Profit & Loss |
Date of Accounts |
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 |
Net Worth | 178 994 | 309 057 | 228 481 | 200 987 | 174 119 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 281 | 215 381 | 252 | 250 | 664 | | | | | | | |
Cash Bank On Hand | | | | | 664 | 854 | 7 297 | 32 862 | 382 603 | 192 693 | 833 428 | 409 816 |
Current Assets | 86 366 | 319 382 | 335 701 | 475 732 | 510 159 | 396 743 | 565 872 | 888 372 | 1 052 582 | 767 492 | 1 366 080 | 1 418 389 |
Debtors | 73 035 | 100 944 | 149 371 | 278 422 | 453 343 | 253 042 | 558 575 | 855 510 | 669 979 | 574 799 | 532 652 | 1 008 573 |
Net Assets Liabilities | | | | | 174 119 | 280 561 | 358 750 | 691 789 | 950 687 | 570 944 | 962 865 | 1 238 837 |
Net Assets Liabilities Including Pension Asset Liability | 178 994 | 309 057 | 228 481 | 200 987 | 174 119 | | | | | | | |
Other Debtors | | | | | 22 847 | 25 847 | 26 988 | 62 426 | 662 778 | 399 308 | 356 223 | 67 990 |
Property Plant Equipment | | | | | 377 225 | 319 749 | 277 359 | 276 835 | 503 553 | 512 960 | 517 225 | 516 907 |
Stocks Inventory | 13 050 | 3 057 | 186 078 | 197 060 | 56 152 | | | | | | | |
Tangible Fixed Assets | 207 263 | 201 951 | 224 677 | 293 190 | 377 225 | | | | | | | |
Total Inventories | | | | | 56 152 | 142 847 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | 2 | | | | | | | |
Profit Loss Account Reserve | 178 992 | 309 055 | 228 479 | 200 985 | 174 117 | | | | | | | |
Shareholder Funds | 178 994 | 309 057 | 228 481 | 200 987 | 174 119 | | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | | | | 45 244 | 50 219 | 10 601 | 178 | 1 415 | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | 45 244 | 4 975 | 10 601 | 218 | 22 000 | |
Audit Fees Expenses | | | | | | | | | | 4 500 | 9 000 | 18 000 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | 50 219 | 10 641 | | |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | 57 809 | 61 885 | 74 310 |
Compensation For Loss Office Directors | | | | | | | | | | | | 22 947 |
Director Remuneration | | | | | | | | | | 179 473 | 120 651 | 203 502 |
Dividend Recommended By Directors | | | | | | | | | | | 289 200 | 174 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | | 5 | 5 | 4 |
Accrued Liabilities | | | | | 11 239 | 12 263 | 38 529 | 44 274 | | 20 555 | 43 262 | 67 835 |
Accrued Liabilities Deferred Income | | | | | 400 000 | | 85 000 | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 397 231 | 569 804 | 682 298 | 789 548 | 921 312 | 1 023 679 | 1 128 622 | 1 322 800 |
Average Number Employees During Period | | | | | | 120 | 149 | 171 | 225 | 255 | 277 | 270 |
Bank Borrowings Overdrafts | | | | | 89 983 | 94 321 | 64 023 | | 88 024 | 85 303 | 79 295 | 73 878 |
Corporation Tax Payable | | | | | 23 133 | 91 949 | 63 504 | 138 026 | | 1 | 56 099 | 25 986 |
Creditors | | | | | 685 714 | 391 359 | 450 985 | 440 877 | 88 024 | 85 303 | 506 295 | 73 878 |
Creditors Due Within One Year | 104 239 | 200 622 | 315 288 | 544 497 | 685 714 | | | | | | | |
Disposals Property Plant Equipment | | | | | | | | 3 996 | | 13 000 | 19 263 | 1 982 |
Fixed Assets | | 201 951 | 224 678 | 293 190 | | | | | 503 553 | 512 960 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 172 573 | 112 494 | 107 250 | 131 764 | 115 891 | 115 445 | 120 369 |
Investments Fixed Assets | | | 1 | | | | | | | | | |
Net Current Assets Liabilities | -17 873 | 118 760 | 20 413 | -68 765 | -175 555 | 5 384 | 114 887 | 447 495 | 581 500 | 193 987 | 599 535 | 436 822 |
Number Shares Allotted | | 2 | 2 | 2 | 2 | | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | 1 | 1 | 1 |
Prepayments | | | | | 105 029 | 126 140 | 127 949 | 147 126 | | 152 967 | 172 368 | 194 134 |
Property Plant Equipment Gross Cost | | | | | 774 456 | 889 553 | 959 657 | 1 066 383 | 1 424 865 | 1 536 639 | 1 645 847 | 1 839 707 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 27 551 | 44 572 | 33 496 | 32 541 | 46 342 | 50 700 | 76 600 | 450 014 |
Provisions For Liabilities Charges | 10 396 | 11 654 | 16 610 | 23 438 | 27 551 | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 2 | 2 | 2 | | | | | | | |
Tangible Fixed Assets Additions | | 36 777 | 68 890 | 128 680 | 146 207 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 393 902 | 430 679 | 499 569 | 628 249 | 774 456 | | | | | | | |
Tangible Fixed Assets Depreciation | 186 639 | 228 728 | 274 892 | 335 059 | 397 231 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 42 089 | 46 164 | 60 167 | 62 172 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 115 097 | 70 104 | 110 722 | 358 482 | 129 462 | 128 471 | 195 842 |
Total Assets Less Current Liabilities | 189 390 | 320 711 | 245 091 | 224 425 | 201 670 | 325 133 | 392 246 | 724 330 | 1 085 053 | 706 947 | 1 116 760 | 953 729 |
Trade Creditors Trade Payables | | | | | 11 827 | 71 734 | 32 706 | 45 369 | 55 375 | 100 374 | 110 064 | 76 002 |
Trade Debtors Trade Receivables | | | | | 325 467 | 98 801 | 357 124 | 572 780 | 7 201 | 20 215 | 3 883 | 746 449 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | 4 688 | | | |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | 25 900 | 395 314 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | | 4 358 | | |
Administrative Expenses | | | | | | | | | | 3 692 254 | 3 780 489 | 4 595 196 |
Advances Credits Directors | | | 36 408 | | | | | | | | | |
Applicable Tax Rate | | | | | | | | | | 19 | 19 | 19 |
Assumed Percentage Employees Opting For Early Retirement | | | | | | | | | | 3 | 4 | 3 |
Assumed Rate Increase In Maximum State Healthcare Benefits | | | | | | | | | | 3 | 3 | 4 |
Assumed Rate Increase Pensionable Salaries | | | | | | | | | | 2 | 2 | 3 |
Bank Borrowings | | | | | | | | | | 5 681 | 5 844 | 5 844 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 192 693 | 833 428 | |
Comprehensive Income Expense | | | | | | | | | | 51 063 | 377 121 | 449 972 |
Corporation Tax Recoverable | | | | | | | | | | 2 131 | | |
Cost Sales | | | | | | | | | | 7 790 783 | 8 583 946 | 9 170 590 |
Cumulative Gain Loss On Remeasurement Defined Benefit Plan Recognised In Other Comprehensive Income | | | | | | | | | | 182 000 | 89 000 | 520 000 |
Current Tax For Period | | | | | | | | | | -2 131 | 56 086 | 25 973 |
Decrease In Assets Defined Benefit Plan From Benefits Paid | | | | | | | | | | -18 000 | -12 000 | -12 000 |
Deferred Tax Liabilities | | | | | | | | | | 50 700 | 76 600 | 54 700 |
Depreciation Amortisation Expense | | | | | | | | | | 115 891 | 115 446 | 120 368 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 115 891 | 115 445 | 120 369 |
Description Other Material Assumptions Related To Defined Benefit Plan | | | | | | | | | | | 20 222 021 | 20 232 022 |
Discount Rate Used Defined Benefit Plan | | | | | | | | | | 2 | 3 | 5 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | | 4 688 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 8 836 | 10 502 | 1 883 |
Disposals Intangible Assets | | | | | | | | | | 4 688 | | |
Dividend Per Share Interim | | | | | | | | | | | 289 200 | 174 000 |
Dividends Paid | | | | | | | | | | 372 924 | 289 200 | 174 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -372 924 | -289 200 | -174 000 |
Dividends Paid On Shares Interim | | | | | | | | | | 372 924 | 289 200 | 174 000 |
Equity Securities Held In Defined Benefit Plan Fair Value | | | | | | | | | | 2 000 | 3 000 | 8 000 |
Fair Value Assets Defined Benefit Plan | | | | | | | | | 1 435 000 | 1 606 000 | 1 696 000 | 1 731 000 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | 13 000 | 15 000 | 16 000 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | | | | | 2 143 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | 27 847 | 19 756 | 17 866 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | | | | | 395 314 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | 485 519 | 483 653 | 284 954 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | 181 855 | 585 779 | -185 218 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | 9 904 | 40 016 | -476 099 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | -4 163 | -8 760 | -99 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | -4 163 | -8 761 | -99 |
Gross Profit Loss | | | | | | | | | | 3 690 809 | 4 101 635 | 4 660 196 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -99 889 | -1 | -56 086 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | -189 910 | 640 735 | -423 612 |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | | | | | | | | | | 75 692 |
Increase In Assets Defined Benefit Plan From Contributions By Employer | | | | | | | | | | 13 000 | 15 000 | 16 000 |
Increase In Liabilities Defined Benefit Plan From Interest Expense | | | | | | | | | | 27 000 | 29 000 | 35 000 |
Intangible Assets Gross Cost | | | | | | | | | 4 688 | | | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | | 2 607 | 2 467 | 3 999 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -2 607 | -2 467 | -3 999 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 30 454 | 22 223 | 21 865 |
Issue Equity Instruments | | | | | | | | | | 118 | | |
Liabilities Defined Benefit Plan Present Value | | | | | | | | | 1 189 000 | 1 302 000 | 1 267 000 | 922 000 |
Loans Owed By Related Parties | | | | | | | | | | | 4 720 | 34 720 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | 280 664 | 332 044 | 191 885 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | 122 446 | 122 410 | 183 494 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | -213 200 | -1 095 189 | 48 233 |
Net Cash Generated From Operations | | | | | | | | | | -333 543 | -1 107 270 | -25 718 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | -7 014 | -6 061 | -12 348 |
Nominal Value Shares Issued Specific Share Issue | | | | | | | | | | 1 | | |
Number Shares Issued Fully Paid | | | | | | | | | | 120 | 120 | 120 |
Operating Profit Loss | | | | | | | | | | 21 730 | 357 269 | 95 562 |
Other Comprehensive Income Expense Net Tax | | | | | | | | | | 55 000 | 118 000 | 368 000 |
Other Creditors | | | | | | | | | 151 591 | 229 745 | 427 000 | 594 851 |
Other Deferred Tax Expense Credit | | | | | | | | | | 4 358 | 25 900 | -21 900 |
Other Finance Income | | | | | | | | | | 6 000 | 6 000 | 12 000 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 1 014 | 61 | 348 |
Other Operating Income Format1 | | | | | | | | | | 23 175 | 36 123 | 30 562 |
Other Taxation Social Security Payable | | | | | | | | | 255 476 | 193 735 | 186 328 | 206 281 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 1 022 934 | 1 156 457 | 1 271 968 |
Proceeds From Issuing Shares | | | | | | | | | | -118 | | |
Profit Loss | | | | | | | | | | -3 937 | 259 121 | 81 972 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | -1 710 | 341 107 | 86 045 |
Provisions | | | | | | | | | 46 342 | 50 700 | 76 600 | 450 014 |
Purchase Property Plant Equipment | | | | | | | | | | -129 460 | -128 471 | -195 842 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | -5 681 | -5 844 | -5 416 |
Retirement Benefit Obligations Surplus | | | | | | | | | | -304 000 | -429 000 | -809 000 |
Return On Assets Benefit Plan | | | | | | | | | | 192 000 | 101 000 | |
Social Security Costs | | | | | | | | | | 722 624 | 770 664 | 907 209 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 9 530 443 | 10 302 706 | 11 195 013 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | -325 | 64 810 | 16 349 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 2 227 | 81 986 | 4 073 |
Total Operating Lease Payments | | | | | | | | | | 561 351 | 560 002 | 799 441 |
Turnover Revenue | | | | | | | | | | 11 481 592 | 12 685 581 | 13 830 786 |
Wages Salaries | | | | | | | | | | 7 784 885 | 8 375 585 | 9 015 836 |