Profit & Loss |
Date of Accounts |
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 |
Net Worth | 366 894 | 565 290 | 747 322 | 890 410 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 249 856 | 207 783 | 70 806 | 56 319 | 74 552 | 132 261 |
Current Assets | 242 756 | 407 437 | 509 985 | 646 606 | 807 765 | 969 468 | 1 040 885 | 1 135 920 | 1 233 755 | 1 292 122 |
Debtors | 72 582 | 147 075 | 286 033 | 311 820 | 260 695 | 90 622 | 83 643 | 73 606 | 50 753 | 32 907 |
Net Assets Liabilities | | | | | 1 047 139 | 1 203 170 | 1 368 798 | 1 508 147 | 1 619 037 | 1 702 164 |
Other Debtors | 72 000 | 147 075 | 286 033 | 311 820 | 260 695 | 90 622 | | | | |
Property Plant Equipment | | | | | 254 097 | 254 097 | 281 603 | 312 856 | 348 241 | 389 903 |
Total Inventories | | | | | 297 214 | 671 063 | 64 580 | 95 917 | 98 372 | 56 017 |
Cash Bank In Hand | 151 387 | 178 927 | 123 758 | 92 623 | | | | | | |
Intangible Fixed Assets | 2 529 | 2 529 | 4 779 | 4 779 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 366 894 | 565 290 | 747 322 | 890 410 | | | | | | |
Stocks Inventory | 18 787 | 81 435 | 100 194 | 242 163 | | | | | | |
Tangible Fixed Assets | 176 562 | 224 037 | 254 097 | 254 097 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 48 000 | 48 000 | 48 000 | 48 000 | | | | | | |
Profit Loss Account Reserve | 142 332 | 293 253 | 440 446 | 583 534 | | | | | | |
Shareholder Funds | 366 894 | 565 290 | 747 322 | 890 410 | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 15 743 | 17 695 | | 20 765 | 21 964 | 22 983 |
Administrative Expenses | 63 879 | 80 169 | 87 893 | | 112 342 | 115 854 | | | | |
Amounts Owed By Group Undertakings Participating Interests | | | | | | | 83 643 | 73 606 | 50 753 | 32 907 |
Average Number Employees During Period | 8 | 9 | 10 | | 10 | 10 | -10 | -10 | -11 | -11 |
Balances Amounts Owed By Related Parties | | | | | 88 628 | 304 181 | | | | |
Bank Borrowings Overdrafts | | | | | 4 997 | 3 781 | 4 398 | 50 000 | 50 000 | 5 460 |
Cost Sales | 183 862 | 184 390 | 196 924 | | 183 711 | 191 574 | | | | |
Creditors | | | | | 19 502 | 25 174 | 26 951 | 19 014 | 18 491 | 24 290 |
Current Asset Investments | | | | | | | 821 856 | 910 078 | 1 010 078 | 1 070 937 |
Distribution Costs | 40 666 | 37 761 | 40 357 | | 24 410 | 26 956 | | | | |
Dividends Paid | | | | | 60 000 | 60 000 | | | | |
Fixed Assets | 179 091 | 226 566 | 258 876 | 258 876 | 258 876 | 258 876 | 354 864 | 441 241 | 453 773 | 477 509 |
Gross Profit Loss | 245 954 | 258 888 | 264 658 | | 304 498 | 305 074 | | | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | -26 978 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 1 952 | | 1 411 | 1 199 | 1 019 |
Intangible Assets | | | | | 4 779 | 4 779 | 4 779 | 4 779 | 4 779 | 4 779 |
Intangible Assets Gross Cost | | | | | 4 779 | 4 779 | | 4 779 | 4 779 | 4 779 |
Interest Payable Similar Charges Finance Costs | | | | | 7 831 | 7 705 | | | | |
Investments | | | | | | | | 5 124 | -22 853 | |
Investments Fixed Assets | | | | | | | 68 482 | 123 606 | 100 753 | 82 827 |
Loans To Group Undertakings | | | | | | | 83 643 | 123 606 | 100 753 | 82 827 |
Net Current Assets Liabilities | 187 803 | 338 724 | 488 446 | 631 534 | 788 263 | 944 294 | 1 013 934 | 1 116 906 | 1 215 264 | 1 267 832 |
Operating Profit Loss | 180 799 | 195 559 | 196 778 | | 233 453 | 236 471 | | | | |
Other Creditors | | | | | | | | | | 1 592 |
Other Current Asset Investments Balance Sheet Subtotal | | | | | | | 821 856 | 910 078 | 1 010 078 | 1 070 937 |
Other Interest Receivable Similar Income Finance Income | | | | | 3 692 | 3 717 | | | | |
Other Investments Other Than Loans | | | | | | | -15 161 | 15 161 | | |
Other Operating Income Format1 | | | | | 65 707 | 74 207 | | | | |
Profit Loss | | | | | 216 729 | 216 031 | | | | |
Profit Loss On Ordinary Activities Before Tax | 175 647 | 191 430 | 192 871 | | 229 314 | 232 483 | | | | |
Property Plant Equipment Gross Cost | | | | | 269 840 | 271 792 | | 333 621 | 370 205 | 412 886 |
Taxation Social Security Payable | | | | | 13 258 | 17 882 | 21 591 | 18 052 | 17 189 | 16 064 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 12 585 | 16 452 | | | | |
Total Assets Less Current Liabilities | 366 894 | 565 290 | 747 322 | 890 410 | 1 047 139 | 1 203 170 | | | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | 28 930 | | 32 664 | 36 584 | 42 681 |
Trade Creditors Trade Payables | | | | | 1 247 | 3 511 | 962 | 962 | 1 302 | 1 174 |
Turnover Revenue | | | | | 488 209 | 496 648 | | | | |
Director Remuneration | 9 203 | 10 000 | 10 600 | 11 000 | | | | | | |
Director Remuneration Benefits Including Payments To Third Parties | 9 203 | 10 000 | 10 600 | 11 000 | | | | | | |
Accruals Deferred Income Within One Year | 5 612 | 3 193 | 2 067 | 10 180 | | | | | | |
Amortisation Intangible Assets Expense | 471 | | | | | | | | | |
Bad Debts Written Off | | 359 | 467 | | | | | | | |
Creditors Due Within One Year | 54 953 | 68 713 | 21 539 | 15 072 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 4 097 | 3 470 | 3 178 | 2 702 | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | -39 520 | -35 296 | | | | | | | |
Intangible Fixed Assets Additions | 3 000 | | 2 250 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 471 | | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | 347 | | | | | | | | | |
Intangible Fixed Assets Amortisation Other Increase Decrease | 124 | | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 2 529 | 2 529 | 4 779 | 4 779 | | | | | | |
Interest Payable Similar Charges | 8 256 | 7 761 | 7 925 | | | | | | | |
Number Shares Allotted | 3 600 000 | 3 600 000 | 3 600 000 | 3 600 000 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 1 869 | 1 146 | 162 | | | | | | | |
Other Creditors Due Within One Year | 43 724 | 59 338 | 12 000 | | | | | | | |
Other Interest Receivable Similar Income | 3 104 | 3 632 | 4 018 | | | | | | | |
Other Operating Income | 39 390 | 54 601 | 60 370 | | | | | | | |
Par Value Share | 0 | 0 | 0 | 0 | | | | | | |
Prepayments Accrued Income Current Asset | 582 | | | | | | | | | |
Profit Loss For Period | 172 332 | 186 921 | 189 193 | | | | | | | |
Revaluation Reserve | 176 562 | 224 037 | 258 876 | 258 876 | | | | | | |
Revaluation Surplus In Period | 176 562 | 47 475 | 34 839 | | | | | | | |
Share Capital Allotted Called Up Paid | 48 000 | 48 000 | 48 000 | 48 000 | | | | | | |
Social Security Costs | 433 | 563 | 879 | | | | | | | |
Staff Costs | 39 637 | 64 399 | 77 260 | | | | | | | |
Stocks Payments On Account | | | 18 961 | 23 047 | | | | | | |
Stocks Raw Materials Consumables | 18 787 | 81 435 | 56 182 | 42 736 | | | | | | |
Tangible Fixed Assets Additions | 13 004 | 1 445 | 88 207 | 48 310 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 176 562 | 227 507 | 264 842 | 267 544 | | | | | | |
Tangible Fixed Assets Depreciation | 4 097 | 3 470 | 10 745 | 13 447 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 1 951 | 1 653 | 1 410 | 1 199 | | | | | | |
Tangible Fixed Assets Depreciation Other Increase Decrease | 127 | | | | | | | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | | | 28 331 | | | | | | |
Tangible Fixed Assets Increase Decrease From Transfers Between Items | | -70 000 | -54 969 | -73 939 | | | | | | |
Taxation Social Security Due Within One Year | 3 748 | 5 036 | 7 310 | 4 892 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | | 44 029 | 38 974 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 3 315 | 4 509 | 3 678 | | | | | | | |
Total Dividend Payment | 30 000 | 36 000 | 42 000 | 36 000 | | | | | | |
Total Recognised Gain Loss For Period | 348 894 | 234 396 | 224 032 | | | | | | | |
Turnover Gross Operating Revenue | 429 816 | 443 278 | 461 582 | | | | | | | |
U K Current Corporation Tax | | 4 509 | 3 678 | | | | | | | |
U K Current Corporation Tax On Income For Period | | 4 509 | 3 678 | | | | | | | |
Wages Salaries | 39 204 | 63 836 | 76 381 | | | | | | | |
Work In Progress | | | 23 570 | 9 305 | | | | | | |
Work In Progress In Respect Long-term Contracts | | | 1 481 | 167 075 | | | | | | |