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 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | | |
Net Worth | 408 500 | 551 558 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 176 | 1 924 | 1 580 | 1 371 | 290 | 1 971 | 7 643 | 2 264 |
Current Assets | 2 199 160 | 2 361 303 | 2 740 028 | 2 493 765 | 2 873 598 | 2 834 027 | 3 021 963 | 3 025 427 | 3 420 729 | 3 916 265 |
Debtors | 1 539 068 | 1 501 335 | 1 592 359 | 1 593 164 | 1 802 538 | 1 469 257 | 1 422 046 | 1 373 879 | 1 593 930 | 2 056 975 |
Net Assets Liabilities | | | 586 863 | 645 175 | 681 484 | 523 312 | 514 718 | 556 331 | 560 716 | 648 590 |
Other Debtors | 378 954 | | | 27 856 | 42 125 | 49 708 | 104 322 | 435 242 | 228 393 | 181 743 |
Property Plant Equipment | | | 379 809 | 434 300 | 390 959 | 309 845 | 248 701 | 233 921 | 229 873 | 305 176 |
Total Inventories | | | 1 146 493 | 898 677 | 1 069 480 | 1 363 399 | 1 599 627 | 1 649 577 | 1 819 156 | |
Cash Bank In Hand | 79 326 | 850 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 408 500 | 551 558 | | | | | | | | |
Stocks Inventory | 580 766 | 859 118 | | | | | | | | |
Tangible Fixed Assets | 272 606 | 216 716 | | | | | | | | |
Trade Debtors | 997 933 | 1 288 107 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | | | | |
Profit Loss Account Reserve | 408 400 | 551 458 | | | | | | | | |
Shareholder Funds | 408 500 | 551 558 | | | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | 626 355 | 706 247 | 805 344 | 775 914 | 855 396 | 921 676 | 773 624 | 759 541 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 186 834 | 134 359 | 40 575 | 18 336 | 51 500 | 94 175 | 164 170 |
Amounts Owed By Related Parties | | | 127 084 | 227 658 | 252 594 | | | | 43 744 | 225 224 |
Amounts Owed To Related Parties | | | | | | 232 986 | 287 612 | 333 105 | | |
Average Number Employees During Period | 64 | | 70 | 74 | 78 | 70 | 70 | 60 | 61 | 67 |
Bank Borrowings | | | | | | | | 800 000 | 506 674 | |
Bank Borrowings Overdrafts | | 171 | | | | | | | 506 674 | 346 671 |
Bank Overdrafts | | | 48 595 | 80 904 | 49 251 | 134 935 | | | | |
Creditors | | | 105 060 | 65 939 | 32 964 | 16 843 | 10 495 | 831 615 | 563 328 | 519 406 |
Decrease In Loans Owed By Related Parties Due To Loans Repaid | | | | | | | | | -271 476 | |
Decrease In Loans Owed To Related Parties Due To Loans Repaid | | | 198 673 | 16 728 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | -37 686 | -12 447 | -131 045 | | | -208 284 | |
Disposals Property Plant Equipment | | | | -52 451 | -78 603 | -151 117 | | | -246 275 | |
Finance Lease Liabilities Present Value Total | | | 105 060 | 65 939 | 32 964 | 16 843 | 10 495 | 24 730 | 43 867 | |
Financial Commitments Other Than Capital Commitments | | | 84 000 | 84 000 | 84 000 | | | | | |
Finished Goods Goods For Resale | | | | | | | 116 000 | 519 000 | 673 050 | |
Income From Related Parties | | | 30 426 | 43 431 | 27 975 | 27 975 | 14 129 | 8 958 | 34 595 | 26 839 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 117 578 | 111 544 | 101 617 | 79 482 | 66 280 | 60 232 | 67 453 |
Increase In Loans Owed By Related Parties Due To Loans Advanced | | | | | | | -96 505 | 488 047 | | |
Increase In Loans Owed To Related Parties Due To Loans Advanced | | | | | -3 642 | -29 119 | 96 505 | | | |
Loans Owed By Related Parties | | | | | | 32 427 | -64 078 | 423 969 | 152 493 | |
Loans Owed To Related Parties | | | -16 394 | 334 | -3 308 | -32 427 | 64 078 | | | |
Net Current Assets Liabilities | 208 443 | 352 939 | 357 931 | 334 284 | 383 389 | 273 604 | 310 102 | 1 186 427 | 926 463 | 922 169 |
Number Shares Issued Fully Paid | | | 100 | 100 | 100 | 100 | 100 | 100 | 100 | |
Other Creditors | | | 16 393 | | 3 308 | 35 332 | 2 904 | 2 906 | 2 905 | 172 735 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 81 536 |
Other Disposals Property Plant Equipment | | | | | | | | | | 102 950 |
Other Inventories | | | 410 407 | 258 297 | 294 160 | 549 079 | 598 327 | 462 117 | 323 206 | |
Other Payables Accrued Expenses | | | 27 925 | 19 106 | 20 685 | 39 286 | 53 498 | 57 121 | 43 625 | |
Other Remaining Borrowings | | | 1 085 995 | 957 962 | 1 251 746 | 1 065 769 | 1 230 134 | 667 121 | 1 222 681 | |
Other Taxation Social Security Payable | | | | | | | | | 39 123 | 46 868 |
Par Value Share | | 1 | | 1 | 1 | 1 | 1 | 1 | 1 | |
Payments To Related Parties | | | 850 077 | 170 335 | 62 368 | 729 457 | 25 145 | 5 310 | 477 000 | |
Prepayments | | | | 17 520 | 16 344 | 15 244 | 1 479 | 1 137 | 2 477 | |
Property Plant Equipment Gross Cost | | | 1 006 164 | 1 140 547 | 1 196 303 | 1 085 761 | 1 104 097 | 1 155 597 | 1 003 497 | 1 064 717 |
Provisions For Liabilities Balance Sheet Subtotal | | | 45 817 | 57 470 | 59 900 | 43 294 | 33 590 | 32 402 | 32 292 | 59 349 |
Taxation Social Security Payable | | | 155 399 | 203 554 | 207 772 | 145 314 | 247 993 | 156 825 | 39 123 | |
Total Assets Less Current Liabilities | 481 049 | 569 655 | 737 740 | 768 584 | 774 348 | 583 449 | 558 803 | 1 420 348 | 1 156 336 | 1 227 345 |
Total Borrowings | | | 105 060 | 65 939 | 32 964 | 16 843 | 10 495 | 831 615 | 563 328 | |
Trade Creditors Trade Payables | | | 969 594 | 791 340 | 888 724 | 871 487 | 855 915 | 593 936 | 975 977 | 1 055 574 |
Trade Debtors Trade Receivables | | | 1 465 275 | 1 320 130 | 1 491 473 | 1 404 305 | 1 316 245 | 937 500 | 1 319 316 | 1 650 008 |
Unpaid Contributions To Pension Schemes | | | 1 760 | 1 880 | 4 165 | 3 823 | 14 553 | 3 256 | 6 092 | |
Work In Progress | 457 158 | 658 978 | 736 086 | 640 380 | 775 320 | 814 320 | 885 300 | 668 460 | 822 900 | |
Audit Fees Expenses | 5 665 | 5 835 | | | | | | | | |
Director Remuneration | 31 487 | 35 475 | | | | | | | | |
Accruals Deferred Income Within One Year | 17 606 | 22 144 | | | | | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | 768 | | | | | | | | | |
Administration Support Average Number Employees | 11 | | | | | | | | | |
Administrative Expenses | 1 611 295 | | | | | | | | | |
Amount Due From To Related Party | | -5 174 | | | | | | | | |
Amounts Owed By Subsidiaries | 162 181 | | | | | | | | | |
Amounts Owed To Subsidiaries Within One Year | | 33 017 | | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 10 984 | | | | | | | | | |
Corporation Tax Due Within One Year | 28 113 | 30 700 | | | | | | | | |
Cost Sales | 5 028 340 | | | | | | | | | |
Creditors Due After One Year | 57 804 | 9 831 | | | | | | | | |
Creditors Due Within One Year | 1 990 717 | 2 008 364 | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 31 111 | 26 019 | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 14 745 | 8 266 | | | | | | | | |
Expenses Not Deductible For Tax Purposes | 2 013 | | | | | | | | | |
Gross Profit Loss | 1 683 150 | | | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | 768 | | | | | | | | | |
Increase Decrease In U K Deferred Tax Arising From Adjustment For Prior Periods | -430 | | | | | | | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | -10 984 | | | | | | | | | |
Interest Payable Similar Charges | 74 828 | | | | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | 106 200 | 108 000 | | | | | | | | |
Leased Assets Included In Tangible Fixed Assets | 188 319 | 145 853 | | | | | | | | |
Leases Hire Purchase Contracts Finance Charges | 74 828 | | | | | | | | | |
Loans From Directors Within One Year | 184 484 | | | | | | | | | |
Net Increase Decrease In Shareholders Funds | 58 112 | | | | | | | | | |
Number Shares Allotted | 100 | 100 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts | 147 133 | 66 227 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 57 804 | 9 831 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 89 329 | 56 396 | | | | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between One To Two Years | 48 646 | 9 831 | | | | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between Two To Five Years | 9 158 | | | | | | | | | |
Operating Profit Loss | 150 407 | | | | | | | | | |
Other Creditors Due Within One Year | | 5 173 | | | | | | | | |
Other Operating Income | 78 552 | | | | | | | | | |
Other Taxation Social Security Within One Year | 120 618 | 169 790 | | | | | | | | |
Production Average Number Employees | 53 | | | | | | | | | |
Profit Loss For Period | 58 112 | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 75 579 | | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | -6 479 | | | | | | | | |
Provisions For Liabilities Charges | 14 745 | 8 266 | | | | | | | | |
Social Security Costs | 237 333 | | | | | | | | | |
Staff Costs | 2 429 455 | | | | | | | | | |
Standard Nominal Tax Rate | 20 | | | | | | | | | |
Tangible Fixed Assets Additions | | 1 073 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 802 369 | 821 116 | | | | | | | | |
Tangible Fixed Assets Depreciation | 529 763 | 604 400 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 10 325 | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 15 116 | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 17 467 | | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 28 881 | | | | | | | | | |
Total U K Foreign Deferred Tax | -11 414 | | | | | | | | | |
Trade Creditors Within One Year | 681 319 | 910 973 | | | | | | | | |
Turnover Gross Operating Revenue | 6 711 490 | | | | | | | | | |
U K Current Corporation Tax | 28 881 | | | | | | | | | |
U K Current Corporation Tax On Income For Period | 28 113 | | | | | | | | | |
Value Shares Allotted | 100 | 100 | | | | | | | | |
Wages Salaries | 2 192 122 | | | | | | | | | |