Profit & Loss |
Date of Accounts |
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 | 2023-04-30 |
Currency |
| | | | | | | | | |
Net Worth | 252 425 | 427 041 | 653 013 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 72 405 | 98 793 | 175 662 | 11 221 | 3 493 | 2 694 | 46 | 2 152 |
Current Assets | 58 509 | 78 746 | 74 036 | 99 053 | 176 198 | 1 017 174 | 1 187 590 | 1 231 922 | 1 301 385 | 1 231 706 |
Debtors | 1 141 | 2 886 | 1 631 | 260 | 536 | 883 007 | 1 118 917 | 1 146 786 | 1 145 412 | 1 076 682 |
Net Assets Liabilities | | | 653 013 | 695 793 | 889 609 | 1 002 424 | 1 051 588 | 1 018 409 | 1 082 795 | 1 028 434 |
Other Debtors | | | | | | 18 900 | 20 166 | 293 992 | 160 501 | 158 800 |
Property Plant Equipment | | | 134 996 | 127 619 | 120 554 | 559 185 | 521 471 | 473 170 | 425 555 | 407 456 |
Total Inventories | | | | | | 122 946 | 65 180 | 82 442 | 155 927 | 152 872 |
Cash Bank In Hand | 57 368 | 75 860 | 72 405 | | | | | | | |
Intangible Fixed Assets | 6 000 | 5 400 | 4 800 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 252 425 | 427 041 | 653 013 | | | | | | | |
Tangible Fixed Assets | 138 209 | 131 298 | 134 996 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 62 910 | 62 910 | 62 910 | | | | | | | |
Profit Loss Account Reserve | 189 515 | 364 131 | 590 103 | | | | | | | |
Shareholder Funds | 252 425 | 427 041 | 653 013 | | | | | | | |
|
Other Financial Data |
Description Principal Activities | | | | | | | | 25 110 | 25 110 | 25 110 |
Accrued Liabilities Deferred Income | | | 2 466 | 2 026 | 2 026 | 35 307 | 32 812 | 23 770 | 22 483 | 12 952 |
Accumulated Amortisation Impairment Intangible Assets | | | 1 200 | 1 800 | 2 400 | 3 000 | 3 600 | 6 909 | 22 472 | 38 036 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 37 607 | 44 984 | 52 049 | 97 556 | 146 780 | 195 081 | 242 816 | 277 093 |
Amounts Owed By Group Undertakings | | | | | 249 | 618 534 | 831 048 | 843 099 | 980 669 | 905 876 |
Amounts Owed To Related Parties | | | | | | | 872 842 | 922 677 | 946 972 | 977 484 |
Average Number Employees During Period | | | | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Bank Borrowings Overdrafts | | | | | | | | 70 000 | 70 000 | 70 000 |
Creditors | | | 425 678 | 407 733 | 202 689 | 1 030 208 | 1 027 531 | 198 973 | 338 031 | 354 827 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 3 421 | | | | 6 710 |
Disposals Property Plant Equipment | | | | | | 14 028 | | | | 9 113 |
Fixed Assets | 772 310 | 925 399 | 1 061 977 | 1 054 000 | 963 021 | 1 409 180 | 1 385 243 | 1 356 018 | 1 412 075 | 1 378 412 |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | | | | | | 119 235 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 600 | 600 | 600 | 600 | 3 309 | 15 563 | 15 564 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 7 377 | 7 065 | 48 928 | 49 224 | 48 301 | 47 735 | 40 987 |
Intangible Assets | | | 4 800 | 4 200 | 3 600 | 11 128 | 24 905 | 43 981 | 28 418 | 12 854 |
Intangible Assets Gross Cost | | | 6 000 | 6 000 | 6 000 | 14 128 | 28 505 | 50 890 | 50 890 | 50 890 |
Investment Property | | | 294 080 | 294 080 | 210 765 | 210 765 | 210 765 | 210 765 | 330 000 | 330 000 |
Investments | | | | | | | 628 102 | 628 102 | 628 102 | 628 102 |
Investments Fixed Assets | 628 101 | 628 101 | 628 101 | 628 101 | 628 102 | 628 102 | 628 102 | 628 102 | 628 102 | 628 102 |
Investments In Group Undertakings Participating Interests | | | | | | | 628 102 | 628 102 | 628 102 | 628 102 |
Net Current Assets Liabilities | -36 244 | -33 484 | 42 941 | 72 592 | 150 172 | 729 386 | 792 701 | 1 032 950 | 963 354 | 876 879 |
Other Creditors | | | 250 689 | 226 689 | 202 689 | 178 689 | 154 689 | 26 201 | 26 042 | 26 351 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | | | | | 154 689 | 130 689 | 106 688 | 82 688 |
Prepayments Accrued Income | | | | | | | 6 875 | 3 629 | 1 901 | 7 763 |
Property Plant Equipment Gross Cost | | | 172 603 | 172 603 | 172 603 | 656 741 | 668 251 | 668 251 | 668 371 | 684 549 |
Provisions For Liabilities Balance Sheet Subtotal | | | 26 227 | 23 066 | 20 895 | 105 934 | 98 825 | 89 693 | 80 684 | 78 180 |
Taxation Social Security Payable | | | | | | | 49 591 | 7 650 | 35 363 | 6 460 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | 8 128 | 14 377 | 22 385 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 498 166 | 11 510 | | 120 | 4 275 |
Total Assets Less Current Liabilities | 736 066 | 891 915 | 1 104 918 | 1 126 592 | 1 113 193 | 2 138 566 | 2 177 944 | 2 388 968 | 2 375 429 | 2 255 291 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | | | 21 016 |
Trade Creditors Trade Payables | | | | 435 | | 162 060 | 284 342 | 71 352 | 184 144 | 239 064 |
Trade Debtors Trade Receivables | | | | | | 90 404 | 14 037 | 6 066 | 2 342 | 4 243 |
Advances Credits Directors | 7 000 | | | | | | | 154 467 | | |
Advances Credits Made In Period Directors | | | | | | | | 3 264 | | |
Advances Credits Repaid In Period Directors | 7 000 | | | | | | | 6 290 | | |
Amount Specific Advance Or Credit Directors | | | | | | 43 029 | 54 617 | 71 183 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 43 029 | 11 588 | 270 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 500 | 2 510 | 2 000 | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | -3 161 | | | | | | |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | | 77 285 | | | | | |
Amounts Owed To Group Undertakings | | | 174 989 | 181 044 | | 851 519 | 872 842 | | | |
Corporation Tax Payable | | | | | | 50 207 | 26 377 | | | |
Corporation Tax Recoverable | | | 1 347 | | | 37 346 | 51 186 | | | |
Creditors Due After One Year | 457 148 | 439 556 | 425 678 | | | | | | | |
Creditors Due Within One Year | 94 753 | 112 230 | 31 095 | | | | | | | |
Disposals Investment Property Fair Value Model | | | | | 160 600 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 36 535 | 44 272 | | | |
Increase Decrease In Property Plant Equipment | | | | | | 18 220 | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 600 | 1 200 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 6 000 | 5 400 | | | | | | | | |
Investment Property Fair Value Model | | | 294 080 | 294 080 | 210 765 | 210 765 | | | | |
Investments In Group Undertakings | | | 628 101 | 628 101 | 628 102 | 628 102 | 628 102 | | | |
Number Shares Allotted | | 62 910 | 62 910 | | | | | | | |
Number Shares Issued Fully Paid | | | | 62 910 | 62 910 | 62 910 | 62 910 | | | |
Other Taxation Social Security Payable | | | 4 629 | | | 9 017 | 23 214 | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | | | |
Prepayments | | | 284 | 260 | 287 | 2 631 | 6 876 | | | |
Provisions | | | 26 227 | 23 066 | | | | | | |
Provisions For Liabilities Charges | 26 493 | 25 318 | 26 227 | | | | | | | |
Recoverable Value-added Tax | | | | | | 281 | 38 111 | | | |
Secured Debts | | 298 689 | 274 689 | | | | | | | |
Share Capital Allotted Called Up Paid | 62 910 | 62 910 | 62 910 | | | | | | | |
Tangible Fixed Assets Additions | | 160 600 | 133 480 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 161 200 | 161 200 | 172 603 | | | | | | | |
Tangible Fixed Assets Depreciation | 22 991 | 29 902 | 37 607 | | | | | | | |
Amounts Owed By Directors | | | | | | 114 911 | 157 493 | | | |
Other Payables Accrued Expenses | | | | | | 7 197 | 4 144 | | | |