Profit & Loss |
Date of Accounts |
2011-02-28 | 2012-02-29 | 2013-02-28 | 2014-02-28 | 2015-02-28 | 2016-02-29 | 2017-02-28 | 2018-02-28 | 2019-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 | 2023-02-28 | 2023-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 33 920 | 31 738 | 21 893 | 43 718 | 149 594 | 231 241 | | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 49 552 | 75 071 | 103 060 | 49 686 | 182 540 | 224 943 | | | | | | | | |
Cash Bank On Hand | | | | | | 224 943 | 252 194 | 277 862 | 275 451 | 280 787 | 797 867 | 1 226 280 | 1 401 596 | 1 254 019 |
Current Assets | 136 104 | 189 666 | 255 283 | 297 431 | 521 768 | 798 891 | 1 136 254 | 1 090 471 | 1 071 653 | 1 234 986 | 1 873 774 | 3 113 620 | 3 590 635 | 4 489 381 |
Debtors | 86 552 | 114 595 | 152 223 | 247 745 | 339 228 | 573 948 | 884 060 | 812 609 | 796 202 | 954 199 | 1 075 907 | 1 899 091 | 2 189 039 | 3 235 362 |
Net Assets Liabilities | | | | | | 231 241 | 242 412 | 260 264 | 286 830 | 413 408 | 1 110 024 | 500 000 | 1 639 718 | 3 233 545 |
Net Assets Liabilities Including Pension Asset Liability | 33 920 | 31 738 | 21 893 | 43 718 | 149 594 | 231 241 | | | | | | | | |
Other Debtors | | | | | | 91 987 | 215 477 | 197 306 | 65 164 | 65 075 | 65 738 | 53 201 | 347 595 | 808 208 |
Property Plant Equipment | | | | | | 82 317 | 70 355 | 64 771 | 53 282 | 80 620 | 471 951 | 693 649 | 548 522 | 1 066 328 |
Tangible Fixed Assets | 342 | 512 | 3 379 | 33 549 | 61 883 | 82 317 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | 2 | 2 | | | | | | | | |
Profit Loss Account Reserve | 33 918 | 31 736 | 21 891 | 43 716 | 149 592 | 231 239 | | | | | | | | |
Shareholder Funds | 33 920 | 31 738 | 21 893 | 43 718 | 149 594 | 231 241 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | | | 6 600 | 6 500 |
Amount Specific Advance Or Credit Directors | | | | | | | | 182 228 | | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | 182 228 | | | | | | |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | | | 89 874 | 8 000 | 90 000 |
Director Remuneration | | | | | | | | | | | | 60 583 | 153 060 | 125 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | | | | 1 | 1 | 1 |
Dividend Recommended By Directors | | | | | | | | | | | | | 500 000 | |
Accrued Liabilities Deferred Income | | | | | | 64 000 | 13 037 | | | | | 79 589 | 72 329 | 155 996 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 39 253 | 41 211 | 38 586 | 56 150 | 29 119 | 54 923 | 95 416 | 170 348 | 288 730 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | | | | 147 818 |
Administrative Expenses | | | | | | | | | | | | 988 371 | 995 582 | 1 161 970 |
Applicable Tax Rate | | | | | | | | | | | | 19 | 19 | 25 |
Average Number Employees During Period | | | | | | 22 | 24 | 34 | 46 | 60 | 63 | 106 | 114 | 118 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | | 1 226 280 | 1 401 596 | |
Corporation Tax Payable | | | | | | 45 243 | 58 149 | | | | | 189 071 | 212 116 | 177 150 |
Cost Sales | | | | | | | | | | | | 11 456 657 | 13 203 852 | 12 077 895 |
Creditors | | | | | | 49 570 | 39 995 | 57 682 | 44 208 | 63 075 | 59 244 | 59 735 | 43 110 | 31 721 |
Creditors Due After One Year | | 43 988 | 14 663 | 25 431 | 41 471 | 49 570 | | | | | | | | |
Creditors Due Within One Year | | 114 452 | 222 106 | 255 121 | 386 132 | 595 007 | | | | | | | | |
Current Tax For Period | | | | | | | | | | | | 371 695 | 400 271 | 395 000 |
Depreciation Amortisation Expense | | | | | | | | | | | | 71 254 | 74 932 | 119 783 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | | 71 254 | 74 932 | 119 783 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 19 787 | 39 348 | 949 | 31 288 | 1 151 | 31 912 | | 1 401 |
Disposals Property Plant Equipment | | | | | | | 66 680 | 106 746 | 949 | 68 016 | 1 151 | 79 715 | | 1 428 |
Dividends Paid | | | | | | | | | | | | 2 268 658 | 500 000 | |
Dividends Paid On Shares | | | | | | | | | | | | 2 268 658 | 500 000 | |
Dividends Paid On Shares Final | | | | | | | | | | | | 2 268 658 | 250 000 | |
Finance Lease Liabilities Present Value Total | | | | | | 49 570 | 39 995 | 57 682 | 44 208 | 63 075 | 59 244 | 20 769 | 16 625 | 31 721 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | | | | | 500 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | | 562 576 | 562 306 | 225 765 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | | -811 433 | -301 699 | -1 046 323 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | | | -13 221 | | -27 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | | -13 221 | | -27 |
Gross Profit Loss | | | | | | | | | | | | 3 023 606 | 3 033 448 | 3 298 428 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | | -470 388 | -377 226 | -429 966 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | | 428 413 | 175 316 | -147 577 |
Increase Decrease In Property Plant Equipment | | | | | | | 55 526 | 86 868 | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 21 745 | 32 504 | 18 513 | 5 407 | 26 955 | 71 254 | 74 932 | 119 783 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | | | 5 007 | 2 462 | 2 052 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | | 5 007 | 2 462 | 2 052 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | | 812 780 | 1 818 650 | 515 892 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | | 154 265 | -249 | 635 377 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | | -1 395 458 | -1 993 717 | -1 003 692 |
Net Cash Generated From Operations | | | | | | | | | | | | -1 870 853 | -2 373 405 | -1 435 710 |
Net Current Assets Liabilities | 33 578 | 75 214 | 33 177 | 42 310 | 135 636 | 203 884 | 212 052 | 253 175 | 277 756 | 395 862 | 697 317 | -59 383 | 1 134 306 | 2 346 756 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | | | -101 | -4 585 | -2 239 |
Number Shares Allotted | | | 2 | 2 | 2 | 2 | | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | 2 | | | | | | 2 | 2 |
Operating Profit Loss | | | | | | | | | | | | 2 035 235 | 2 037 866 | 2 136 458 |
Other Creditors | | | | | | | 23 093 | 47 676 | 27 436 | 56 734 | 186 248 | 25 518 | 264 220 | 34 278 |
Other Deferred Tax Expense Credit | | | | | | | | | | | | | | 147 818 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | | 101 | 4 585 | 2 239 |
Other Taxation Social Security Payable | | | | | | 11 017 | 95 696 | 150 844 | 183 623 | 261 122 | 415 055 | 482 210 | | 87 455 |
Par Value Share | | | 1 | 1 | 1 | 1 | 1 | | | | | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | | -77 012 | -20 769 | -14 348 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | | 89 874 | 8 000 | 90 000 |
Prepayments Accrued Income | | | | | | 6 153 | 11 200 | | | | | 46 651 | 63 116 | 145 678 |
Profit Loss | | | | | | | | | | | | 1 658 634 | 1 639 718 | 1 593 827 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | | 2 030 329 | 2 039 989 | 2 136 645 |
Property Plant Equipment Gross Cost | | | | | | 121 570 | 111 566 | 103 357 | 109 432 | 109 739 | 528 025 | 714 534 | 718 870 | 1 355 058 |
Provisions | | | | | | | | | | | | | | 147 818 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 5 390 | | | | | | | | 147 818 |
Provisions For Liabilities Charges | | | | 6 710 | 6 454 | 5 390 | | | | | | | | |
Purchase Property Plant Equipment | | | | | | | | | | | | -188 948 | -4 336 | -637 616 |
Share Capital Allotted Called Up Paid | | 2 | 2 | 2 | 2 | 2 | | | | | | | | |
Social Security Costs | | | | | | | | | | | | 5 923 | 19 331 | 19 812 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | | 2 990 613 | 3 214 165 | 3 115 079 |
Tangible Fixed Assets Additions | | 379 | 4 100 | 44 605 | 46 000 | 65 121 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 456 | 835 | 4 935 | 45 440 | 91 440 | 121 570 | | | | | | | | |
Tangible Fixed Assets Depreciation | 114 | 323 | 1 556 | 11 891 | 29 557 | 39 253 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 1 233 | 11 360 | 17 666 | 25 005 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 1 025 | | 15 309 | | | | | | | | |
Tangible Fixed Assets Disposals | | | | 4 100 | | 34 991 | | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | | 385 763 | 387 598 | 534 161 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | | -20 812 | 11 734 | -131 143 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | | 6 744 | 419 | 1 826 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | | 371 695 | 400 271 | 542 818 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 56 676 | 98 537 | 7 024 | 69 474 | 418 286 | 266 224 | 4 336 | 637 616 |
Total Assets Less Current Liabilities | 33 920 | 75 726 | 36 556 | 75 859 | 197 519 | 286 201 | 282 407 | 317 946 | 331 038 | 476 483 | 1 169 268 | 559 735 | 1 682 828 | 3 413 084 |
Total Operating Lease Payments | | | | | | | | | | | | 45 585 | 51 368 | 35 188 |
Trade Creditors Trade Payables | | | | | | 409 470 | 788 560 | 624 874 | 569 368 | 507 375 | 554 158 | 1 011 360 | 1 359 154 | 1 562 508 |
Trade Debtors Trade Receivables | | | | | | 475 808 | 668 583 | 615 303 | 731 038 | 889 124 | 1 010 169 | 1 845 890 | 1 778 328 | 2 281 476 |
Turnover Revenue | | | | | | | | | | | | 14 480 263 | 16 237 300 | 15 376 323 |
Wages Salaries | | | | | | | | | | | | 2 894 816 | 3 186 834 | 3 005 267 |
Advances Credits Directors | | | | 14 523 | 4 138 | | | | | | | | | |
Advances Credits Made In Period Directors | | | | 14 523 | 4 138 | | | | | | | | | |
Advances Credits Repaid In Period Directors | | | | | 14 523 | | | | | | | | | |
Dividend Per Share Final | | | | | | | | | | | | | 125 000 | |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | | -735 768 | -500 000 | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | | -34 582 | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | | | | | 74 531 | | |
Creditors Due After One Year Total Noncurrent Liabilities | 0 | 43 988 | | | | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 102 526 | 114 452 | | | | | | | | | | | | |
Fixed Assets | 342 | 512 | | | | | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 209 | | | | | | | | | | | | |