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 | 867 827 | 737 949 | 277 722 | 1 768 165 | 1 691 171 | 1 628 018 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 3 106 | 22 984 | 135 851 | 151 999 | 232 000 | 168 206 | 358 036 | 578 133 |
Current Assets | 1 765 536 | 656 943 | 762 598 | 732 161 | 711 236 | 721 383 | 1 076 914 | 1 289 742 | 1 479 923 | 1 650 619 | 1 335 068 | 2 588 447 | 3 654 318 |
Debtors | 502 751 | 436 245 | 539 520 | 617 638 | 608 559 | 622 014 | 971 660 | 1 114 993 | 1 284 155 | 1 361 219 | 1 134 877 | 2 174 965 | 2 868 185 |
Net Assets Liabilities | | | | | | 1 473 984 | 1 478 630 | 1 563 209 | 1 682 656 | 1 770 427 | 1 600 865 | 3 459 853 | 4 243 094 |
Other Debtors | 10 823 | 59 214 | | | | 40 849 | 20 822 | 4 806 | 30 400 | 36 006 | 55 558 | 65 032 | 512 527 |
Property Plant Equipment | | | | | | 1 873 279 | 1 866 443 | 1 874 495 | 1 928 806 | 1 999 626 | 1 967 861 | 3 748 098 | 4 129 167 |
Total Inventories | | | | | | 96 263 | 82 270 | 38 898 | 43 769 | 57 400 | 31 985 | 55 446 | 208 000 |
Cash Bank In Hand | 1 195 201 | 163 975 | 173 249 | 23 211 | 5 544 | 3 106 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 867 827 | 737 949 | 277 722 | 1 768 165 | 1 691 171 | 1 628 018 | | | | | | | |
Stocks Inventory | 67 584 | 56 723 | 49 829 | 91 312 | 97 133 | 96 263 | | | | | | | |
Tangible Fixed Assets | 316 422 | 289 426 | 263 173 | 1 870 194 | 1 883 549 | 1 873 279 | | | | | | | |
Trade Debtors | 490 078 | 346 826 | | | | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | | | | | | | |
Profit Loss Account Reserve | 684 657 | 554 779 | 94 552 | 339 161 | 262 167 | 199 014 | | | | | | | |
Shareholder Funds | 867 827 | 737 949 | 277 722 | 1 768 165 | 1 691 171 | 1 628 018 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | | | 9 500 |
Accrued Liabilities Deferred Income | | | | | | | | | | | | 7 711 | 11 782 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 307 343 | 272 618 | 287 982 | 308 579 | 341 820 | 367 702 | 427 236 | 557 392 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | | | 511 225 |
Administrative Expenses | | | | | 217 129 | 169 373 | | | | | | 385 829 | 522 993 |
Amounts Owed By Group Undertakings | | | | | | 173 107 | 346 152 | 419 573 | 532 948 | 619 961 | 604 974 | 580 948 | 557 948 |
Average Number Employees During Period | | | | | | 16 | 15 | 22 | 21 | 21 | 21 | 57 | 49 |
Bank Borrowings | | | | | | | | | | | | 245 227 | 195 876 |
Bank Borrowings Overdrafts | | | | | 114 799 | 110 194 | 89 566 | 3 708 | | | | 245 227 | 195 876 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | 168 206 | 358 036 | 578 133 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | | | | | | -1 055 |
Cash Receipts From Sales Interests In Associates | | | | | | | | | | | | 1 055 | |
Comprehensive Income Expense | | | | | | | | | | | | 613 641 | 873 241 |
Corporation Tax Payable | | | | | | | 14 937 | 29 403 | 30 044 | 21 030 | | 145 886 | 192 625 |
Cost Sales | | | | | 3 189 331 | 3 018 301 | | | | | | 5 750 918 | 12 686 150 |
Creditors | | | | | | 34 882 | 25 891 | 13 652 | 7 532 | 3 817 | 250 000 | 245 227 | 195 876 |
Current Tax For Period | | | | | | | | | | | | 145 886 | 192 669 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | | -6 606 | 50 397 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | | 59 534 | 130 156 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | | | 59 534 | 130 156 |
Distribution Costs | | | | | 673 367 | 599 386 | | | | | | 1 312 116 | 2 198 461 |
Dividends Paid | | | | | | | | | | | | 90 000 | 90 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | | -90 000 | -90 000 |
Dividends Paid On Shares Interim | | | | | | | | | | | | 90 000 | 90 000 |
Finished Goods Goods For Resale | | | | | | | | | | | | 55 446 | 208 000 |
Fixed Assets | 316 422 | 289 426 | | | | | | | | | 1 967 861 | 3 751 338 | 4 132 407 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | | | 4 773 | 49 351 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | | -3 775 | 50 397 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | | | 56 | -1 055 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | | -730 130 | -615 915 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | | 1 039 033 | 694 276 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | | | 23 461 | 152 554 |
Government Grant Income | | | | | | | | | | | | 80 602 | |
Gross Profit Loss | | | | | 875 852 | 730 360 | | | | | | 2 321 784 | 3 818 875 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | | 313 230 | -145 930 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | | -503 059 | -220 097 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 14 732 | | 30 532 | 47 882 | 39 206 | 59 534 | 130 156 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | | | | 11 339 |
Interest Income On Bank Deposits | | | | | | | | | | | | 480 | 225 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | | | | | 480 | 225 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | | | -11 339 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | | | 11 339 |
Interest Received Classified As Investing Activities | | | | | | | | | | | | -480 | -225 |
Investments | | | | | | | | | | | | 3 240 | 3 240 |
Investments Fixed Assets | | | | | | | | | | | | 3 240 | 3 240 |
Net Cash Generated From Operations | | | | | | | | | | | | -479 611 | -1 026 662 |
Net Current Assets Liabilities | 551 405 | 448 523 | 14 549 | -71 201 | -150 105 | -210 379 | -199 643 | -133 145 | -63 503 | -36 608 | 65 934 | 443 297 | 846 514 |
Net Finance Income Costs | | | | | | | | | | | | 480 | 225 |
Operating Profit Loss | | | | | 29 441 | 31 696 | | | | | | 752 441 | 1 127 421 |
Other Creditors | | | | | 26 151 | 26 589 | 30 472 | 45 216 | 24 132 | 19 070 | 18 792 | 24 428 | 144 865 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | | 480 | 225 |
Other Operating Income Format1 | | | | | | | | | | | | 128 602 | 30 000 |
Other Taxation Social Security Payable | | | | | | 15 728 | 8 484 | 8 451 | 15 080 | 34 483 | 65 283 | 80 346 | 51 637 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | | 27 926 | 59 605 |
Prepayments Accrued Income | | | | | | | | | | | | 58 131 | 11 710 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | | | | | | | | | | 3 240 | |
Profit Loss | | | | | | | | | | | | 613 641 | 873 241 |
Profit Loss On Ordinary Activities Before Tax | | | | | 23 006 | 26 847 | | | | | | 752 921 | 1 116 307 |
Property Plant Equipment Gross Cost | | | | | | 2 180 622 | 2 139 061 | 2 162 477 | 2 237 385 | 2 341 446 | 2 335 563 | 4 175 334 | 4 686 559 |
Purchase Property Plant Equipment | | | | | | | | | | | | -191 194 | -511 225 |
Social Security Costs | | | | | | | | | | | | 80 449 | 149 352 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | | 1 067 323 | 1 808 185 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | | 489 554 | 539 951 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | | 143 055 | 212 098 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | | | 1 125 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | | 139 280 | 243 066 |
Total Assets Less Current Liabilities | 867 827 | 737 949 | 277 722 | 1 798 993 | 1 733 444 | 1 662 900 | 1 666 800 | 1 741 350 | 1 865 303 | 1 963 018 | 2 033 795 | 4 194 635 | 4 978 921 |
Total Borrowings | | | | | | | | | | | | 245 227 | 195 876 |
Total Operating Lease Payments | | | | | | | | | | | | | 47 378 |
Trade Creditors Trade Payables | | | | | | 747 521 | 1 097 513 | 1 296 833 | 1 411 568 | 1 532 584 | 1 140 377 | 1 787 198 | 2 406 895 |
Trade Debtors Trade Receivables | | | | | | 358 730 | 554 306 | 656 323 | 662 514 | 619 918 | 169 155 | 1 139 677 | 1 786 000 |
Turnover Revenue | | | | | | | | | | | | 8 072 702 | 16 505 025 |
Wages Salaries | | | | | | | | | | | | 958 948 | 1 599 228 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | | | | | 16 253 | 41 258 |
Director Remuneration | | | | | 80 000 | 52 000 | | | | | | 48 000 | 50 500 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | | | | 64 253 | 91 758 |
Accrued Liabilities | | | | | | 11 869 | 14 740 | 35 361 | 17 161 | 29 849 | 6 677 | 7 711 | |
Amounts Owed By Group Undertakings Other Participating Interests Within One Year | | | | | 70 431 | 173 107 | | | | | | | |
Amounts Owed To Group Undertakings | | | | | | 5 674 | 5 674 | | | | | | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | | | | | | 5 674 | | | | | | | |
Creditors Due After One Year | | | | 30 828 | 42 273 | 34 882 | | | | | | | |
Creditors Due Within One Year | 1 214 131 | 208 420 | 748 049 | 803 362 | 861 341 | 931 762 | | | | | | | |
Debtors Due Within One Year | | | | | 608 559 | 622 014 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | | | | | 18 530 | 16 215 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 49 457 | | 9 935 | 14 641 | 13 324 | | |
Disposals Property Plant Equipment | | | | | | | 57 236 | | 11 084 | 24 800 | 24 900 | | |
Finance Lease Liabilities Present Value Total | | | | | | 34 882 | 25 891 | 13 652 | 7 532 | 3 817 | | | |
Foreign Exchange Gain Loss Recognised In Profit Loss | | | | | 4 165 | -661 | | | | | | | |
Interest Payable Similar Charges | | | | | 6 449 | 4 849 | | | | | | | |
Number Shares Allotted | 10 000 | 10 000 | | 10 000 | 10 000 | 10 000 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | | | 42 273 | 34 882 | | | | | | | |
Other Creditors Due Within One Year | 881 853 | 20 984 | | | 32 779 | 52 645 | | | | | | | |
Other Interest Receivable Similar Income | | | | | 14 | | | | | | | | |
Other Operating Income | | | | | 44 085 | 70 095 | | | | | | | |
Par Value Share | 1 | 1 | | 1 | 1 | 1 | | | | | | | |
Prepayments | | | | | | 36 070 | 35 641 | 7 816 | 5 098 | 45 284 | 45 601 | 58 131 | |
Profit Loss For Period | | | | | 23 006 | 26 847 | | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 154 034 | 162 279 | 164 489 | 175 115 | 188 774 | 182 930 | 489 555 | |
Recoverable Value-added Tax | | | | | | 13 258 | 14 739 | 12 424 | 26 687 | 14 192 | 7 989 | 30 122 | |
Revaluation Reserve | 173 170 | 173 170 | 173 170 | 1 419 004 | 1 419 004 | 1 419 004 | | | | | | | |
Share Capital Allotted Called Up Paid | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | | | | | | | |
Tangible Fixed Assets Additions | | 4 000 | | 67 248 | 31 885 | 5 945 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 890 728 | 843 015 | 843 015 | 2 142 792 | 2 174 677 | 2 180 622 | | | | | | | |
Tangible Fixed Assets Depreciation | 574 306 | 553 589 | 579 842 | 272 598 | 291 128 | 307 343 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 23 948 | | 15 751 | 18 530 | 16 215 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 44 665 | | 9 095 | | | | | | | | | |
Tangible Fixed Assets Disposals | | 51 713 | | 13 305 | | | | | | | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | | | 1 245 834 | | | | | | | | | |
Taxation Social Security Due Within One Year | 61 803 | 33 698 | | | 10 169 | 15 728 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 15 675 | | 85 992 | 128 861 | 19 017 | 191 194 | |
Total Dividend Payment | | | | | | 90 000 | | | | | | | |
Total Reserves | | | | | 1 681 171 | 1 618 018 | | | | | | | |
Trade Creditors Within One Year | 270 475 | 153 738 | | | 703 594 | 747 521 | | | | | | | |
Turnover Gross Operating Revenue | | | | | 4 065 183 | 3 748 661 | | | | | | | |
Other Investments Other Than Loans | | | | | | | | | | | | 3 240 | |
Other Remaining Borrowings | | | | | | | | | | | 250 000 | 245 227 | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | | | | | 1 648 577 | |
Prepayments Accrued Income Current Asset | 1 850 | 30 205 | | | | | | | | | | | |