Profit & Loss |
Date of Accounts |
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 |
| | | | | | | | | | |
Net Worth | 831 381 | 825 638 | 984 768 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 597 | 664 | 147 | 237 | 606 | 153 | 242 | 91 | 71 |
Current Assets | 1 518 639 | 1 408 852 | 1 913 271 | 1 505 514 | 1 390 288 | 1 702 350 | 1 819 793 | 2 048 882 | 2 211 756 | 2 970 053 | 3 701 491 |
Debtors | 1 486 136 | 1 378 446 | 1 890 880 | 1 485 801 | 1 371 594 | 1 594 613 | 1 713 898 | 1 915 266 | 2 074 963 | 2 758 371 | 3 505 908 |
Net Assets Liabilities | | | | 856 863 | 797 627 | 1 129 930 | 1 434 335 | 1 767 530 | 1 616 832 | 1 858 660 | 1 811 414 |
Other Debtors | 1 000 | 5 400 | 8 196 | 2 799 | 4 984 | 11 220 | 47 571 | 21 629 | | 26 300 | 20 894 |
Property Plant Equipment | | | 1 189 462 | 1 843 766 | 1 693 273 | 1 440 681 | 1 453 765 | 1 633 176 | 1 503 659 | 2 066 129 | 2 280 044 |
Total Inventories | | | 20 794 | 19 049 | 18 547 | 107 500 | 105 289 | 133 463 | 136 551 | 211 591 | 195 512 |
Cash Bank In Hand | 1 204 | 1 476 | 1 597 | | | | | | | | |
Intangible Fixed Assets | 1 | 1 | 1 | | | | | | | | |
Stocks Inventory | 31 299 | 28 930 | 20 794 | | | | | | | | |
Tangible Fixed Assets | 783 316 | 1 407 659 | 1 189 462 | | | | | | | | |
Trade Debtors | 1 156 643 | 1 276 869 | 1 311 048 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | | | | | | | | |
Profit Loss Account Reserve | 831 281 | 825 538 | 984 668 | | | | | | | | |
Shareholder Funds | 831 381 | 825 638 | 984 768 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 2 000 | 2 000 | 2 000 | 2 000 | 2 000 | | | | |
Accrued Liabilities Deferred Income | | | 190 388 | 90 064 | 117 871 | 196 747 | 155 952 | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | 29 349 | 29 349 | 29 349 | 29 349 | 29 349 | 29 350 | 29 350 | 29 350 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 2 734 818 | 2 947 797 | 3 340 542 | 3 662 453 | 3 794 022 | 3 774 980 | 3 924 344 | 4 063 036 | 4 232 744 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 965 757 | 242 252 | 103 350 | 340 629 | 337 563 | 19 943 | 709 565 | 398 879 |
Administrative Expenses | 1 158 214 | 1 396 250 | 1 229 275 | 1 456 500 | 1 417 524 | 1 463 879 | 1 489 716 | | | | |
Amounts Owed By Group Undertakings | | | | | | | | 447 188 | 942 458 | 1 181 896 | 1 661 301 |
Amounts Owed To Group Undertakings | | | | 1 844 726 | 1 658 111 | 1 216 875 | 1 055 348 | 1 166 823 | 1 449 342 | 2 081 493 | 2 730 634 |
Average Number Employees During Period | | | 78 | 82 | 85 | 87 | 91 | 83 | 65 | 59 | 64 |
Comprehensive Income Expense | | | 159 130 | -127 905 | -73 730 | 312 977 | 284 844 | | | | |
Corporation Tax Payable | | | 15 000 | | 2 262 | 94 041 | 50 221 | 2 000 | 2 006 | -12 994 | |
Corporation Tax Recoverable | | | | | | | | | | 50 221 | 26 342 |
Cost Sales | 2 717 893 | 3 015 876 | 3 265 883 | 3 181 190 | 3 295 233 | 3 362 382 | 3 653 906 | | | | |
Creditors | | | | 2 426 406 | 2 234 912 | 1 977 089 | 1 811 978 | 1 829 665 | 1 999 718 | 2 862 047 | 3 763 374 |
Current Tax For Period | | | 15 000 | | 2 262 | 94 041 | 50 221 | | | | |
Deferred Tax Asset Debtors | | | | | | | | 22 390 | 36 147 | 190 690 | 350 506 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | -1 911 | 20 515 | | | | | | | |
Deferred Tax Expense Credit On Share-based Payment Arrangement Recognised In Equity | | | | | 3 182 | 4 242 | 4 007 | | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | -2 001 | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -1 911 | 20 515 | -14 989 | -15 010 | -6 766 | | | | |
Depreciation Expense Property Plant Equipment | | | | 301 323 | 392 745 | 351 933 | 307 059 | | | | |
Distribution Costs | 513 030 | 538 937 | 550 075 | 557 840 | 563 167 | 662 980 | 694 002 | | | | |
Dividends Paid On Shares | | | | | | | 1 | | | | |
Equity Settled Share-based Payments Increase Decrease In Equity | | | | | 17 676 | 23 568 | 23 568 | 25 304 | 65 731 | 186 316 | 209 543 |
Fixed Assets | 783 317 | 1 407 660 | 1 189 463 | 1 843 767 | 1 693 274 | 1 440 682 | 1 453 766 | 1 633 176 | | | |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | -3 182 | -4 242 | -4 007 | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | -750 | | | | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 161 453 | 144 007 | 19 756 | 3 693 | 18 169 | 63 440 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | 6 871 | -322 | 89 | -319 | | | | |
Gain Loss On Disposals Property Plant Equipment | | | -1 225 | -6 866 | | -3 780 | -16 684 | | | | |
Gross Profit Loss | 1 904 201 | 1 806 961 | 1 977 808 | 1 844 672 | 1 891 052 | 2 514 625 | 2 534 509 | | | | |
Group Tax Relief Received Paid | | | -26 239 | 62 278 | | | -28 500 | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 1 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 301 323 | 392 745 | 351 933 | 307 059 | 139 353 | 149 367 | 141 537 | 179 087 |
Intangible Assets | | | 1 | 1 | 1 | 1 | 1 | | | | |
Intangible Assets Gross Cost | | | 29 350 | 29 350 | 29 350 | 29 350 | 29 350 | 29 350 | 29 350 | 29 350 | |
Net Current Assets Liabilities | 101 314 | 534 614 | -159 198 | -920 892 | -844 624 | -274 739 | 7 815 | 219 217 | 212 038 | 108 006 | -61 883 |
Number Shares Issued Fully Paid | | | | | | 100 | | | | | |
Other Creditors | | | | | | | 155 952 | 162 693 | 162 813 | 224 645 | 294 074 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 88 344 | | 30 024 | 175 490 | 158 395 | 3 | 2 845 | 9 379 |
Other Disposals Property Plant Equipment | | | | 98 474 | | 34 033 | 195 974 | 177 194 | 96 | 8 403 | 15 256 |
Other Taxation Social Security Payable | | | | 177 585 | 239 795 | 259 495 | 276 939 | 200 613 | 189 339 | 225 889 | 218 202 |
Par Value Share | | 1 | 1 | | | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 151 702 | 267 743 | 188 914 | 195 925 | 229 743 | | | | |
Prepayments Accrued Income | | | | 325 775 | 139 103 | 231 608 | 259 246 | 114 825 | 103 403 | 98 808 | 122 624 |
Profit Loss | | | 159 130 | -127 905 | -73 730 | 312 977 | 284 844 | 307 891 | -216 429 | 55 512 | -256 789 |
Profit Loss On Ordinary Activities Before Tax | 232 957 | -28 226 | 198 458 | -169 668 | -89 639 | 387 766 | 350 791 | | | | |
Property Plant Equipment Gross Cost | | | 3 924 280 | 4 791 563 | 5 033 815 | 5 103 132 | 5 247 787 | 5 408 156 | 5 428 003 | 6 129 165 | 6 512 788 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 66 012 | 51 023 | 36 013 | 27 246 | 84 863 | 98 865 | 315 475 | 406 747 |
Raw Materials Consumables | | | 20 794 | 19 049 | 18 547 | 107 500 | 105 289 | | | | |
Share-based Payment Expense Cash Settled | | | | | 17 676 | 23 568 | 23 568 | | | | |
Social Security Costs | 181 941 | 187 939 | 199 034 | 192 482 | 194 158 | 221 926 | 223 002 | | | | |
Staff Costs Employee Benefits Expense | | | 2 398 651 | 2 519 355 | 2 486 745 | 2 735 427 | 2 846 946 | | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 45 497 | 66 012 | 51 023 | 36 013 | 27 246 | | | | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | 309 | | | | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -9 | -28 502 | | | | | | | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | 833 | -1 204 | | | | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | | | -7 987 | 1 666 | 833 | | | | | |
Tax Increase Decrease From Effect Exercise Employee Share Options | | | | | -3 182 | -4 242 | -4 007 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 13 | 158 | 3 535 | 4 522 | 4 508 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 39 328 | -41 763 | -15 909 | 74 789 | 65 947 | | | | |
Total Assets Less Current Liabilities | 884 631 | 873 046 | 1 030 265 | 922 875 | 848 650 | 1 165 943 | 1 461 581 | 1 852 393 | 1 715 697 | 2 174 135 | 2 218 161 |
Total Current Tax Expense Credit | | | 41 239 | -62 278 | 2 262 | 94 041 | 78 721 | | | | |
Total Deferred Tax Expense Credit | | | | 20 515 | -18 171 | -19 252 | -12 774 | | | | |
Total Operating Lease Payments | | | | 384 607 | 395 880 | 305 941 | 186 618 | | | | |
Trade Creditors Trade Payables | | | 310 785 | 314 031 | 216 873 | 209 931 | 273 518 | 297 536 | 196 218 | 343 014 | 520 464 |
Trade Debtors Trade Receivables | | | 1 311 048 | 1 157 227 | 1 227 507 | 1 351 785 | 1 436 233 | 1 309 234 | 992 955 | 1 210 456 | 1 324 241 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | | | | -49 850 | | |
Turnover Revenue | | | 5 243 691 | 5 025 862 | 5 186 285 | 5 877 007 | 6 188 415 | | | | |
Wages Salaries | 1 836 567 | 1 929 781 | 2 047 915 | 2 059 130 | 2 103 673 | 2 317 576 | 2 394 201 | | | | |
Company Contributions To Defined Benefit Plans Directors | | | 14 393 | 120 333 | 19 344 | 30 383 | 52 447 | | | | |
Director Remuneration Benefits Including Payments To Third Parties | 66 010 | 77 152 | 90 090 | | | 172 144 | 259 607 | | | | |
Total Fees To Auditors | | 2 000 | 2 000 | | | | | | | | |
Company Contributions To Money Purchase Schemes Directors | 10 089 | 11 792 | 14 393 | | | | | | | | |
Accruals Deferred Income Within One Year | 132 629 | 183 482 | 190 388 | | | | | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | | -157 | | | | | | | | | |
Amounts Owed To Parent Undertaking Within One Year | 979 747 | 1 404 346 | 1 330 054 | | | | | | | | |
Corporation Tax Due Within One Year | 15 000 | | 15 000 | | | | | | | | |
Creditors Due Within One Year | 1 417 325 | 1 943 466 | 2 072 469 | | | | | | | | |
Debtors Due Within One Year | 1 486 136 | 1 378 446 | 1 890 880 | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 134 412 | 215 033 | 292 375 | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 53 250 | 47 408 | 45 497 | | | | | | | | |
Expenses Not Deductible For Tax Purposes | 4 | 115 | 13 | | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | 156 | -157 | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 29 349 | 29 349 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 29 350 | 29 350 | | | | | | | | |
Land Buildings Operating Leases Expiring After Five Years | -120 000 | -120 000 | -120 000 | | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 831 381 | 825 638 | 984 768 | | | | | | | | |
Number Shares Allotted | | 100 | 100 | | | | | | | | |
Other Operating Income | | 100 000 | | | | | | | | | |
Other Operating Leases Expiring After Five Years | -231 153 | -239 369 | -262 208 | | | | | | | | |
Other Taxation Social Security Within One Year | 212 626 | 205 745 | 226 242 | | | | | | | | |
Pension Costs | 81 067 | 84 622 | 151 702 | | | | | | | | |
Pensions Costs Defined Contribution Schemes | 81 067 | 84 622 | 151 702 | | | | | | | | |
Prepayments Accrued Income Current Asset | 328 493 | 96 177 | 571 636 | | | | | | | | |
Profit Loss For Period | 170 220 | -5 743 | 159 130 | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 5 842 | -1 911 | | | | | | | | |
Provisions For Liabilities Charges | 53 250 | 47 408 | 45 497 | | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | | | | | | | | |
Staff Costs | 2 099 575 | 2 202 342 | 2 398 651 | | | | | | | | |
Stocks Raw Materials Consumables | 31 299 | 28 930 | 20 794 | | | | | | | | |
Tangible Fixed Assets Additions | | 839 376 | 85 003 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 3 030 223 | 3 869 599 | 3 924 280 | | | | | | | | |
Tangible Fixed Assets Depreciation | 2 246 907 | 2 461 940 | 2 734 818 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 215 033 | 292 375 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 19 497 | | | | | | | | |
Tangible Fixed Assets Disposals | | | 30 322 | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -55 910 | 6 492 | -41 676 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 62 737 | -22 483 | 39 328 | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 55 582 | -16 641 | 41 239 | | | | | | | | |
Trade Creditors Within One Year | 77 323 | 149 893 | 310 785 | | | | | | | | |
Turnover Gross Operating Revenue | 4 622 094 | 4 822 837 | 5 243 691 | | | | | | | | |
U K Current Corporation Tax | -55 582 | 16 641 | -41 239 | | | | | | | | |
U K Current Corporation Tax On Income For Period | 55 426 | -16 484 | 41 239 | | | | | | | | |
Utilisation Tax Losses | | 7 | -309 | | | | | | | | |