Profit & Loss |
Date of Accounts |
2012-04-30 | 2013-04-30 | 2014-04-30 | 2015-04-30 | 2016-04-30 | 2017-04-30 | 2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-04-30 | 2022-04-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 590 373 | 1 655 688 | 1 711 736 | 1 892 703 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 234 663 | 120 334 | 134 457 | 95 250 | 504 727 | 466 438 |
Current Assets | 1 469 648 | 1 418 364 | 1 432 294 | 1 574 205 | | 1 890 260 | 1 617 089 | 1 968 729 | 1 726 595 | 2 769 402 | 2 857 794 |
Debtors | 1 167 560 | 1 270 531 | 1 354 032 | 1 498 810 | 1 376 771 | 1 586 654 | 1 469 031 | 1 805 076 | 1 595 863 | 2 225 147 | 2 326 268 |
Net Assets Liabilities | | | | | | 2 104 282 | 2 202 014 | 2 362 233 | 2 213 608 | 2 862 736 | 2 994 354 |
Other Debtors | | | | | 315 924 | 320 248 | 17 746 | 111 546 | 108 419 | 277 588 | 11 228 |
Property Plant Equipment | | | | | 2 040 786 | 2 173 787 | 2 835 789 | 3 104 525 | 3 328 970 | 3 499 407 | 4 200 198 |
Total Inventories | | | | | | 68 943 | 27 724 | 29 195 | 35 482 | 39 528 | 65 088 |
Cash Bank In Hand | 240 496 | 42 246 | 50 719 | 48 323 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 590 373 | 1 655 688 | 1 711 736 | 1 892 703 | | | | | | | |
Stocks Inventory | 61 592 | 105 587 | 27 543 | 27 072 | | | | | | | |
Tangible Fixed Assets | 1 599 691 | 1 982 297 | 1 683 318 | 1 785 330 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 7 501 | 7 501 | 7 501 | 7 501 | | | | | | | |
Profit Loss Account Reserve | 1 582 872 | 1 648 187 | 1 704 235 | 1 885 202 | | | | | | | |
Shareholder Funds | 1 590 373 | 1 655 688 | 1 711 736 | 1 892 703 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 8 000 |
Accrued Liabilities | | | | | 59 612 | 54 396 | 63 139 | 57 730 | 56 896 | 37 575 | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | 27 555 | 57 555 | 87 555 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 3 492 200 | 3 676 215 | 4 040 160 | 3 914 188 | 3 903 041 | 4 320 032 | 5 109 375 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | 116 749 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | 27 555 | 30 000 | 30 000 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 815 210 | 1 292 232 | 1 110 551 | 1 148 023 | 974 128 | 1 590 959 |
Administration Support Average Number Employees | | | | | | | | | | 30 | 30 |
Administrative Expenses | | | | | | | | | | 1 884 523 | 2 372 779 |
Amortisation Expense Intangible Assets | | | | | | | | | | 30 000 | 30 000 |
Amount Specific Bank Loan | | | | | | | | | | 2 144 940 | 2 299 565 |
Applicable Tax Rate | | | | | | | | | | 19 | 19 |
Average Number Employees During Period | | | | | 70 | 73 | 77 | 74 | 92 | 98 | 110 |
Balances Amounts Owed By Related Parties | | | | | | | | | | 681 | 1 096 |
Balances Amounts Owed To Related Parties | | | | | | | | | | 114 | 1 859 |
Balances With Banks | | | | | | | | | | 502 204 | 463 972 |
Capital Commitments | | | | | | | | | | 270 000 | 240 000 |
Cash Cash Equivalents | | | | | | | | | | 504 727 | 466 438 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 95 250 | 504 727 | |
Cash On Hand | | | | | | | | | | 2 523 | 2 466 |
Comprehensive Income Expense | | | | | | | | | | 649 128 | 131 618 |
Cost Sales | | | | | | | | | | 6 676 019 | 8 218 456 |
Creditors | | | | | 937 217 | 925 656 | 1 107 465 | 1 217 724 | 1 212 570 | 1 360 073 | 1 461 403 |
Current Tax For Period | | | | | | | | | | | -14 939 |
Decrease In Loans Owed By Related Parties Due To Loans Repaid | | | | | | | | | | | -275 249 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | | 186 563 | 116 749 |
Deferred Tax Liabilities | | | | | | | | | | 309 521 | 426 270 |
Depreciation Amortisation Expense | | | | | | | | | | 782 872 | 899 395 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 752 872 | 869 395 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | -443 652 | -225 669 | -834 830 | -829 058 | -335 881 | -80 052 |
Disposals Property Plant Equipment | | | | | | -498 194 | -266 285 | -967 786 | -934 725 | -386 700 | -100 825 |
Distribution Average Number Employees | | | | | | | | | | 68 | 80 |
Finance Lease Liabilities Present Value Total | | | | | 745 131 | 925 656 | 1 107 465 | 1 217 724 | 1 212 570 | 1 360 073 | 1 461 403 |
Financial Assets | | | | | | | | | | 2 679 951 | 2 719 208 |
Financial Commitments Other Than Capital Commitments | | | | | | | | | 300 000 | 270 000 | |
Financial Liabilities | | | | | | | | | | 2 708 986 | 3 146 217 |
Finished Goods Goods For Resale | | | | | | | | | | | 3 150 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | -209 912 | -386 191 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | 629 284 | 101 121 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | 4 046 | 25 560 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | 4 931 | 34 327 |
Gross Profit Loss | | | | | | | | | | 2 691 837 | 2 637 643 |
Income From Related Parties | | | | | | | | | | 567 | 2 091 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | -14 939 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 409 477 | -38 289 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | -14 939 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | 27 555 | 30 000 | 30 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 627 667 | 589 614 | 708 858 | 817 911 | 752 872 | 869 395 |
Increase In Loans Owed By Related Parties Due To Loans Advanced | | | | | | | | | | 212 200 | 8 851 |
Intangible Assets Gross Cost | | | | | | | | | 27 555 | 57 555 | 87 555 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | 101 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 53 567 | 55 904 |
Interest Paid Classified As Financing Activities | | | | | | | | | | -53 668 | -55 904 |
Interest Paid Classified As Operating Activities | | | | | | | | | | 53 668 | 55 904 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 55 159 | 56 432 |
Interest Received Classified As Investing Activities | | | | | | | | | | | 117 |
Interest Received Classified As Operating Activities | | | | | | | | | | | 117 |
Loans Owed By Related Parties | | | | | | | | | 55 312 | 267 512 | 1 114 |
Loans Owed To Related Parties | | | | | | | | | 125 000 | 125 000 | 125 000 |
Loss On Financing Activities Due To Foreign Exchange Differences | | | | | | | | | | 1 491 | 528 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | 113 973 | 98 721 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | -948 378 | -1 565 742 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | 1 243 882 | 1 428 732 |
Net Cash Generated From Operations | | | | | | | | | | 1 243 882 | 1 413 793 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | | | | | 1 667 300 | 1 154 283 |
Net Current Assets Liabilities | 564 292 | 478 743 | 615 352 | 813 910 | | 958 700 | 576 283 | 616 536 | 220 166 | 1 032 923 | 681 829 |
Number Shares Issued Fully Paid | | | | | | | | | | 7 501 | 7 501 |
Operating Profit Loss | | | | | | | | | | 890 850 | 289 743 |
Other Creditors | | | | | 79 595 | 77 931 | 55 624 | 45 220 | 172 845 | 249 339 | 263 962 |
Other Finance Income | | | | | | | | | | | 117 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 117 |
Other Inventories | | | | | 50 265 | 68 943 | 27 724 | 29 195 | 35 482 | 39 528 | 61 938 |
Other Operating Income Format1 | | | | | | | | | | 83 536 | 24 879 |
Other Payables Accrued Expenses | | | | | | | | | | 37 575 | 43 220 |
Other Remaining Operating Income | | | | | | | | | | 83 536 | 24 879 |
Par Value Share | | 1 | 1 | 1 | | | | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | 167 641 | 154 625 |
Payments To Related Parties | | | | | | | | | | 4 160 | 43 088 |
Pension Costs Defined Contribution Plan | | | | | | | | | | 79 283 | 95 891 |
Prepayments | | | | | 50 599 | 52 050 | 61 899 | 78 818 | 44 044 | 43 020 | 66 721 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | 55 750 | 55 100 |
Profit Loss | | | | | | | | | | 649 128 | 131 618 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 835 691 | 233 428 |
Property Plant Equipment Gross Cost | | | | | 5 532 986 | 5 850 002 | 6 875 949 | 7 018 713 | 7 232 011 | 7 819 439 | 9 309 573 |
Provisions | | | | | | | | | | 309 521 | 426 270 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 102 549 | 102 593 | 141 105 | 122 958 | 309 521 | 426 270 |
Purchase Intangible Assets | | | | | | | | | | -30 000 | -30 000 |
Purchase Property Plant Equipment | | | | | | | | | | -974 128 | -1 590 959 |
Rental Income From Investment Property | | | | | | | | | | 1 525 | 2 100 |
Revenue From Rendering Services | | | | | | | | | | 96 297 | 153 755 |
Revenue From Sale Goods | | | | | | | | | | 9 270 034 | 10 700 244 |
Social Security Costs | | | | | | | | | | 56 229 | 338 919 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 710 272 | 3 801 858 |
Taxation Social Security Payable | | | | | 133 813 | 93 005 | 143 685 | 210 484 | 270 252 | 263 227 | 323 369 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | -89 227 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 158 781 | 44 351 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | -69 203 | -208 605 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 586 | 4 326 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | | | 166 450 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | | | | | -937 | -6 522 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 186 563 | 101 810 |
Total Assets Less Current Liabilities | 2 190 267 | 2 487 324 | 2 324 954 | 2 625 524 | | 3 132 487 | 3 412 072 | 3 721 062 | 3 549 136 | 4 532 330 | 4 882 027 |
Total Borrowings | | | | | 745 131 | 925 656 | 1 107 465 | 1 217 724 | 1 212 570 | 1 360 073 | 1 461 403 |
Trade Creditors Trade Payables | | | | | 333 679 | 299 946 | 313 981 | 416 761 | 241 707 | 401 471 | 686 432 |
Trade Debtors Trade Receivables | | | | | 1 010 248 | 1 214 356 | 1 389 386 | 1 614 712 | 1 443 400 | 1 904 539 | 2 248 319 |
Turnover Revenue | | | | | | | | | | 9 367 856 | 10 856 099 |
Unpaid Contributions To Pension Schemes | | | | | | | | | | 14 539 | 20 820 |
Wages Salaries | | | | | | | | | | 574 760 | 3 367 048 |
Amount Specific Advance Or Credit Directors | | | | | | | | | 27 943 | -501 | -601 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | | -97 859 | -69 455 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | | 69 415 | 69 355 |
Director Remuneration | | | | | | | | | | 106 797 | 122 015 |
Creditors Due After One Year | 514 518 | 764 341 | 547 074 | 623 908 | | | | | | | |
Creditors Due Within One Year | 905 356 | 939 621 | 816 942 | 760 295 | | | | | | | |
Fixed Assets | 1 625 975 | 2 008 581 | 1 709 602 | 1 811 614 | | | | | | | |
Investments Fixed Assets | 26 284 | 26 284 | 26 284 | 26 284 | | | | | | | |
Number Shares Allotted | | 7 501 | 7 501 | 7 501 | | | | | | | |
Provisions For Liabilities Charges | 85 376 | 67 295 | 66 144 | 108 913 | | | | | | | |
Share Capital Allotted Called Up Paid | 7 501 | 7 501 | 7 501 | 7 501 | | | | | | | |
Tangible Fixed Assets Additions | | 816 041 | 219 841 | 620 787 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 4 766 278 | 5 172 384 | 4 845 282 | 5 005 903 | | | | | | | |
Tangible Fixed Assets Depreciation | 3 166 587 | 3 190 087 | 3 161 964 | 3 220 573 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 403 358 | 455 113 | 498 889 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 379 858 | 483 236 | 440 280 | | | | | | | |
Tangible Fixed Assets Disposals | | 409 935 | 546 943 | 460 166 | | | | | | | |