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 | 1 131 022 | 1 105 437 | 1 100 222 | 1 459 912 | 1 832 953 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 97 426 | 821 186 | 758 179 | 1 181 984 | 980 144 | 782 469 | 609 907 | 383 485 |
Current Assets | 1 011 170 | 1 136 601 | 1 375 135 | 1 550 129 | 1 621 640 | 2 188 335 | 2 531 202 | 2 443 216 | 2 690 171 | 2 942 610 | 2 681 685 | 2 386 076 | 2 470 285 |
Debtors | 781 786 | 938 090 | 1 098 142 | 1 341 124 | 1 418 108 | 2 000 983 | 1 626 376 | 1 608 917 | 1 436 937 | 1 879 066 | 1 847 110 | 1 692 156 | 1 843 836 |
Net Assets Liabilities | | | | | | 2 219 416 | 2 644 139 | 2 796 112 | 2 931 262 | 2 950 074 | 3 071 689 | 3 175 554 | 3 243 049 |
Property Plant Equipment | | | | | | 2 357 522 | 2 689 223 | 3 428 483 | 3 326 065 | 3 518 594 | 3 504 713 | 3 680 947 | 3 551 063 |
Total Inventories | | | | | | 89 926 | 83 640 | 76 120 | 71 250 | 83 400 | 52 106 | 84 013 | 242 964 |
Cash Bank In Hand | 204 634 | 102 191 | 149 243 | 132 355 | 122 282 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 131 022 | 1 105 437 | 1 100 222 | 1 459 912 | 1 832 953 | | | | | | | | |
Stocks Inventory | 24 750 | 96 320 | 127 750 | 76 650 | 81 250 | | | | | | | | |
Tangible Fixed Assets | 793 892 | 814 900 | 807 005 | 1 145 441 | 1 285 914 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | | | | |
Profit Loss Account Reserve | 1 130 922 | 1 105 337 | 1 100 122 | 1 459 812 | 1 832 853 | | | | | | | | |
Shareholder Funds | 1 131 022 | 1 105 437 | 1 100 222 | 1 459 912 | 1 832 953 | | | | | | | | |
|
Other Financial Data |
Total Fixed Assets Additions | | | | | 404 366 | | | | | | | | |
Total Fixed Assets Cost Or Valuation | | | | 2 881 841 | 3 264 037 | | | | | | | | |
Total Fixed Assets Depreciation | | | | 1 756 400 | 1 978 123 | | | | | | | | |
Total Fixed Assets Depreciation Charge In Period | | | | | 226 926 | | | | | | | | |
Total Fixed Assets Depreciation Disposals | | | | | -5 203 | | | | | | | | |
Total Fixed Assets Disposals | | | | | -22 170 | | | | | | | | |
Audit Fees Expenses | | | | | | 4 000 | 4 000 | 4 025 | 4 500 | 4 525 | 4 100 | 4 100 | 4 100 |
Accrued Liabilities Deferred Income | | | | | | 189 845 | 180 490 | 168 447 | 142 315 | 107 937 | 62 220 | 65 168 | 52 045 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 2 246 638 | 2 443 198 | 2 896 264 | 3 320 062 | 3 723 552 | 3 785 620 | 4 160 063 | 4 637 622 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 4 681 | 4 493 | 25 698 | 106 970 | 38 999 | 64 276 | 151 400 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 737 141 | 1 221 723 | 399 854 | 747 209 | 877 475 | 766 375 | 458 180 |
Administrative Expenses | | | | | | 903 442 | 994 522 | 1 099 257 | 1 225 465 | 1 234 889 | 1 545 671 | 1 392 040 | 1 238 519 |
Amounts Owed To Directors | | | | | | 693 | 112 | 774 | 1 554 | 2 855 | 4 703 | 9 053 | 135 |
Applicable Tax Rate | | | | | | 19 | 19 | 16 | 21 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | | | | | | | 54 | 48 | 47 | 46 |
Bank Borrowings Overdrafts | | | | | | 30 132 | 29 120 | 32 153 | 31 560 | 30 245 | 25 935 | 36 208 | 38 940 |
Cash Cash Equivalents Cash Flow Value | | | | | | 97 426 | 821 186 | 758 179 | 1 181 984 | 980 144 | 782 469 | 609 907 | 383 485 |
Comprehensive Income Expense | | | | | | 626 617 | 504 723 | 221 973 | 240 150 | 100 812 | 171 615 | 153 865 | 122 495 |
Corporation Tax Payable | | | | | | 93 987 | 65 096 | 36 676 | 37 538 | | | | |
Corporation Tax Recoverable | | | | | | | | | | 37 538 | 104 088 | 69 088 | 261 349 |
Cost Sales | | | | | | 8 360 398 | 9 474 451 | 8 861 545 | 9 740 381 | 10 058 130 | 8 519 357 | 9 039 951 | 8 873 994 |
Creditors | | | | | | 1 457 558 | 1 776 272 | 2 048 893 | 2 168 499 | 2 413 307 | 1 891 287 | 1 661 047 | 1 605 544 |
Current Tax For Period | | | | | | 101 837 | 113 274 | 38 490 | 37 538 | -37 538 | -31 550 | | -223 879 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 44 753 | 4 681 | 4 493 | 25 698 | 106 970 | 38 999 | 64 276 | 151 400 |
Deferred Tax Liabilities | | | | | | 206 907 | 211 588 | 216 081 | 241 779 | 348 749 | 387 748 | 452 024 | 603 424 |
Depreciation Expense Property Plant Equipment | | | | | | 268 516 | 324 778 | 462 050 | 446 765 | 482 275 | 588 321 | 534 931 | 494 135 |
Depreciation Rate Used For Property Plant Equipment | | | | | | | 15 | 1 | 15 | 1 | 1 | 1 | 15 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 128 217 | 8 984 | 22 967 | 78 785 | 526 253 | 160 488 | 16 576 |
Disposals Property Plant Equipment | | | | | | | 208 880 | 29 397 | 78 474 | 151 190 | 829 288 | 215 698 | 110 505 |
Distribution Costs | | | | | | 29 225 | 33 878 | 31 554 | 32 329 | 24 053 | 23 267 | 19 013 | 17 591 |
Dividends Paid | | | | | | 78 000 | 80 000 | 70 000 | 105 000 | 82 000 | 50 000 | 50 000 | 55 000 |
Dividends Paid Classified As Financing Activities | | | | | | 78 000 | 80 000 | 70 000 | 105 000 | 82 000 | 50 000 | 50 000 | 55 000 |
Dividends Paid On Shares | | | | | | 78 000 | 80 000 | 70 000 | 105 000 | 82 000 | 50 000 | 50 000 | 55 000 |
Finance Lease Liabilities Present Value Total | | | | | | 181 957 | 168 247 | 231 003 | 244 769 | 273 629 | 301 100 | 332 331 | 307 371 |
Finance Lease Payments Owing Minimum Gross | | | | | | 345 015 | 288 562 | 605 596 | 514 652 | 652 172 | 797 236 | 817 303 | 620 266 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | | | 93 205 | -9 355 | -12 043 | -26 132 | -34 378 | -45 717 | 2 948 | -13 123 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 400 267 | 372 263 | 246 633 | 130 923 | 287 878 | -501 312 | -279 042 | -11 234 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -582 875 | 374 607 | 17 459 | 171 980 | -442 129 | 31 956 | 154 954 | -151 680 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | -8 676 | 6 286 | 7 520 | 4 870 | -12 150 | 31 294 | -31 907 | -158 951 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -5 751 | 8 057 | -17 193 | 15 229 | -85 136 | -5 169 | -20 709 |
Government Grant Income | | | | | | | | | | | 222 822 | 29 692 | |
Gross Profit Loss | | | | | | 1 722 368 | 1 677 591 | 1 420 845 | 1 598 150 | 1 458 804 | 1 551 456 | 1 636 131 | 1 347 560 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | 64 410 | 142 165 | 66 910 | 38 852 | | -31 550 | | -223 879 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | -24 856 | 723 760 | -63 007 | 423 805 | -201 840 | -197 675 | -172 562 | -226 422 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | 2 176 | | | | |
Increase Decrease In Net Debt From Cash Flows | | | | | | | | | | 305 064 | 309 284 | 161 140 | -13 791 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 324 777 | 462 050 | 446 765 | 482 275 | 588 321 | 534 931 | 494 135 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 3 095 | 10 316 | 9 586 | 10 334 | 10 049 | 6 832 | 6 434 | 11 550 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 14 780 | 17 609 | 16 327 | 25 518 | 20 663 | 19 787 | 30 226 | 29 884 |
Interest Income On Cash Cash Equivalents | | | | | | 1 381 | 1 412 | 835 | 1 058 | 1 094 | 343 | 31 | |
Interest Paid Classified As Operating Activities | | | | | | 17 875 | 27 925 | 25 913 | 35 852 | 30 712 | 26 619 | 36 660 | 41 434 |
Interest Payable Similar Charges Finance Costs | | | | | | 17 875 | 27 925 | 25 913 | 35 852 | 30 712 | 26 619 | 36 660 | 41 434 |
Interest Received Classified As Operating Activities | | | | | | 1 381 | 1 412 | 835 | 1 058 | 1 094 | 343 | 31 | |
Net Cash Flows From Used In Financing Activities | | | | | | 436 034 | -168 853 | 218 638 | -226 964 | 21 224 | 284 431 | -31 730 | -295 213 |
Net Cash Flows From Used In Investing Activities | | | | | | -1 340 123 | -662 229 | -1 193 253 | -361 540 | -659 575 | -659 576 | -716 334 | -384 960 |
Net Cash Flows From Used In Operating Activities | | | | | | 879 233 | 1 554 842 | 911 608 | 1 012 309 | 436 511 | 177 470 | 575 502 | 453 751 |
Net Cash Generated From Operations | | | | | | 960 137 | 1 723 520 | 1 003 596 | 1 085 955 | 466 129 | 172 196 | 612 131 | 271 306 |
Net Current Assets Liabilities | 399 796 | 407 705 | 382 334 | 533 541 | 760 399 | 730 777 | 754 930 | 394 323 | 521 672 | 529 303 | 790 398 | 725 029 | 864 741 |
Net Debt Funds | | | | | | | | | -229 405 | 75 659 | 384 943 | 546 083 | 532 292 |
Net Deferred Tax Liability Asset | | | | | | 206 907 | 211 588 | 216 081 | 241 779 | 348 749 | 387 748 | 452 024 | 603 424 |
Number Shares Issued Fully Paid | | | | | | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Operating Profit Loss | | | | | | 789 701 | 649 191 | 290 034 | 340 356 | 199 862 | 205 340 | 254 770 | 91 450 |
Other Creditors | | | | | | | 1 205 | | | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | | 1 381 | 1 412 | 835 | 1 058 | 1 094 | 343 | 31 | |
Other Operating Income Format1 | | | | | | | | | | | 222 822 | 29 692 | |
Other Taxation Social Security Payable | | | | | | 164 118 | 169 935 | 105 070 | 185 228 | 194 603 | 223 385 | 231 246 | 158 793 |
Par Value Share | | | | | | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | 15 536 | 56 453 | -317 034 | 90 944 | -137 520 | -145 064 | -20 067 | 197 037 |
Pension Costs Defined Contribution Plan | | | | | | 147 | 1 148 | 1 264 | 2 825 | 4 440 | 4 354 | 55 802 | 52 428 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 147 | 12 256 | 12 149 | 27 905 | 52 288 | 53 069 | 55 802 | 52 428 |
Prepayments Accrued Income | | | | | | 19 720 | 17 165 | 24 000 | -49 189 | 53 849 | 37 034 | 44 870 | 39 589 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | 529 570 | -32 400 | -28 396 | -31 020 | -34 296 | -33 455 | -31 489 | -43 176 |
Proceeds From Government Grants Classified As Financing Activities | | | | | | | | | | | 222 822 | 29 692 | |
Proceeds From Sales Property Plant Equipment | | | | | | | 74 912 | 28 470 | 38 314 | 87 634 | 217 899 | 50 041 | 73 220 |
Production Average Number Employees | | | | | | 41 | 46 | 49 | 52 | 54 | | | |
Profit Loss | | | | | | 626 617 | 504 723 | 221 973 | 240 150 | 100 812 | 171 615 | 153 865 | 122 495 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 773 207 | 622 678 | 264 956 | 305 562 | 170 244 | 179 064 | 218 141 | 50 016 |
Property Plant Equipment Gross Cost | | | | | | 4 604 160 | 5 132 421 | 6 324 747 | 6 646 127 | 7 242 146 | 7 290 333 | 7 841 010 | 8 188 685 |
Provisions | | | | | | 206 907 | 211 588 | 216 081 | 241 779 | 348 749 | 387 748 | 452 024 | 603 424 |
Purchase Property Plant Equipment | | | | | | 1 340 123 | 737 141 | 1 221 723 | 399 854 | 747 209 | 877 475 | 766 375 | 458 180 |
Raw Materials | | | | | | | | | | | | | 89 630 |
Revenue From Rendering Services | | | | | | 10 082 766 | 11 152 042 | 10 282 390 | 11 338 531 | 11 516 934 | 10 070 813 | 10 676 082 | 10 221 554 |
Selling Average Number Employees | | | | | | | | | | | | 47 | 46 |
Social Security Costs | | | | | | 13 940 | 14 728 | 16 323 | 18 324 | 19 231 | 18 815 | 212 042 | 208 854 |
Staff Costs Employee Benefits Expense | | | | | | 123 210 | 141 824 | 154 916 | 187 434 | 219 503 | 2 144 084 | 2 240 232 | 2 095 495 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 206 907 | 211 588 | 216 081 | 241 779 | 348 749 | 387 748 | 452 024 | 603 424 |
Tax Expense Credit Applicable Tax Rate | | | | | | 146 590 | 117 955 | 42 983 | 65 412 | 69 432 | 7 449 | 64 276 | -72 479 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 146 590 | 117 955 | 42 983 | 65 412 | 69 432 | 7 449 | 64 276 | -72 479 |
Total Assets Less Current Liabilities | 1 193 688 | 1 222 605 | 1 189 339 | 1 678 982 | 2 046 313 | 3 088 299 | 3 444 153 | 3 822 806 | 3 847 737 | 4 047 897 | 4 295 111 | 4 405 976 | 4 415 804 |
Total Current Tax Expense Credit | | | | | | | | 38 490 | 39 714 | -37 538 | | | |
Total Operating Lease Payments | | | | | | | 6 323 | 3 718 | 5 842 | 5 756 | 5 756 | 7 296 | 7 610 |
Trade Creditors Trade Payables | | | | | | 796 826 | 1 162 067 | 1 474 770 | 1 525 535 | 1 804 038 | 1 273 944 | 987 041 | 1 048 260 |
Trade Debtors Trade Receivables | | | | | | 1 981 263 | 1 609 211 | 1 584 917 | 1 486 126 | 1 787 679 | 1 705 988 | 1 578 198 | 1 542 898 |
Turnover Revenue | | | | | | 10 082 766 | 11 152 042 | 10 282 390 | 11 338 531 | 11 516 934 | 10 070 813 | 10 676 082 | 10 221 554 |
Wages Salaries | | | | | | 109 123 | 114 840 | 126 444 | 141 205 | 147 984 | 145 127 | 1 972 388 | 1 834 213 |
Work In Progress | | | | | | 89 926 | 83 640 | 76 120 | 71 250 | 83 400 | 52 106 | 84 013 | 153 334 |
Advances Credits Directors | | | | | 174 | 693 | 112 | 774 | 1 554 | 2 855 | 4 703 | 9 053 | 135 |
Advances Credits Made In Period Directors | | | | | | 519 | 581 | 662 | 780 | 1 301 | 1 848 | 4 350 | |
Company Contributions To Money Purchase Plans Directors | | | | | | 147 | 1 148 | 1 264 | 2 825 | 4 440 | 4 354 | 4 208 | 1 212 |
Director Remuneration | | | | | | 123 063 | 129 568 | 142 767 | 159 529 | 167 215 | 163 942 | 158 407 | 44 932 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | | | 123 210 | 130 716 | 144 031 | 162 354 | 171 655 | 168 296 | 162 615 | 46 144 |
Creditors Due After One Year Total Noncurrent Liabilities | 62 666 | 117 168 | | 219 070 | 213 360 | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 611 374 | 728 896 | | 996 588 | 861 241 | | | | | | | | |
Fixed Assets | 793 892 | 814 900 | 807 005 | 1 145 441 | 1 285 914 | | | | | | | | |
Tangible Fixed Assets Additions | | 227 821 | 194 541 | 571 814 | 404 366 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 302 063 | 2 400 834 | 2 450 522 | 2 901 841 | 3 264 037 | | | | | | | | |
Tangible Fixed Assets Depreciation | 1 508 171 | 1 585 934 | 1 643 517 | 1 756 400 | 1 978 123 | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 161 737 | | | 226 926 | | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | -83 974 | | | -5 203 | | | | | | | | |
Tangible Fixed Assets Disposals | | -129 050 | 144 853 | 120 495 | -22 170 | | | | | | | | |
Creditors Due After One Year | | 117 168 | 89 117 | 219 070 | | | | | | | | | |
Creditors Due Within One Year | | 728 896 | 992 801 | 1 016 588 | | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 156 872 | 200 372 | | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 99 289 | 87 489 | | | | | | | | | |