Profit & Loss |
Date of Accounts |
2011-04-30 | 2012-04-30 | 2013-04-30 | 2014-09-30 | 2015-09-30 | 2018-09-30 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 100 | 100 | 100 | 100 | 1 099 162 | | | | | |
|
Balance Sheet |
Cash Bank In Hand | | | | | 345 657 | | | | | |
Cash Bank On Hand | | | | | | 75 298 | 27 429 | 55 457 | 1 328 068 | 959 817 |
Current Assets | | | | 100 | 2 082 642 | 1 982 148 | 1 906 738 | 1 687 667 | 2 933 775 | 2 199 594 |
Debtors | 100 | 100 | 100 | 100 | 1 683 574 | 1 844 941 | 1 819 510 | 1 568 991 | 1 462 896 | 853 343 |
Intangible Fixed Assets | | | | | 3 600 000 | | | | | |
Net Assets Liabilities | | | | | | 1 734 175 | 1 534 442 | 1 803 233 | 2 071 329 | 1 661 850 |
Net Assets Liabilities Including Pension Asset Liability | | | | 100 | 1 099 162 | | | | | |
Other Debtors | | | | | | | | | | 12 448 |
Property Plant Equipment | | | | | | 5 347 681 | 4 797 029 | 4 179 130 | 3 389 618 | |
Stocks Inventory | | | | | 53 411 | | | | | |
Tangible Fixed Assets | | | | | 4 654 601 | | | | | |
Total Inventories | | | | | | 61 909 | 59 799 | 63 219 | 142 811 | 386 434 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | |
Profit Loss Account Reserve | | | | | 705 619 | | | | | |
Shareholder Funds | 100 | 100 | 100 | 100 | 1 099 162 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 8 250 | 7 100 | 8 000 | 9 000 | 10 000 |
Director Remuneration | | | | | | 12 346 | 22 967 | 10 406 | 8 040 | 8 040 |
Dividend Recommended By Directors | | | | | | | 2 667 | | | |
Accrued Liabilities | | | | | | 80 304 | 54 047 | 95 987 | 249 634 | 96 042 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 1 600 000 | 2 200 000 | 2 600 000 | 3 000 000 | 3 400 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 2 155 213 | 2 376 453 | 2 895 411 | 1 908 666 | 1 965 587 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 105 885 | -16 526 | | -59 131 |
Administrative Expenses | | | | | | 1 340 743 | 1 837 785 | 1 203 454 | 1 165 667 | 944 781 |
Amortisation Expense Intangible Assets | | | | | | 400 000 | 600 000 | 400 000 | 400 000 | 400 000 |
Applicable Tax Rate | | | | | | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | | | 60 | 55 | 47 | 43 | 39 |
Bank Borrowings Overdrafts | | | | | | 1 138 357 | 1 143 967 | 239 754 | 434 866 | 346 990 |
Bank Overdrafts | | | | | | 1 138 357 | 1 143 967 | 239 754 | 434 866 | 346 990 |
Cash Cash Equivalents Cash Flow Value | | | | | | -1 063 059 | -1 116 538 | -184 297 | 893 202 | 612 827 |
Cash Receipts From Government Grants | | | | | | | | -207 450 | -12 830 | |
Comprehensive Income Expense | | | | | | 57 070 | -197 066 | 613 791 | 1 153 096 | 414 014 |
Corporation Tax Payable | | | | | | 204 411 | 16 905 | 234 521 | 260 614 | 370 669 |
Cost Sales | | | | | | 7 696 753 | 9 582 843 | 5 895 924 | 7 467 258 | 6 125 285 |
Creditors | | | | | | 2 716 685 | 2 861 212 | 2 361 837 | 1 736 192 | 2 170 701 |
Creditors Due After One Year | | | | | 5 472 919 | | | | | |
Creditors Due Within One Year | | | | | 3 422 163 | | | | | |
Current Tax For Period | | | | | | 138 508 | -15 639 | 250 665 | 155 738 | 212 161 |
Depreciation Amortisation Expense | | | | | | 1 373 176 | 1 907 257 | 1 127 246 | 1 026 159 | 953 795 |
Depreciation Expense Property Plant Equipment | | | | | | 28 515 | 39 833 | 24 535 | 23 139 | 28 243 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 1 086 018 | 208 288 | 1 612 904 | 271 517 |
Disposals Property Plant Equipment | | | | | | | 2 355 979 | 360 156 | 3 203 558 | 634 584 |
Dividend Per Share Interim | | | | | | | 27 | | | |
Dividends Paid | | | | | | 6 667 | 2 667 | 345 000 | 885 000 | 805 000 |
Dividends Paid Classified As Financing Activities | | | | | | -6 667 | -2 667 | -345 000 | -885 000 | -805 000 |
Dividends Paid On Shares Interim | | | | | | 6 667 | 2 667 | 345 000 | 885 000 | 805 000 |
Finance Lease Liabilities Present Value Total | | | | | | 2 405 143 | 2 481 180 | 1 085 030 | 815 742 | 1 172 633 |
Fixed Assets | | | | | 8 254 601 | 7 747 681 | 6 597 029 | 5 579 130 | 4 389 618 | 3 752 876 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | -207 450 | -12 837 | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | -69 148 | 1 246 | -2 492 | -3 738 |
Further Item Interest Expense Component Total Interest Expense | | | | | | 61 235 | 39 819 | | | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | 53 729 | 264 179 | 179 102 | 167 779 | 299 100 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 160 160 | 179 102 | 51 487 | 272 953 | 253 636 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 77 562 | -298 905 | -11 632 | 86 392 | -334 764 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 257 664 | 25 431 | 250 519 | 106 095 | 609 553 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | -58 405 | -66 912 | -36 868 | 309 119 | 238 614 |
Gain Loss On Disposals Property Plant Equipment | | | | | | -58 405 | -66 912 | -36 319 | 309 119 | 238 614 |
Gross Profit Loss | | | | | | 1 627 107 | 1 820 132 | 1 877 689 | 2 835 627 | 1 482 274 |
Income From Related Parties | | | | | | 35 666 | 53 063 | 25 906 | 5 764 | 300 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -181 411 | -171 867 | -33 049 | -129 645 | -102 106 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 666 493 | -53 479 | 932 241 | 1 077 499 | -280 375 |
Increase Decrease In Property Plant Equipment | | | | | | | 2 020 267 | 261 215 | 1 383 176 | 658 911 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | -9 685 | -2 110 | 3 420 | 79 592 | 243 623 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 600 000 | 400 000 | 400 000 | 400 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 1 307 258 | 727 246 | 626 159 | 525 551 |
Intangible Assets | | | | | | 2 400 000 | 1 800 000 | 1 400 000 | 1 000 000 | 600 000 |
Intangible Assets Gross Cost | | | | | | 4 000 000 | 4 000 000 | 4 000 000 | 4 000 000 | |
Intangible Fixed Assets Additions | | | | | 4 000 000 | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | | | | 400 000 | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | | | 400 000 | | | | | |
Intangible Fixed Assets Cost Or Valuation | | | | | 4 000 000 | | | | | |
Interest Expense On Loan Capital | | | | | | 42 241 | 55 348 | 33 755 | 17 368 | 8 270 |
Interest Paid Classified As Operating Activities | | | | | | -103 476 | -95 167 | -33 755 | -20 028 | -8 270 |
Interest Payable Similar Charges Finance Costs | | | | | | 103 476 | 95 167 | 33 755 | 17 368 | 8 270 |
Key Management Personnel Compensation Total | | | | | | 12 346 | 22 967 | 10 406 | | |
Loans Owed By Related Parties | | | | | | 232 891 | 288 066 | 160 673 | 160 673 | |
Loans Owed To Related Parties | | | | | | -216 991 | -214 175 | -91 153 | -247 376 | -3 555 |
Merchandise | | | | | | 55 409 | 53 299 | 63 219 | 142 811 | 177 462 |
Net Cash Flows From Used In Financing Activities | | | | | | 415 030 | 654 080 | 928 556 | 358 310 | 1 394 728 |
Net Cash Flows From Used In Investing Activities | | | | | | 696 446 | 823 517 | 146 215 | 915 663 | 78 439 |
Net Cash Flows From Used In Operating Activities | | | | | | -1 777 969 | -1 424 118 | -2 007 012 | -2 351 472 | -1 192 792 |
Net Cash Generated From Operations | | | | | | -2 062 856 | -1 691 152 | -2 073 816 | -2 501 145 | -1 303 168 |
Net Current Assets Liabilities | | | | 100 | -1 339 521 | -2 897 522 | -1 696 191 | -925 402 | 264 399 | 28 893 |
Number Shares Allotted | | 100 | 100 | 100 | 100 | | | | | |
Number Shares Issued Fully Paid | | | | | | | 100 | 100 | 100 | 100 |
Operating Profit Loss | | | | | | 286 364 | -11 653 | 881 685 | 1 684 040 | 556 821 |
Other Comprehensive Income Expense Net Tax | | | | | | | -69 148 | 1 246 | -2 492 | -3 738 |
Other Creditors | | | | | | 162 092 | 52 066 | 11 314 | 3 350 | 3 350 |
Other Deferred Tax Expense Credit | | | | | | -12 690 | 36 737 | -15 280 | 355 346 | -81 362 |
Other Operating Income Format1 | | | | | | | 6 000 | 207 450 | 14 080 | 19 328 |
Other Remaining Borrowings | | | | | | 401 165 | 470 725 | 95 730 | 111 347 | 277 856 |
Other Taxation Social Security Payable | | | | | | 37 877 | 32 764 | 24 100 | 26 247 | 26 652 |
Par Value Share | | 1 | 1 | 1 | 1 | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -1 911 452 | -2 148 261 | -852 101 | -778 960 | -1 268 094 |
Payments To Related Parties | | | | | | 1 315 294 | 1 470 661 | 777 814 | 934 036 | 935 017 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 18 553 | 41 179 | 25 421 | 258 632 | 23 446 |
Prepayments | | | | | | 105 306 | 155 078 | 107 266 | 91 261 | 61 454 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | -1 083 876 | -200 000 | -50 000 | | |
Proceeds From Sales Property Plant Equipment | | | | | | -706 199 | -1 203 050 | -115 000 | -511 638 | -601 681 |
Profit Loss | | | | | | 57 070 | -127 918 | 612 545 | 1 155 588 | 417 752 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 182 888 | -106 820 | 847 930 | 1 666 672 | 548 551 |
Property Plant Equipment Gross Cost | | | | | | 7 502 894 | 7 173 482 | 7 074 541 | 5 298 284 | 27 049 |
Provisions | | | | | | 399 299 | 505 184 | 488 658 | 846 496 | 787 365 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 399 299 | 505 184 | 488 658 | 846 496 | 787 365 |
Provisions For Liabilities Charges | | | | | 342 999 | | | | | |
Purchase Property Plant Equipment | | | | | | -1 402 645 | -2 026 567 | -261 215 | -1 427 301 | -680 120 |
Repayments Borrowings Classified As Financing Activities | | | | | | -778 216 | -130 440 | -28 995 | -85 744 | -113 518 |
Revaluation Reserve | | | | | 393 443 | | | | | |
Secured Debts | | | | | 356 176 | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | | | | | |
Staff Costs Employee Benefits Expense | | | | | | 1 818 080 | 2 338 887 | 1 392 273 | 1 707 198 | 1 318 121 |
Tangible Fixed Assets Additions | | | | | 5 345 301 | | | | | |
Tangible Fixed Assets Cost Or Valuation | | | | | 5 182 654 | | | | | |
Tangible Fixed Assets Depreciation | | | | | 528 053 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | | 586 139 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | | 58 086 | | | | | |
Tangible Fixed Assets Disposals | | | | | 562 647 | | | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | | | | 400 000 | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | 34 749 | -20 296 | 161 107 | 316 668 | 104 225 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 97 192 | -24 932 | 97 219 | -157 617 | 18 428 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 6 837 | 14 684 | 7 244 | -3 313 | 89 508 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 125 818 | 21 098 | 235 385 | 511 084 | 130 799 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 2 026 567 | 261 215 | 1 427 301 | 658 911 |
Total Assets Less Current Liabilities | 100 | 100 | 100 | 100 | 6 915 080 | 4 850 159 | 4 900 838 | 4 653 728 | 4 654 017 | 3 781 769 |
Total Borrowings | | | | | | 5 303 988 | 5 251 530 | 335 484 | 546 213 | 2 072 293 |
Trade Creditors Trade Payables | | | | | | 702 198 | 572 767 | 568 807 | 524 020 | 440 886 |
Trade Debtors Trade Receivables | | | | | | 1 739 635 | 1 664 432 | 1 461 725 | 1 371 635 | 779 441 |
Turnover Revenue | | | | | | 9 323 860 | 11 402 975 | 7 773 613 | 10 302 885 | 7 607 559 |
Wages Salaries | | | | | | 1 799 527 | 2 297 708 | 1 366 852 | 1 448 566 | 1 294 675 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | 357 838 | |
Tax Decrease From Utilisation Tax Losses | | | | | | | | 14 905 | | |