Profit & Loss |
Date of Accounts |
2011-03-30 | 2011-03-31 | 2012-03-30 | 2012-03-31 | 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 |
Net Worth | 809 326 | 809 326 | 837 809 | 837 809 | 854 290 | 853 749 | 853 749 | 866 085 | 866 085 | 882 338 | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | | | | 75 491 | 51 141 |
Current Assets | 884 573 | | 906 669 | 906 669 | 906 944 | 914 661 | 914 661 | 920 919 | 920 919 | 941 150 | 930 523 |
Debtors | 789 088 | | 824 859 | 824 859 | 735 445 | 618 514 | 618 514 | 858 273 | 858 273 | 865 659 | 879 382 |
Net Assets Liabilities | | | | | | | | | | 882 338 | 910 593 |
Other Debtors | 614 | | 918 | 918 | -25 | 1 571 | 1 571 | 26 331 | 382 | 21 079 | 28 150 |
Property Plant Equipment | | | | | | | | | | 41 651 | 45 972 |
Cash Bank In Hand | 93 606 | | 81 290 | 81 290 | 171 119 | 295 767 | 295 767 | 62 646 | 62 646 | 75 491 | |
Net Assets Liabilities Including Pension Asset Liability | 809 326 | | 837 809 | 837 809 | 854 290 | 853 749 | 853 749 | 866 085 | 866 085 | 882 338 | |
Stocks Inventory | 1 879 | | 520 | 520 | 380 | 380 | 380 | | | | |
Tangible Fixed Assets | 43 846 | 43 846 | 41 294 | 41 294 | 39 086 | 37 632 | 37 632 | 44 922 | 44 922 | 41 651 | |
Trade Debtors | 159 820 | | 162 981 | 162 981 | 131 656 | 113 593 | 113 593 | 123 310 | 123 310 | 114 844 | |
|
Capital & Reserves |
Called Up Share Capital | 8 800 | | 8 800 | 8 800 | 8 800 | 8 800 | 8 800 | 8 800 | 8 800 | 8 800 | |
Profit Loss Account Reserve | 725 042 | 725 042 | 753 525 | 753 525 | 770 006 | 769 465 | 769 465 | 781 801 | 781 801 | 798 054 | |
Shareholder Funds | 809 326 | 809 326 | 837 809 | 837 809 | 854 290 | 853 749 | 853 749 | 866 085 | 866 085 | 882 338 | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | | | 88 025 | 39 827 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | 18 799 |
Administrative Expenses | 229 826 | | 162 415 | | 168 717 | 192 302 | | 188 360 | | 165 109 | 260 857 |
Amounts Owed By Subsidiaries | | | | | | | | | | 729 736 | 756 770 |
Amounts Owed To Subsidiaries | | | | | | | | | | 3 885 | 9 946 |
Average Number Employees During Period | | | | | 24 | 24 | | | | 20 | 14 |
Corporation Tax Payable | | | | | | | | | | 11 400 | 1 500 |
Cost Sales | 566 941 | | 553 213 | | 533 958 | 507 605 | | 502 327 | | 451 051 | 392 752 |
Creditors | | | | | | | | | | 99 063 | 62 802 |
Distribution Costs | 52 994 | | 54 887 | | 53 068 | 52 921 | | 46 611 | | 41 851 | 19 713 |
Dividends Paid | | | | | | | | | | 30 000 | 30 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | 16 874 | 7 582 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | 33 164 |
Gross Profit Loss | 389 592 | | 335 777 | | 284 906 | 272 224 | | 272 617 | | 240 829 | 213 578 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | | | 2 642 |
Net Current Assets Liabilities | 765 480 | | 796 515 | 796 515 | 815 204 | 816 117 | 816 117 | 821 163 | 821 163 | 842 087 | 867 721 |
Operating Profit Loss | 111 206 | | 126 453 | | 81 008 | 44 928 | | 56 722 | | 50 985 | 21 034 |
Other Creditors | | | | | | | | | | 16 463 | 18 488 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 50 840 |
Other Disposals Property Plant Equipment | | | | | | | | | | | 62 676 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 7 974 | 8 204 |
Other Operating Income Format1 | | | | | | | | | | 17 116 | 88 026 |
Other Taxation Social Security Payable | | | | | | | | | | 29 919 | 1 719 |
Profit Loss | | | | | | | | | | 46 253 | 58 255 |
Profit Loss On Ordinary Activities Before Tax | 118 453 | | 134 079 | | 87 902 | 51 043 | | 64 096 | | 58 959 | 62 402 |
Property Plant Equipment Gross Cost | | | | | | | | | | 129 676 | 85 799 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | 1 400 | 3 100 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 12 706 | 4 147 |
Total Assets Less Current Liabilities | | | | | | | | 866 085 | | 883 738 | 913 693 |
Trade Creditors Trade Payables | | | | | | | | | | 37 396 | 31 149 |
Trade Debtors Trade Receivables | | | | | | | | | | 114 844 | 94 462 |
Turnover Revenue | | | | | | | | | | 691 880 | 606 330 |
Number Shares Issued Fully Paid | | | | | | | | | | | |
Par Value Share | | | | 10 | 10 | | 10 | | 10 | 10 | |
Audit Fees Expenses | 3 300 | | 2 500 | 2 500 | 2 500 | 2 600 | 2 600 | 2 750 | 2 750 | 2 900 | |
Accruals Deferred Income Within One Year | 17 275 | | 16 845 | 16 845 | 16 005 | 15 834 | 15 834 | | 15 909 | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | -57 | | -404 | | -579 | -516 | | | | | |
Administration Support Average Number Employees | | | | | 5 | 5 | | | | | |
Aggregate Dividends Paid In Financial Year | 70 000 | | 70 000 | | 50 000 | 40 000 | | 40 000 | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 614 654 | | 649 660 | 649 660 | 576 558 | 492 475 | 492 475 | 708 632 | 708 632 | 729 736 | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 3 057 | | 1 261 | 1 261 | 12 | 7 985 | 7 985 | 10 643 | 10 643 | 3 885 | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -192 | | -339 | | -385 | -231 | | | | | |
Capital Redemption Reserve | 46 623 | 46 623 | 46 623 | 46 623 | 46 623 | 46 623 | 46 623 | 46 623 | 46 623 | 46 623 | |
Commitments Under Non-cancellable Operating Leases Other Items | 17 453 | | 16 009 | 16 009 | 15 973 | 12 970 | 12 970 | | 10 550 | | |
Commitments Under Non-cancellable Operating Leases Total | | | | | | | | 10 550 | | 5 883 | |
Corporation Tax Due Within One Year | 34 000 | | 36 000 | 36 000 | 22 000 | 12 100 | 12 100 | 11 900 | 11 900 | 11 400 | |
Creditors Due Within One Year | 119 093 | | 110 154 | 110 154 | 91 740 | 98 544 | 98 544 | 99 756 | 99 756 | 99 063 | |
Depreciation Impairment Reversal Tangible Fixed Assets | 2 527 | | 2 552 | 2 552 | 2 563 | 1 804 | 1 804 | 1 579 | 1 579 | 3 271 | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | | | | | | | | | 1 400 | |
Expenses Not Deductible For Tax Purposes | 554 | | 222 | | 73 | 55 | | | | | |
Finished Goods Goods For Resale | 1 879 | | 520 | 520 | 380 | 380 | 380 | | | | |
Hire Leasing Plant Machinery Costs | | | | | 14 830 | 13 869 | | | | | |
Hire Property Other Lease Expenditure | | | | | 8 000 | 8 000 | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | -57 | | -404 | | -579 | -516 | | | | | |
Number Shares Allotted | | | | 8 000 | 8 000 | | 8 000 | | 8 000 | 8 000 | |
Operating Leases Expiring After Five Years | | | | | | | | | | 900 | |
Operating Leases Expiring Between Two Five Years | | | | | | | | 6 049 | | 3 234 | |
Operating Leases Expiring Within One Year | | | | | | | | 4 501 | | 1 749 | |
Other Creditors Due Within One Year | | | | | | | | 16 162 | 253 | 16 463 | |
Other Differences Leading To An Increase Decrease In Tax Charge | 87 | | 578 | | -446 | -74 | | | | | |
Other Interest Receivable Similar Income | 7 247 | | 7 626 | | 6 894 | 6 115 | | 7 374 | | | |
Other Operating Income | 4 434 | | 7 978 | | 17 887 | 17 927 | | 19 076 | | | |
Other Operating Leases Expiring Between Two Five Years | 14 135 | | 13 872 | 13 872 | 14 720 | 10 306 | 10 306 | | 6 049 | | |
Other Operating Leases Expiring Within One Year | 3 318 | | 2 137 | 2 137 | 1 253 | 2 664 | 2 664 | | 4 501 | | |
Other Taxation Social Security Within One Year | 40 910 | | 42 084 | 42 084 | 34 205 | 23 915 | 23 915 | 31 762 | 31 762 | 29 919 | |
Pension Costs | 22 109 | | 19 785 | | 19 280 | 18 967 | | 19 549 | | | |
Pensions Costs Defined Benefit Schemes | 20 753 | | 18 183 | | 18 183 | 18 458 | | | | | |
Pensions Costs Defined Contribution Schemes | 1 356 | | 1 602 | | 1 097 | 509 | | | | | |
Prepayments Accrued Income Current Asset | 14 000 | | 11 300 | 11 300 | 27 256 | 10 875 | 10 875 | | 25 949 | | |
Production Average Number Employees | | | | | 9 | 9 | | | | | |
Profit Loss For Period | 84 510 | | 98 483 | | 66 481 | 39 459 | | 52 336 | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | | | | | | | | 1 400 | |
Provisions For Liabilities Charges | | | | | | | | | | 1 400 | |
Revaluation Reserve | 28 861 | 28 861 | 28 861 | 28 861 | 28 861 | 28 861 | 28 861 | 28 861 | 28 861 | 28 861 | |
Selling Average Number Employees | | | | | 10 | 10 | | | | | |
Share Capital Allotted Called Up Paid | 800 | | 800 | 800 | 800 | 800 | 800 | 800 | 800 | 800 | |
Social Security Costs | 32 563 | | 27 555 | | 25 322 | 24 333 | | | | | |
Staff Costs | 432 622 | | 393 670 | | 376 195 | 365 382 | | | | | |
Standard Nominal Tax Rate | 28 | | 26 | | 24 | 23 | | | | | |
Tangible Fixed Assets Additions | | | | | 355 | | 350 | | 8 869 | | |
Tangible Fixed Assets Cost Or Valuation | | 124 679 | | 124 679 | 125 034 | | 125 384 | | 129 676 | 129 676 | |
Tangible Fixed Assets Depreciation | | 80 833 | | 83 385 | 85 948 | | 87 752 | | 84 754 | 88 025 | |
Tangible Fixed Assets Depreciation Charged In Period | | | | 1 397 | 1 408 | | 1 155 | | 1 155 | 2 116 | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | | | | | | 4 577 | | |
Tangible Fixed Assets Disposals | | | | | | | | | 4 577 | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 33 167 | | 34 861 | | 21 096 | 11 740 | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 33 943 | | 35 596 | | 21 421 | 11 584 | | 11 760 | | | |
Total Dividend Payment | 70 000 | | 70 000 | | 50 000 | 40 000 | | | | | |
Trade Creditors Within One Year | 23 851 | | 13 964 | 13 964 | 19 518 | 38 710 | 38 710 | 29 289 | 29 289 | 37 396 | |
Turnover Gross Operating Revenue | 956 533 | | 888 990 | 888 990 | 818 864 | 779 829 | 779 829 | 774 944 | 774 944 | | |
U K Current Corporation Tax | 33 943 | | 35 596 | | 21 421 | 11 584 | | 11 760 | | | |
U K Current Corporation Tax On Income For Period | 34 000 | | 36 000 | | 22 000 | 12 100 | | | | | |
Wages Salaries | 377 950 | | 346 330 | | 331 593 | 322 082 | | | | | |