Profit & Loss |
Date of Accounts |
2011-07-31 | 2012-07-31 | 2013-07-31 | 2014-07-31 | 2017-07-31 | 2018-07-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 852 609 | 2 209 996 | 2 428 411 | 2 918 357 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 1 144 264 | 1 462 913 | 1 763 813 | 2 542 550 | 2 944 704 | 1 867 565 |
Current Assets | 1 901 989 | 2 408 821 | 2 185 901 | 2 691 030 | 3 022 724 | 3 370 629 | 3 771 167 | 4 447 294 | 5 238 235 | 5 712 878 |
Debtors | 1 028 312 | 1 171 387 | 1 084 656 | 1 193 009 | 1 878 460 | 1 907 716 | 2 007 354 | 1 904 744 | 2 293 531 | 3 845 313 |
Net Assets Liabilities | | | | | 3 461 842 | 4 246 929 | 5 057 420 | 5 737 220 | 6 225 468 | 6 213 590 |
Other Debtors | | | | | | | | | | 1 701 489 |
Property Plant Equipment | | | | | 2 129 951 | 3 734 163 | 3 638 204 | 3 650 094 | 3 615 041 | 3 984 900 |
Cash Bank In Hand | 873 677 | 1 237 434 | 1 101 245 | 1 498 021 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 852 609 | 2 209 996 | 2 428 413 | 2 918 357 | | | | | | |
Tangible Fixed Assets | 678 419 | 633 791 | 1 786 214 | 1 714 645 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 1 852 509 | 2 209 896 | 2 428 313 | 2 918 257 | | | | | | |
Shareholder Funds | 1 852 609 | 2 209 996 | 2 428 411 | 2 918 357 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 5 000 | 5 000 | 5 000 | 5 000 |
Accrued Liabilities Deferred Income | | | | | | | 16 941 | 16 033 | 10 000 | 15 750 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 779 354 | 1 084 138 | 1 347 639 | 1 638 929 | 1 586 654 | 1 724 157 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 356 480 | | 805 862 |
Administrative Expenses | | | | | | | 1 259 142 | 1 220 364 | 1 456 163 | 1 492 302 |
Average Number Employees During Period | | | | | 34 | 43 | 49 | 54 | 80 | 82 |
Bank Borrowings | | | | | | | 790 142 | 700 708 | 765 227 | 871 191 |
Bank Borrowings Overdrafts | | | | | | | 673 529 | 596 224 | 617 663 | 718 266 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | | | -7 354 | -44 662 | -2 063 | -64 885 |
Bank Overdrafts | | | | | | | 7 354 | 44 662 | 2 063 | 64 885 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | 496 119 | 579 039 | 533 738 | 749 241 |
Cash Cash Equivalents Cash Flow Value | | | | | | 1 245 509 | 1 756 459 | 2 497 888 | 2 942 641 | 1 802 680 |
Corporation Tax Payable | | | | | | | 262 328 | 215 900 | 223 427 | 137 064 |
Creditors | | | | | 1 371 053 | 1 943 272 | 926 197 | 847 868 | 884 539 | 1 174 028 |
Current Tax For Period | | | | | | | 262 339 | 215 826 | 223 428 | 137 064 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | -3 047 | 24 868 | 26 729 | 556 253 |
Depreciation Expense Property Plant Equipment | | | | | | | 146 712 | 295 595 | 171 730 | 144 229 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | 294 467 | 314 608 | 349 643 | 388 291 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 26 469 | | | | |
Disposals Property Plant Equipment | | | | | | 45 785 | | | | |
Distribution Costs | | | | | | | 9 591 411 | 9 659 444 | 11 247 180 | 12 078 634 |
Dividends Paid | | | | | | | 230 000 | 268 000 | 272 000 | 300 000 |
Dividends Paid Classified As Financing Activities | | | | | | | -230 000 | -268 000 | -272 000 | -300 000 |
Dividends Paid On Shares Interim | | | | | | | 230 000 | 268 000 | 272 000 | 300 000 |
Finance Lease Liabilities Present Value Total | | | | | | | 252 668 | 251 644 | 266 876 | 455 762 |
Finance Lease Payments Owing Minimum Gross | | | | | | | 473 599 | 499 101 | 468 495 | 650 605 |
Fixed Assets | 678 419 | 633 791 | 1 786 214 | 1 714 645 | 2 429 951 | 4 046 081 | 3 960 838 | 3 969 037 | 3 963 625 | 4 327 733 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | 151 533 | 89 434 | -64 519 | -105 964 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 1 091 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | -3 047 | 24 868 | 26 729 | 556 253 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | 85 750 | 112 656 | -51 531 | -17 015 |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | | | | | | | | | -231 597 | |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | | | | | -231 597 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -22 587 | -52 710 | -271 711 | -29 843 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | 99 638 | -102 610 | 388 787 | 1 551 782 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 216 | -8 482 | | -20 712 |
Gain Loss On Financial Assets Fair Value Through Profit Or Loss | | | | | | | 10 716 | -3 690 | 29 641 | -5 751 |
Government Grant Income | | | | | | | | 45 596 | 87 591 | 12 186 |
Impairment Loss Reversal On Investments | | | | | | | -10 716 | 3 690 | 201 956 | 5 751 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -276 058 | -262 265 | -215 901 | -223 427 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | -510 950 | -741 429 | -444 753 | 1 139 961 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | 11 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 331 253 | | 314 608 | | 388 291 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 32 951 | 27 256 | 26 223 | 36 944 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 19 105 | 17 702 | 18 398 | 17 286 |
Interest Income On Bank Deposits | | | | | | | 1 973 | 2 693 | 1 250 | 1 187 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | 1 973 | 2 693 | 1 250 | 1 187 |
Interest Payable Similar Charges Finance Costs | | | | | | | 52 056 | 46 049 | 44 621 | 54 230 |
Interest Received Classified As Investing Activities | | | | | | | -2 000 | -2 693 | -1 250 | -1 187 |
Investments Fixed Assets | | | | | 300 000 | 311 918 | 322 634 | 318 943 | 348 584 | 342 833 |
Net Cash Flows From Used In Financing Activities | | | | | | | 520 967 | 331 932 | 238 087 | 11 926 |
Net Cash Flows From Used In Investing Activities | | | | | | | 196 292 | 332 286 | 544 937 | |
Net Cash Flows From Used In Operating Activities | | | | | | | -1 228 209 | -1 405 647 | -1 227 777 | 350 360 |
Net Cash Generated From Operations | | | | | | | -1 556 323 | -1 713 961 | -1 488 299 | 72 703 |
Net Current Assets Liabilities | 1 264 454 | 1 640 729 | 1 054 870 | 1 524 568 | 1 651 671 | 1 427 357 | 2 093 017 | 2 711 157 | 3 268 217 | 3 737 973 |
Net Finance Income Costs | | | | | | | 2 000 | 2 693 | 1 250 | 1 187 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | -52 056 | -46 049 | -44 621 | -54 230 |
Operating Profit Loss | | | | | | | 1 339 123 | 1 235 551 | 1 255 732 | 1 040 233 |
Other Creditors | | | | | | | 87 678 | 124 946 | 153 803 | 144 305 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 250 788 |
Other Disposals Property Plant Equipment | | | | | | | | 53 300 | | 298 500 |
Other Interest Income | | | | | | | 27 | | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | 2 000 | 2 693 | 1 250 | 1 187 |
Other Investments Other Than Loans | | | | | | | 322 634 | 318 943 | 348 584 | 342 833 |
Other Operating Income Format1 | | | | | | | | 45 596 | 87 591 | 12 186 |
Other Taxation Social Security Payable | | | | | | | 140 242 | 172 545 | 274 737 | 323 758 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -139 434 | 25 502 | -30 606 | 182 110 |
Payments Received On Account | | | | | | | 25 682 | 25 682 | 25 682 | 25 682 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 113 817 | 104 201 | 115 664 | 128 553 |
Prepayments Accrued Income | | | | | | | 26 029 | 28 555 | 39 457 | 52 391 |
Profit Loss | | | | | | | 1 040 491 | 947 800 | 760 248 | 288 122 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 1 299 783 | 1 188 505 | 1 010 405 | 981 439 |
Property Plant Equipment Gross Cost | | | | | 2 909 305 | 4 818 301 | 4 985 843 | 5 289 023 | 5 201 695 | 5 709 057 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 71 505 | 73 285 | 70 238 | 95 106 | 121 835 | 678 088 |
Purchase Property Plant Equipment | | | | | | | -207 292 | -356 480 | -546 187 | -805 862 |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | -23 318 | | |
Social Security Costs | | | | | | | 133 896 | 183 324 | 259 357 | 304 040 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 70 238 | 95 106 | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 2 077 | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | 246 959 | 225 816 | 191 977 | 186 473 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | 14 958 | -13 980 | -14 355 | -60 179 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 2 499 | 3 990 | 1 803 | 9 677 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 259 292 | 240 705 | 250 157 | 693 317 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 1 954 781 | | | | |
Total Assets Less Current Liabilities | 1 942 873 | 2 274 520 | 2 841 082 | 3 239 213 | 4 081 622 | 5 473 438 | 6 053 855 | 6 680 194 | 7 231 842 | 8 065 706 |
Total Borrowings | | | | | | | 797 496 | 745 370 | 767 290 | 936 076 |
Total Current Tax Expense Credit | | | | | | | 262 339 | 215 837 | | |
Trade Creditors Trade Payables | | | | | | | 800 381 | 784 428 | 931 123 | 915 693 |
Trade Debtors Trade Receivables | | | | | | | 1 981 325 | 1 876 189 | 2 254 074 | 2 091 433 |
Turnover Revenue | | | | | | | 12 189 676 | 12 069 763 | 13 871 484 | 14 598 983 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | 20 000 | | | |
Director Remuneration | | | | | | | 376 119 | 378 008 | 375 573 | 187 675 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | 396 119 | 378 008 | | |
Creditors Due After One Year Total Noncurrent Liabilities | 90 264 | 64 524 | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 637 535 | 768 092 | | | | | | | | |
Tangible Fixed Assets Additions | | 55 615 | 1 261 659 | 15 663 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 039 809 | 1 020 063 | 2 265 972 | 2 281 635 | | | | | | |
Tangible Fixed Assets Depreciation | 361 390 | 386 272 | 479 758 | 566 990 | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 87 954 | | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | -63 072 | | | | | | | | |
Tangible Fixed Assets Disposals | | -75 361 | 15 750 | | | | | | | |
Creditors Due After One Year | | 64 524 | 412 671 | 320 856 | | | | | | |
Creditors Due Within One Year | | 768 092 | 1 131 031 | 1 166 462 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 102 591 | 87 232 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 9 105 | | | | | | | |