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 | 358 050 | 358 050 | 381 643 | 381 643 | 399 858 | 399 858 | 427 392 | 427 392 | 466 069 | 466 069 | 494 299 | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | | | | | 14 110 | 38 901 |
Current Assets | 64 822 | | 53 126 | 53 126 | 69 938 | 69 938 | 101 791 | 101 791 | 141 816 | 141 816 | 173 690 | 185 896 |
Debtors | 35 098 | | 34 185 | 34 185 | 60 461 | 60 461 | 65 998 | 65 998 | 94 352 | 94 352 | 159 580 | 146 995 |
Net Assets Liabilities | | | | | | | | | | | 227 599 | 247 097 |
Other Debtors | | | | | | | | | 2 817 | 466 | 1 897 | 2 327 |
Property Plant Equipment | | | | | | | | | | | 108 637 | 107 427 |
Cash Bank In Hand | 29 724 | | 18 941 | 18 941 | 9 477 | 9 477 | 35 793 | 35 793 | 47 464 | 47 464 | 14 110 | |
Intangible Fixed Assets | 266 701 | 266 701 | 266 701 | 266 701 | 266 701 | 266 701 | 266 701 | 266 701 | 266 701 | 266 701 | 266 701 | |
Net Assets Liabilities Including Pension Asset Liability | 358 050 | | 381 643 | 381 643 | 399 858 | 399 858 | 427 392 | 427 392 | 466 069 | 466 069 | 494 299 | |
Tangible Fixed Assets | 115 556 | 115 556 | 114 271 | 114 271 | 113 030 | 113 030 | 111 239 | 111 239 | 109 448 | 109 448 | 108 637 | |
Trade Debtors | 32 675 | | 28 088 | 28 088 | 31 272 | 31 272 | 37 453 | 37 453 | 27 434 | 27 434 | 33 266 | |
|
Capital & Reserves |
Called Up Share Capital | 755 | | 755 | 755 | 755 | 755 | 755 | 755 | 755 | 755 | 755 | |
Profit Loss Account Reserve | -19 700 | -19 700 | 3 893 | 3 893 | 22 108 | 22 108 | 49 642 | 49 642 | 88 319 | 88 319 | 116 549 | |
Shareholder Funds | 358 050 | 358 050 | 381 643 | 381 643 | 399 858 | 399 858 | 427 392 | 427 392 | 466 069 | 466 069 | 494 299 | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | | | 266 700 | 266 700 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 20 376 | 22 209 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | | 623 |
Administrative Expenses | 36 369 | | 34 151 | | 40 630 | | 42 232 | | 43 822 | | 59 158 | 50 250 |
Amounts Owed By Subsidiaries | | | | | | | | | | | 124 417 | 115 803 |
Amounts Owed To Subsidiaries | | | | | | | | | | | 27 160 | 22 624 |
Average Number Employees During Period | | | | | 8 | | 8 | | | | 7 | 8 |
Corporation Tax Payable | | | | | | | | | | | 7 500 | 5 300 |
Cost Sales | 166 009 | | 155 231 | | 142 520 | | 138 714 | | 134 321 | | 136 759 | 148 696 |
Creditors | | | | | | | | | | | 54 729 | 46 227 |
Distribution Costs | -2 063 | | 839 | | 785 | | 677 | | 666 | | 641 | 642 |
Fixed Assets | 382 257 | | 380 972 | 380 972 | 379 731 | 379 731 | 377 940 | 377 940 | 376 149 | 376 149 | 375 338 | 107 428 |
Gross Profit Loss | 62 749 | | 65 069 | | 63 560 | | 76 975 | | 91 852 | | 82 029 | 64 358 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | | | | 1 833 |
Intangible Assets | | | | | | | | | | | 1 | 1 |
Intangible Assets Gross Cost | | | | | | | | | | | 266 701 | 266 701 |
Net Current Assets Liabilities | -24 207 | | 671 | 671 | 20 127 | 20 127 | 49 452 | 49 452 | 89 920 | 89 920 | 118 961 | 139 669 |
Operating Profit Loss | 29 960 | | 31 946 | | 24 382 | | 35 843 | | 49 487 | | 22 230 | 24 553 |
Other Creditors | | | | | | | | | | | 5 285 | 5 266 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | | 25 |
Other Operating Income Format1 | | | | | | | | | | | | 11 087 |
Other Taxation Social Security Payable | | | | | | | | | | | 6 906 | 8 569 |
Profit Loss | | | | | | | | | | | 14 896 | 19 498 |
Profit Loss On Ordinary Activities Before Tax | 29 960 | | 31 946 | | 24 382 | | 35 843 | | 49 487 | | 22 230 | 24 578 |
Property Plant Equipment Gross Cost | | | | | | | | | | | 129 013 | 129 636 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 7 334 | 5 080 |
Trade Creditors Trade Payables | | | | | | | | | | | 7 878 | 4 468 |
Trade Debtors Trade Receivables | | | | | | | | | | | 33 266 | 28 865 |
Turnover Revenue | | | | | | | | | | | 218 788 | 213 054 |
Number Shares Issued Fully Paid | | | | | | | | | | | | |
Par Value Share | | | | 10 | | 10 | | 10 | | 10 | 10 | |
Audit Fees Expenses | 1 000 | | 1 000 | 1 000 | 1 000 | 1 000 | 1 250 | 1 250 | 1 300 | 1 300 | 1 350 | |
Accruals Deferred Income Within One Year | 9 307 | | 7 277 | 7 277 | 8 254 | 8 254 | 7 583 | 7 583 | | 5 462 | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | -59 | | -447 | | -333 | | -391 | | | | | |
Administration Support Average Number Employees | | | | | 5 | | 5 | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 980 | | 5 063 | 5 063 | 28 067 | 28 067 | 27 383 | 27 383 | 64 101 | 64 101 | 124 417 | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 53 755 | | 22 757 | 22 757 | 22 035 | 22 035 | 23 080 | 23 080 | 21 701 | 21 701 | 27 160 | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -588 | | -423 | | -338 | | -366 | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | | | | | 2 658 | | 1 852 | 1 852 | | 2 966 | | |
Commitments Under Non-cancellable Operating Leases Total | | | | | | | | | 2 966 | | 2 966 | |
Corporation Tax Due Within One Year | 9 500 | | 8 800 | 8 800 | 6 500 | 6 500 | 8 700 | 8 700 | 10 900 | 10 900 | 7 500 | |
Creditors Due Within One Year | 89 029 | | 52 455 | 52 455 | 49 811 | 49 811 | 52 339 | 52 339 | 51 896 | 51 896 | 54 729 | |
Depreciation Impairment Reversal Tangible Fixed Assets | 2 520 | | 2 132 | 2 132 | 1 741 | 1 741 | 1 791 | 1 791 | 1 791 | 1 791 | 1 791 | |
Expenses Not Deductible For Tax Purposes | 76 | | -86 | | | | | | | | | |
Hire Leasing Plant Machinery Costs | | | | | 3 090 | | 3 380 | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | -59 | | -447 | | -333 | | -391 | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 266 701 | | 266 701 | | 266 701 | | 266 701 | | 266 701 | 266 701 | |
Number Shares Allotted | | | | 7 555 | | 7 555 | | 7 555 | | 7 555 | 7 555 | |
Operating Leases Expiring Between Two Five Years | | | | | | | | | 173 | | 173 | |
Operating Leases Expiring Within One Year | | | | | | | | | 2 793 | | 2 793 | |
Other Creditors Due Within One Year | | | | | | | | | 5 462 | | 5 285 | |
Other Differences Leading To An Increase Decrease In Tax Charge | 447 | | 157 | | -310 | | -90 | | | | | |
Other Operating Income | 1 517 | | 1 867 | | 2 237 | | 1 777 | | 2 123 | | | |
Other Operating Leases Expiring Between Two Five Years | 2 658 | | 2 658 | 2 658 | 2 658 | 2 658 | 240 | 240 | | 173 | | |
Other Operating Leases Expiring Within One Year | | | | | | | 1 612 | 1 612 | | 2 793 | | |
Other Taxation Social Security Within One Year | 5 313 | | 6 486 | 6 486 | 5 676 | 5 676 | 5 578 | 5 578 | 7 046 | 7 046 | 6 906 | |
Prepayments Accrued Income Current Asset | 1 443 | | 1 034 | 1 034 | 1 122 | 1 122 | 1 162 | 1 162 | | 2 351 | | |
Production Average Number Employees | | | | | 2 | | 2 | | | | | |
Profit Loss For Period | 20 519 | | 23 593 | | 18 215 | | 27 534 | | 38 677 | | | |
Selling Average Number Employees | | | | | 1 | | 1 | | | | | |
Share Capital Allotted Called Up Paid | 755 | | 755 | 755 | 755 | 755 | 755 | 755 | 755 | 755 | 755 | |
Share Premium Account | 376 995 | 376 995 | 376 995 | 376 995 | 376 995 | 376 995 | 376 995 | 376 995 | 376 995 | 376 995 | 376 995 | |
Social Security Costs | 4 642 | | 4 010 | | 3 863 | | 4 011 | | | | | |
Staff Costs | 63 681 | | 65 382 | | 59 778 | | 60 169 | | | | | |
Standard Nominal Tax Rate | 28 | | 26 | | 24 | | 23 | | | | | |
Tangible Fixed Assets Additions | | | | 847 | | 500 | | | | | 980 | |
Tangible Fixed Assets Cost Or Valuation | | 126 686 | | 127 533 | | 128 033 | | 128 033 | | 128 033 | 129 013 | |
Tangible Fixed Assets Depreciation | | 11 130 | | 13 262 | | 15 003 | | 16 794 | | 18 585 | 20 376 | |
Tangible Fixed Assets Depreciation Charged In Period | | | | 611 | | 220 | | 1 521 | | 1 521 | 270 | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 8 389 | | 8 306 | | 5 852 | | 8 244 | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 9 441 | | 8 353 | | 6 167 | | 8 309 | | 10 810 | | | |
Trade Creditors Within One Year | 11 154 | | 7 135 | 7 135 | 7 346 | 7 346 | 7 398 | 7 398 | 6 787 | 6 787 | 7 878 | |
Turnover Gross Operating Revenue | 228 758 | | 220 300 | 220 300 | 206 080 | 206 080 | 215 689 | 215 689 | 226 173 | 226 173 | | |
U K Current Corporation Tax | 9 441 | | 8 353 | | 6 167 | | 8 309 | | 10 810 | | | |
U K Current Corporation Tax On Income For Period | 9 500 | | 8 800 | | 6 500 | | 8 700 | | | | | |
Wages Salaries | 59 039 | | 61 372 | | 55 915 | | 56 158 | | | | | |