Profit & Loss |
Date of Accounts |
2011-03-30 | 2011-03-31 | 2012-03-30 | 2012-03-31 | 2013-03-31 | 2014-03-30 | 2014-03-31 | 2015-03-30 | 2015-03-31 | 2016-03-31 | 2017-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 93 763 | 93 763 | 104 125 | 104 125 | 112 597 | 95 044 | 95 044 | 114 868 | 114 868 | 141 246 | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | | | | 141 343 | 68 041 |
Current Assets | 239 821 | | 252 008 | 252 008 | 246 446 | 212 823 | 212 823 | 298 453 | 298 453 | 286 476 | 250 421 |
Debtors | 197 772 | | 150 004 | 150 004 | 180 684 | 136 523 | 136 523 | 154 980 | 154 980 | 145 133 | 182 380 |
Net Assets Liabilities | | | | | | | | | | 141 246 | 171 891 |
Other Debtors | | | 175 | 175 | 175 | 187 | 187 | 4 141 | 155 | 3 774 | 3 712 |
Property Plant Equipment | | | | | | | | | | 4 679 | 3 915 |
Cash Bank In Hand | 42 049 | | 102 004 | 102 004 | 65 762 | 76 300 | 76 300 | 143 473 | 143 473 | 141 343 | |
Net Assets Liabilities Including Pension Asset Liability | 93 763 | | 104 125 | 104 125 | 112 597 | 95 044 | 95 044 | 114 868 | 114 868 | 141 246 | |
Tangible Fixed Assets | 2 784 | 2 784 | 1 833 | 1 833 | 1 065 | 6 677 | 6 677 | 6 435 | 6 435 | 4 679 | |
Trade Debtors | 89 025 | | 78 224 | 78 224 | 61 437 | 65 324 | 65 324 | 80 078 | 80 078 | 60 337 | |
|
Capital & Reserves |
Called Up Share Capital | 100 | | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | |
Profit Loss Account Reserve | 93 663 | 93 663 | 104 025 | 104 025 | 112 497 | 94 944 | 94 944 | 114 768 | 114 768 | 141 146 | |
Shareholder Funds | 93 763 | 93 763 | 104 125 | 104 125 | 112 597 | 95 044 | 95 044 | 114 868 | 114 868 | 141 246 | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | | | 16 994 | 16 109 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | 950 |
Administrative Expenses | 130 356 | | 127 963 | | 85 035 | 87 058 | | 82 915 | | 80 445 | 80 806 |
Amounts Owed By Subsidiaries | | | | | | | | | | 81 022 | 143 703 |
Amounts Owed To Subsidiaries | | | | | | | | | | 43 733 | 13 702 |
Average Number Employees During Period | | | | | 18 | 19 | | | | 12 | 13 |
Corporation Tax Payable | | | | | | | | | | 27 000 | 18 000 |
Cost Sales | 520 063 | | 483 369 | | 467 748 | 425 094 | | 390 715 | | 346 618 | 311 299 |
Creditors | | | | | | | | | | 149 208 | 81 855 |
Distribution Costs | 175 882 | | 177 649 | | 171 681 | 158 547 | | 144 251 | | 132 986 | 116 961 |
Dividends Paid | | | | | | | | | | 80 000 | 40 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | 12 059 | 7 101 |
Gross Profit Loss | 383 369 | | 391 036 | | 343 005 | 351 804 | | 410 257 | | 345 944 | 286 153 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | | | 1 714 |
Net Current Assets Liabilities | 90 979 | | 102 292 | 102 292 | 111 532 | 88 367 | 88 367 | 109 433 | 109 433 | 137 268 | 168 566 |
Operating Profit Loss | 77 131 | | 85 424 | | 87 249 | 107 159 | | 183 091 | | 132 513 | 88 386 |
Other Creditors | | | | | | | | | | 34 364 | 12 485 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 2 599 |
Other Disposals Property Plant Equipment | | | | | | | | | | | 2 599 |
Other Taxation Social Security Payable | | | | | | | | | | 17 215 | 15 372 |
Profit Loss | | | | | | | | | | 106 378 | 70 645 |
Profit Loss On Ordinary Activities Before Tax | 77 131 | | 85 424 | | 87 249 | 107 159 | | 183 091 | | 132 513 | 88 386 |
Property Plant Equipment Gross Cost | | | | | | | | | | 21 673 | 20 024 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | 701 | 590 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 26 135 | 17 741 |
Total Assets Less Current Liabilities | | | | | | 95 044 | | 115 868 | 115 868 | 141 947 | 172 481 |
Trade Creditors Trade Payables | | | | | | | | | | 26 896 | 22 296 |
Trade Debtors Trade Receivables | | | | | | | | | | 60 337 | 34 965 |
Turnover Revenue | | | | | | | | | | 692 562 | 597 452 |
Audit Fees Expenses | 3 150 | | 2 500 | 2 500 | 2 500 | 2 600 | 2 600 | 2 750 | 2 750 | 2 888 | |
Accruals Deferred Income Within One Year | 27 253 | | 33 172 | 33 172 | 36 739 | 34 280 | 34 280 | | 33 647 | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | -241 | | -338 | | -2 523 | -288 | | | | | |
Administration Support Average Number Employees | | | | | 7 | 6 | | | | | |
Aggregate Dividends Paid In Financial Year | 60 000 | | 50 000 | | 60 000 | 100 000 | | 125 000 | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 101 696 | | 69 296 | 69 296 | 114 158 | 67 795 | 67 795 | 70 761 | 70 761 | 81 022 | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 31 971 | | 32 562 | 32 562 | 18 804 | 7 109 | 7 109 | 43 017 | 43 017 | 43 733 | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -195 | | -78 | | -72 | 534 | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | | | | | 840 | 3 962 | 3 962 | | 4 117 | | |
Commitments Under Non-cancellable Operating Leases Total | | | | | | | | 4 117 | | 4 958 | |
Corporation Tax Due Within One Year | 22 000 | | 25 400 | 25 400 | 21 300 | 25 000 | 25 000 | 39 000 | 39 000 | 27 000 | |
Creditors Due Within One Year | 148 842 | | 149 716 | 149 716 | 134 914 | 124 456 | 124 456 | 189 020 | 189 020 | 149 208 | |
Depreciation Impairment Reversal Tangible Fixed Assets | 1 627 | | 951 | 951 | 768 | 1 371 | 1 371 | 1 666 | 1 666 | 1 756 | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | | | | | | | 1 000 | 1 000 | 701 | |
Expenses Not Deductible For Tax Purposes | | | 3 019 | | | 39 | | | | | |
Hire Leasing Plant Machinery Costs | | | | | 3 598 | 2 875 | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | -241 | | -338 | | -2 523 | -288 | | | | | |
Land Buildings Operating Leases Expiring Within One Year | 12 687 | | | | | | | | | | |
Number Shares Allotted | | | | 100 | 100 | | 100 | | 100 | 100 | |
Operating Leases Expiring Between Two Five Years | | | | | | | | 2 952 | | 4 438 | |
Operating Leases Expiring Within One Year | | | | | | | | 1 165 | | 520 | |
Other Creditors Due Within One Year | 2 077 | | | | | | | 33 830 | 183 | 34 364 | |
Other Differences Leading To An Increase Decrease In Tax Charge | 208 | | 93 | | -288 | -848 | | | | | |
Other Operating Income | | | | | 960 | 960 | | | | | |
Other Operating Leases Expiring Between Two Five Years | | | | | | 3 962 | 3 962 | | 2 952 | | |
Other Operating Leases Expiring Within One Year | | | | | 840 | | | | 1 165 | | |
Other Taxation Social Security Within One Year | 25 703 | | 23 489 | 23 489 | 22 971 | 23 067 | 23 067 | 26 083 | 26 083 | 17 215 | |
Par Value Share | | | | 1 | 1 | | 1 | | 1 | 1 | |
Pension Costs | 1 992 | | 1 110 | | 789 | 767 | | 887 | | | |
Pensions Costs Defined Contribution Schemes | 1 992 | | 1 110 | | 789 | 767 | | | | | |
Prepayments Accrued Income Current Asset | 7 051 | | 2 309 | 2 309 | 4 914 | 3 217 | 3 217 | | 3 986 | | |
Production Average Number Employees | | | | | 1 | 3 | | | | | |
Profit Loss For Period | 55 372 | | 60 362 | | 68 472 | 82 447 | | 144 824 | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | | | | | | 1 000 | 1 000 | -299 | |
Provisions For Liabilities Charges | | | | | | | | 1 000 | 1 000 | 701 | |
Selling Average Number Employees | | | | | 10 | 10 | | | | | |
Share Capital Allotted Called Up Paid | 100 | | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | |
Social Security Costs | 17 140 | | 13 598 | | 13 762 | 16 301 | | | | | |
Staff Costs | 240 158 | | 196 881 | | 190 843 | 221 060 | | | | | |
Standard Nominal Tax Rate | 28 | | 26 | | 24 | 23 | | | | | |
Tangible Fixed Assets Additions | | | | | | | 6 983 | | 1 424 | | |
Tangible Fixed Assets Cost Or Valuation | | 13 266 | | 13 266 | 13 266 | | 20 249 | | 21 673 | 21 673 | |
Tangible Fixed Assets Depreciation | | 10 482 | | 11 433 | 12 201 | | 13 572 | | 15 238 | 16 994 | |
Tangible Fixed Assets Depreciation Charged In Period | | | | 951 | 768 | | 1 371 | | 1 666 | 1 756 | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 21 597 | | 22 210 | | 20 940 | 24 647 | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 21 759 | | 25 062 | | 18 777 | 24 712 | | 38 267 | | | |
Total Dividend Payment | 60 000 | | 50 000 | | 60 000 | 100 000 | | | | | |
Trade Creditors Within One Year | 39 838 | | 35 093 | 35 093 | 35 100 | 35 000 | 35 000 | 47 090 | 47 090 | 26 896 | |
Turnover Gross Operating Revenue | 903 432 | | 874 405 | 874 405 | 810 753 | 776 898 | 776 898 | 800 972 | 800 972 | | |
U K Current Corporation Tax | 21 759 | | 25 062 | | 18 777 | 24 712 | | 37 267 | | | |
U K Current Corporation Tax On Income For Period | 22 000 | | 25 400 | | 21 300 | 25 000 | | | | | |
U K Deferred Tax | | | | | | | | 1 000 | | | |
Undiscounted Provision For Deferred Taxation | | | | | | | | | 1 000 | | |
Wages Salaries | 221 026 | | 182 173 | | 176 292 | 203 992 | | | | | |