Profit & Loss |
Date of Accounts |
2011-03-30 | 2011-03-31 | 2012-03-30 | 2012-03-31 | 2013-03-30 | 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 | GBP |
Net Worth | 322 808 | 322 808 | 339 819 | 339 819 | 351 263 | 351 263 | 151 283 | 151 283 | 177 886 | 177 886 | 199 370 | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | | | | | 87 739 | 85 485 |
Current Assets | 503 800 | | 478 370 | 478 370 | 463 498 | 463 498 | 289 678 | 289 678 | 319 623 | 319 623 | 293 566 | 270 970 |
Debtors | 416 215 | | 386 645 | 386 645 | 355 295 | 355 295 | 133 117 | 133 117 | 167 375 | 167 375 | 205 827 | 185 485 |
Net Assets Liabilities | | | | | | | | | | | 194 371 | 212 746 |
Other Debtors | 1 105 | | 751 | 751 | 1 148 | 1 148 | 1 319 | 1 319 | 13 389 | 1 132 | 7 688 | 5 901 |
Property Plant Equipment | | | | | | | | | | | 2 684 | 3 334 |
Cash Bank In Hand | 87 585 | | 91 725 | 91 725 | 108 203 | 108 203 | 156 561 | 156 561 | 152 248 | 152 248 | 87 739 | |
Intangible Fixed Assets | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 | |
Net Assets Liabilities Including Pension Asset Liability | 322 808 | | 339 819 | 339 819 | 351 263 | 351 263 | 151 283 | 151 283 | 177 886 | 177 886 | 199 370 | |
Tangible Fixed Assets | 4 232 | 4 232 | 4 799 | 4 799 | 3 964 | 3 964 | 3 688 | 3 688 | 2 829 | 2 829 | 2 684 | |
Trade Debtors | 169 663 | | 172 987 | 172 987 | 120 054 | 120 054 | 115 463 | 115 463 | 132 745 | 132 745 | 109 584 | |
|
Capital & Reserves |
Called Up Share Capital | 2 | | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | |
Profit Loss Account Reserve | 322 806 | 322 806 | 339 817 | 339 817 | 351 261 | 351 261 | 151 281 | 151 281 | 177 884 | 177 884 | 199 368 | |
Shareholder Funds | 322 808 | 322 808 | 339 819 | 339 819 | 351 263 | 351 263 | 151 283 | 151 283 | 177 886 | 177 886 | 199 370 | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | | | 4 999 | 4 999 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 21 369 | 22 659 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | | 1 940 |
Administrative Expenses | 284 329 | | 254 293 | | 257 251 | | 232 675 | | 245 937 | | 222 616 | 222 436 |
Amounts Owed By Associates | | | | | | | | | | | | 33 |
Amounts Owed By Subsidiaries | | | | | | | | | | | 88 555 | 86 755 |
Amounts Owed To Subsidiaries | | | | | | | | | | | 1 373 | 460 |
Average Number Employees During Period | | | | | 33 | | 29 | | | | 29 | 26 |
Corporation Tax Payable | | | | | | | | | | | 49 000 | 20 500 |
Cost Sales | 615 282 | | 619 879 | | 577 514 | | 481 021 | | 475 216 | | 466 447 | 470 182 |
Creditors | | | | | | | | | | | 101 880 | 61 559 |
Distribution Costs | 27 917 | | 25 276 | | 21 455 | | 10 588 | | 9 640 | | 9 360 | 14 203 |
Dividends Paid | | | | | | | | | | | 175 000 | 70 000 |
Fixed Assets | 9 232 | | 9 799 | 9 799 | 8 964 | 8 964 | 8 688 | 8 688 | 7 829 | 7 829 | 7 684 | 3 335 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | 10 117 | 5 331 |
Gross Profit Loss | 581 779 | | 467 237 | | 419 311 | | 453 005 | | 554 059 | | 420 886 | 288 497 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | | | | 1 290 |
Intangible Assets | | | | | | | | | | | 1 | 1 |
Intangible Assets Gross Cost | | | | | | | | | | | 5 000 | 5 000 |
Net Current Assets Liabilities | 313 576 | | 330 020 | 330 020 | 342 299 | 342 299 | 142 595 | 142 595 | 170 057 | 170 057 | 191 686 | 209 411 |
Operating Profit Loss | 305 825 | | 231 614 | | 186 524 | | 252 678 | | 349 569 | | 245 381 | 108 830 |
Other Creditors | | | | | | | | | | | 10 660 | 7 156 |
Other Operating Income Format1 | | | | | | | | | | | 56 471 | 56 972 |
Other Taxation Social Security Payable | | | | | | | | | | | 29 576 | 24 823 |
Profit Loss | | | | | | | | | | | 196 484 | 88 375 |
Profit Loss On Ordinary Activities Before Tax | 305 875 | | 231 626 | | 186 532 | | 252 680 | | 349 569 | | 245 381 | 108 830 |
Property Plant Equipment Gross Cost | | | | | | | | | | | 24 053 | 25 993 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 48 897 | 20 455 |
Trade Creditors Trade Payables | | | | | | | | | | | 11 271 | 8 620 |
Trade Debtors Trade Receivables | | | | | | | | | | | 109 584 | 92 796 |
Turnover Revenue | | | | | | | | | | | 887 333 | 758 679 |
Number Shares Issued Fully Paid | | | | | | | | | | | | |
Par Value Share | | | | 1 | | 1 | | 1 | | 1 | 1 | |
Audit Fees Expenses | 4 750 | | 3 500 | 3 500 | 3 500 | 3 500 | 3 700 | 3 700 | 3 850 | 3 850 | 4 050 | |
Accruals Deferred Income Within One Year | 14 989 | | 12 188 | 12 188 | 14 128 | 14 128 | 18 011 | 18 011 | | 9 154 | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | -300 | | -385 | | -412 | | -840 | | | | | |
Administration Support Average Number Employees | | | | | 11 | | 9 | | | | | |
Aggregate Dividends Paid In Financial Year | 220 000 | | 155 000 | | 130 000 | | 395 000 | | 250 000 | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 234 433 | | 203 776 | 203 776 | 223 883 | 223 883 | 5 408 | 5 408 | 21 241 | 21 241 | 88 555 | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 4 889 | | 4 525 | 4 525 | 4 147 | 4 147 | 26 899 | 26 899 | 4 961 | 4 961 | 1 373 | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -31 | | 640 | | -177 | | -2 | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | | | 5 977 | | 4 966 | 4 966 | 1 172 | 1 172 | | 3 189 | | |
Commitments Under Non-cancellable Operating Leases Total | | | | | | | | | 3 189 | | 3 510 | |
Corporation Tax Due Within One Year | 86 000 | | 60 000 | 60 000 | 45 500 | 45 500 | 58 500 | 58 500 | 73 500 | 73 500 | 49 000 | |
Creditors Due Within One Year | 190 224 | | 148 350 | 148 350 | 121 199 | 121 199 | 147 083 | 147 083 | 149 566 | 149 566 | 101 880 | |
Depreciation Impairment Reversal Tangible Fixed Assets | 2 595 | | 2 824 | 2 824 | 2 381 | 2 381 | 1 316 | 1 316 | 1 352 | 1 352 | 1 639 | |
Expenses Not Deductible For Tax Purposes | 68 | | 5 | | 19 | | 51 | | | | | |
Hire Leasing Plant Machinery Costs | | | | | 6 356 | | 3 539 | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | -300 | | -385 | | -412 | | -840 | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 5 000 | | 5 000 | | 5 000 | | 5 000 | | 5 000 | 5 000 | |
Number Shares Allotted | | | | 2 | | 2 | | 2 | | 2 | 2 | |
Operating Leases Expiring Between Two Five Years | | | | | | | | | 3 094 | | 3 229 | |
Operating Leases Expiring Within One Year | | | | | | | | | 95 | | 281 | |
Other Creditors Due Within One Year | | | | | 20 | 20 | 30 | 30 | 9 184 | 30 | 10 660 | |
Other Differences Leading To An Increase Decrease In Tax Charge | 256 | | 412 | | -536 | | -331 | | | | | |
Other Interest Receivable Similar Income | 50 | | 12 | | 8 | | 2 | | | | | |
Other Operating Income | 36 292 | | 43 946 | | 45 919 | | 42 936 | | 51 087 | | | |
Other Operating Leases Expiring Between Two Five Years | 5 724 | | 5 977 | 5 977 | 3 550 | 3 550 | 816 | 816 | | 3 094 | | |
Other Operating Leases Expiring Within One Year | | | | | 1 416 | 1 416 | 356 | 356 | | 95 | | |
Other Taxation Social Security Within One Year | 57 778 | | 42 052 | 42 052 | 35 538 | 35 538 | 33 333 | 33 333 | 39 105 | 39 105 | 29 576 | |
Pension Costs | 20 459 | | 20 491 | | 17 799 | | 14 509 | | 11 763 | | | |
Pensions Costs Defined Benefit Schemes | 18 749 | | 18 749 | | 14 882 | | 10 654 | | | | | |
Pensions Costs Defined Contribution Schemes | 1 710 | | 1 742 | | 2 917 | | 3 855 | | | | | |
Prepayments Accrued Income Current Asset | 11 014 | | 9 131 | 9 131 | 10 210 | 10 210 | 10 927 | 10 927 | | 12 257 | | |
Production Average Number Employees | | | | | 14 | | 13 | | | | | |
Profit Loss For Period | 220 175 | | 172 011 | | 141 444 | | 195 020 | | 276 603 | | | |
Selling Average Number Employees | | | | | 8 | | 7 | | | | | |
Share Capital Allotted Called Up Paid | 2 | | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | |
Social Security Costs | 32 423 | | 30 332 | | 27 532 | | 25 903 | | | | | |
Staff Costs | 455 778 | | 458 523 | | 441 503 | | 415 521 | | | | | |
Standard Nominal Tax Rate | 28 | | 26 | | 24 | | 23 | | | | | |
Tangible Fixed Assets Additions | | | | 3 391 | | 1 546 | | 1 040 | | 493 | 1 494 | |
Tangible Fixed Assets Cost Or Valuation | | 24 255 | | 27 646 | | 29 192 | | 30 232 | | 22 559 | 24 053 | |
Tangible Fixed Assets Depreciation | | 20 023 | | 22 847 | | 25 228 | | 26 544 | | 19 730 | 21 369 | |
Tangible Fixed Assets Depreciation Charged In Period | | | | 2 824 | | 2 381 | | 1 316 | | 1 352 | 1 639 | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | | | | | | | 8 166 | | |
Tangible Fixed Assets Disposals | | | | | | | | | | 8 166 | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 85 645 | | 60 223 | | 44 768 | | 58 116 | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 85 700 | | 59 615 | | 45 088 | | 57 660 | | 72 966 | | | |
Total Dividend Payment | 220 000 | | 155 000 | | 130 000 | | 395 000 | | | | | |
Trade Creditors Within One Year | 26 568 | | 29 585 | 29 585 | 21 866 | 21 866 | 10 310 | 10 310 | 22 816 | 22 816 | 11 271 | |
Turnover Gross Operating Revenue | 1 197 061 | | 1 087 116 | 1 087 116 | 996 825 | 996 825 | 934 026 | 934 026 | 1 029 275 | 1 029 275 | | |
U K Current Corporation Tax | 85 700 | | 59 615 | | 45 088 | | 57 660 | | 72 966 | | | |
U K Current Corporation Tax On Income For Period | 86 000 | | 60 000 | | 45 500 | | 58 500 | | | | | |
Wages Salaries | 402 896 | | 407 700 | | 396 172 | | 375 109 | | | | | |