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 | 243 | 496 | 551 | 406 | 168 | 240 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 31 955 | 32 929 | 18 028 | 17 507 | 21 576 | 78 431 | 90 607 | 82 055 |
Debtors | 780 | 2 343 | 1 166 | 39 | | | | | 4 644 | 1 910 | 4 110 | 4 923 | 4 384 |
Net Assets Liabilities | | | | | | 240 | 11 871 | 25 220 | 28 434 | 43 901 | 60 086 | 58 290 | 54 247 |
Other Debtors | | | | | | | | | 432 | | 2 514 | 2 514 | |
Property Plant Equipment | | | | | | 14 632 | 11 844 | 15 038 | 19 690 | 16 748 | 16 961 | 14 194 | |
Total Inventories | | | | | | 7 000 | 6 500 | 7 500 | 7 000 | 5 000 | 5 000 | 5 000 | 7 000 |
Cash Bank In Hand | 998 | 937 | 800 | 6 542 | 36 532 | 31 955 | | | | | | | |
Current Assets | 6 778 | 8 280 | 7 966 | 13 581 | 42 532 | 38 955 | 39 429 | 25 528 | 29 151 | 28 486 | 87 541 | 100 530 | 93 439 |
Intangible Fixed Assets | 50 150 | 47 200 | 44 250 | 41 300 | 38 350 | 35 400 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 243 | 496 | 551 | 406 | 168 | 240 | | | | | | | |
Stocks Inventory | 5 000 | 5 000 | 6 000 | 7 000 | 6 000 | 7 000 | | | | | | | |
Tangible Fixed Assets | 12 904 | 12 962 | 14 223 | 12 622 | 14 972 | 14 632 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | 2 | 2 | | | | | | | |
Profit Loss Account Reserve | 241 | 494 | 549 | 404 | 166 | 238 | | | | | | | |
Shareholder Funds | 243 | 496 | 551 | 406 | 168 | 240 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | | | 1 400 | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 71 491 | 75 438 | 80 451 | 87 014 | 89 481 | 94 443 | 87 238 | 34 122 |
Amounts Owed To Directors | | | | | | | | | 16 262 | 1 910 | | | |
Average Number Employees During Period | | | | | | | 7 | 7 | 7 | 8 | 8 | 8 | 9 |
Cash On Hand | | | | | | | | | 17 507 | 21 576 | | | |
Corporation Tax Payable | | | | | | 6 504 | 5 898 | 4 793 | 765 | 5 108 | 5 375 | 5 873 | 5 941 |
Creditors | | | | | | 86 195 | 69 790 | 42 228 | 43 412 | 21 838 | 40 000 | 32 000 | 24 667 |
Current Tax For Period | | | | | | | | | 765 | 5 108 | | | |
Decrease Increase In Estimate Recoverable Deferred Tax Asset | | | | | | | | | | -450 | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | 927 | | | | |
Further Item Increase Decrease In Depreciation Impairment P P E Component Corresponding Total | | | | | | | | | | 311 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 3 947 | 5 013 | 6 563 | 5 014 | 4 962 | 4 450 | 3 151 |
Intangible Assets | | | | | | 35 400 | 32 450 | 29 500 | 26 550 | 23 600 | 20 650 | 17 700 | 14 750 |
Merchandise | | | | | | | | | 7 000 | 5 000 | | 5 000 | 7 000 |
Nominal Value Allotted Share Capital | | | | | | | | | 2 | 2 | | | |
Number Shares Issued Fully Paid | | | | | | | | | | 2 | | | |
Other Creditors | | | | | | 1 106 | | 1 180 | 1 084 | 121 | 1 280 | 726 | 361 |
Other Provisions Balance Sheet Subtotal | | | | | | | | | 3 545 | 3 095 | | | |
Other Taxation Payable | | | | | | | | | 3 567 | 5 114 | | | |
Par Value Share | | | 1 | 1 | 1 | 1 | | | | 1 | | | |
Prepayments Accrued Income | | | | | | | | | 4 212 | 1 910 | 1 596 | | |
Property Plant Equipment Gross Cost | | | | | | 86 123 | 87 282 | 95 489 | 106 704 | 106 229 | 111 404 | 101 432 | 4 745 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 1 159 | 8 207 | 11 215 | 2 383 | 5 175 | 2 023 | 2 615 |
Trade Creditors Trade Payables | | | | | | 11 610 | 13 935 | 5 013 | 20 334 | 9 585 | 11 614 | 19 858 | 16 576 |
Amount Specific Advance Or Credit Directors | | | | | | | | | 16 262 | 1 910 | 68 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | | 41 725 | 36 499 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | | 27 373 | 34 657 | | |
Accrued Liabilities | | | | | | 1 765 | 1 627 | 1 621 | 1 400 | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 23 600 | 26 550 | 29 500 | 32 450 | 35 400 | 38 350 | 41 300 | 44 250 |
Administrative Expenses | | 79 419 | 70 329 | | | | | | | | | | |
Amortisation Intangible Assets Expense | | 2 950 | 2 950 | 2 950 | | | | | | | | | |
Bank Borrowings Overdrafts | | 25 316 | 13 892 | 13 129 | | 7 535 | 4 375 | 914 | | | 16 000 | 8 000 | 8 000 |
Corporation Tax Due Within One Year | | 7 344 | 8 269 | 5 912 | | | | | | | | | |
Cost Sales | | 198 736 | 170 465 | | | | | | | | | | |
Creditors Due Within One Year | | 66 183 | 63 723 | 65 130 | 93 149 | 86 195 | | | | | | | |
Deferred Tax Liability | | 1 763 | 2 165 | 1 967 | | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | | 2 810 | 3 602 | 4 205 | | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | 11 655 | 56 877 |
Disposals Property Plant Equipment | | | | | | | | | | | | 11 995 | 57 648 |
Fixed Assets | 63 054 | 60 162 | 58 473 | 53 922 | 53 322 | 50 032 | 44 294 | 44 538 | 46 240 | 40 348 | 37 611 | 31 894 | 27 832 |
Gross Profit Loss | | 118 629 | 115 310 | | | | | | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 2 950 | 2 950 | 2 950 | | 2 950 | 2 950 | 2 950 |
Intangible Assets Gross Cost | | | | | | 59 000 | 59 000 | 59 000 | | 59 000 | 59 000 | 59 000 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 8 850 | 11 800 | 14 750 | 17 700 | 20 650 | 23 600 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 2 950 | 2 950 | 2 950 | 2 950 | 2 950 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 59 000 | 59 000 | 59 000 | 59 000 | 59 000 | | | | | | | | |
Interest Payable Similar Charges | | 1 394 | 1 255 | | | | | | | | | | |
Net Current Assets Liabilities | -59 180 | -57 903 | -55 757 | -51 549 | -50 617 | -47 240 | -30 361 | -16 700 | -14 261 | 6 648 | 65 570 | 60 971 | 53 567 |
Number Shares Allotted | | | 2 | 2 | 2 | 2 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | 2 087 | | | | | | | | | | | |
Operating Profit Loss | | 39 210 | 44 981 | | | | | | | | | | |
Other Taxation Social Security Payable | | | | | | 3 869 | 5 078 | 4 081 | 3 567 | 236 | 267 | 416 | 354 |
Other Taxation Social Security Within One Year | | 5 290 | 5 568 | 4 095 | | | | | | | | | |
Prepayments | | | | | | | | | 4 212 | | | | |
Profit Loss For Period | | 30 253 | 35 055 | | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | 37 816 | 43 726 | | | | | | | | | | |
Provisions Additional Amounts Provided | | | 402 | | | | | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 2 552 | 2 062 | 2 618 | 3 545 | 3 095 | 3 095 | 2 575 | 2 485 |
Provisions For Liabilities Charges | 1 544 | 1 763 | 2 165 | 1 967 | 2 537 | 2 552 | | | | | | | |
Share Capital Allotted Called Up Paid | | 2 | 2 | 2 | 2 | 2 | | | | | | | |
Tangible Fixed Assets Additions | | 4 379 | 6 371 | 2 604 | 7 335 | 4 538 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 61 396 | 65 775 | 11 995 | 74 250 | 81 585 | 86 123 | | | | | | | |
Tangible Fixed Assets Depreciation | 48 492 | 52 813 | 57 423 | 61 628 | 66 613 | 71 491 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 1 133 | 4 205 | 4 985 | 4 878 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 125 | | | | | | | | | | |
Tangible Fixed Assets Disposals | | | 500 | | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | 7 563 | 8 671 | | | | | | | | | | |
Total Assets Less Current Liabilities | 3 874 | 2 259 | 2 716 | 2 373 | 2 705 | 2 792 | 13 933 | 27 838 | 31 979 | 46 996 | 103 181 | 92 865 | 81 399 |
Total Dividend Payment | | 30 000 | 35 000 | | | | | | | | | | |
Trade Creditors Within One Year | | 12 832 | 10 730 | 14 878 | | | | | | | | | |
Trade Debtors Trade Receivables | | | | | | | | | | | | 2 409 | 4 384 |
Turnover Gross Operating Revenue | | 317 365 | 285 775 | | | | | | | | | | |
U K Current Corporation Tax | | 7 344 | 8 269 | | | | | | | | | | |
U K Deferred Tax | | 219 | 402 | | | | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | | 7 259 | 8 232 | 7 800 | | | | | | | | | |
Creditors Due After One Year Total Noncurrent Liabilities | 2 087 | | | | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 65 958 | 66 183 | | | | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 4 321 | | | | | | | | | | | |