 78 432 | | | | | | | |
Other Remaining Financial Liabilities | | | | | | | | 80 691 | 89 392 | 89 166 | | | |
Other Taxation Social Security Payable | | | | | | 4 850 | 6 992 | 7 500 | 3 425 | 3 993 | 33 428 | 44 096 | 24 142 |
Other Taxation Social Security Within One Year | | | | | 2 283 | 4 850 | | | | | | | |
Par Value Share | | | 1 | 1 | 1 | 1 | | | | | | | |
Prepayments | | | | | | 908 | 1 438 | 1 093 | 787 | 787 | 787 | | |
Prepayments Accrued Income Current Asset | | | | | 908 | 908 | | | | | | | |
Property Plant Equipment Gross Cost | | | | | | 791 643 | 814 526 | 814 526 | 880 520 | 895 974 | 895 974 | 909 777 | 28 725 |
Provisions | | | | | | 70 031 | 65 067 | 53 588 | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | | | | 6 530 | | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 70 031 | 65 067 | 53 588 | 46 081 | 40 741 | 32 929 | 31 219 | 29 944 |
Provisions For Liabilities Charges | 115 780 | 108 567 | 69 709 | 71 492 | 63 501 | 70 031 | | | | | | | |
Recoverable Value-added Tax | | | | | | 3 145 | 3 003 | | 5 942 | | | | |
Share Capital Allotted Called Up Paid | | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | 15 525 | 19 468 | 33 748 | 521 | 188 000 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 600 500 | 1 584 465 | 910 395 | 944 143 | 944 664 | 791 643 | | | | | | | |
Tangible Fixed Assets Depreciation | 890 372 | 946 725 | 561 848 | 603 702 | 642 278 | 458 161 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 65 549 | 41 854 | 38 576 | 36 017 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 450 426 | | | 228 614 | | | | | | | |
Tangible Fixed Assets Disposals | | -31 560 | 693 538 | | | 347 420 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 32 940 | | 69 994 | 15 454 | | 13 803 | 28 725 |
Total Assets Less Current Liabilities | 526 105 | 457 489 | 287 442 | 284 293 | 282 020 | 367 569 | 394 433 | 403 314 | 449 453 | 421 187 | 467 374 | 460 022 | 520 896 |
Trade Creditors Trade Payables | | | | | | 35 101 | 44 993 | 43 991 | 44 826 | 32 022 | 20 610 | 36 012 | 43 682 |
Trade Creditors Within One Year | | | | | 51 736 | 35 101 | | | | | | | |
Trade Debtors Trade Receivables | | | | | | 93 630 | 103 141 | 99 096 | 104 313 | 103 836 | 49 045 | 69 816 | 84 672 |
Value-added Tax Payable | | | | | | | | 6 002 | | 5 447 | 2 261 | | |
V A T Current Asset | | | | | 324 | 3 145 | | | | | | | |
Advances Credits Directors | | 5 350 | | 21 851 | 16 316 | 20 398 | | | | | | | |
Advances Credits Made In Period Directors | | 5 350 | | 21 851 | 16 316 | | | | | | | | |
Advances Credits Repaid In Period Directors | | | | | 21 851 | | | | | | | | |
Amounts Owed By Directors | | | | | | | | | 1 257 | 757 | 609 | | |
Creditors Due After One Year Total Noncurrent Liabilities | 29 713 | 11 562 | | | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 319 656 | 304 458 | | | | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 75 375 | | | | | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | -19 022 | | | | | | | | | | | |