Profit & Loss |
Date of Accounts |
2011-05-31 | 2012-05-31 | 2013-05-31 | 2014-05-31 | 2015-05-31 | 2016-05-31 | 2017-05-31 | 2018-05-31 | 2019-05-31 | 2020-11-30 | 2021-11-30 | 2022-11-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 439 382 | 509 918 | 579 742 | 738 081 | 894 615 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 1 299 | 951 | 1 687 | 5 973 | 91 421 | 193 103 | 87 234 | 12 297 |
Current Assets | 797 409 | 849 118 | 869 826 | 1 414 970 | 1 374 999 | 1 729 902 | 1 360 672 | 1 349 234 | 1 923 795 | 1 726 271 | 1 558 171 | 1 914 129 |
Debtors | 671 120 | 760 188 | 784 036 | 1 387 309 | 1 373 700 | 1 728 951 | 1 358 985 | 1 327 023 | 1 816 136 | 1 483 232 | 1 413 045 | 1 808 623 |
Net Assets Liabilities | | | | | 894 615 | 1 128 538 | 1 322 442 | 1 451 247 | 1 361 559 | 1 027 259 | 1 316 413 | 1 267 388 |
Other Debtors | | | | | 274 852 | 578 181 | 289 082 | 162 547 | 340 804 | 60 268 | 71 892 | 85 285 |
Property Plant Equipment | | | | | 1 561 435 | 1 714 178 | 2 957 705 | 2 857 060 | 3 340 931 | 5 268 159 | 6 372 127 | 6 485 075 |
Total Inventories | | | | | | | | 16 238 | 16 238 | 49 936 | 57 892 | 93 209 |
Cash Bank In Hand | 46 289 | 9 430 | 790 | 446 | 1 299 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 439 382 | 509 918 | 579 742 | 738 081 | 894 615 | | | | | | | |
Stocks Inventory | 80 000 | 79 500 | 85 000 | 7 215 | | | | | | | | |
Tangible Fixed Assets | 1 161 035 | 1 327 916 | 1 299 066 | 1 364 488 | 1 561 435 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 11 000 | 11 000 | 23 672 | 23 672 | 23 672 | | | | | | | |
Profit Loss Account Reserve | 91 591 | 93 580 | 100 044 | 258 383 | 414 917 | | | | | | | |
Shareholder Funds | 439 382 | 509 918 | 579 742 | 738 081 | 894 615 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 14 000 | 18 850 | 16 100 |
Accrued Liabilities Deferred Income | | | | | | | 150 000 | | | | 33 397 | 32 405 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 899 829 | 868 982 | 1 036 074 | 1 060 574 | 1 236 114 | 1 455 100 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 336 489 | 758 013 | 2 516 225 | 1 265 956 | 471 791 |
Administration Support Average Number Employees | | | | | | | | | 14 | 14 | 13 | |
Administrative Expenses | | | | | | | 785 486 | 1 500 069 | 1 980 474 | 3 805 032 | 1 944 627 | 1 923 138 |
Amounts Owed To Group Undertakings | | | | | | | | | | | 211 775 | 493 046 |
Amounts Owed To Related Parties | | | | | | | 125 209 | | | 245 373 | 211 775 | |
Applicable Tax Rate | | | | | | | | | 19 | 19 | 19 | |
Average Number Employees During Period | | | | | 2 | 2 | 2 | 54 | 95 | 112 | 111 | 100 |
Bank Borrowings | | | | | | | 432 690 | 476 846 | 623 219 | 567 050 | 566 418 | 1 072 516 |
Bank Borrowings Overdrafts | | | | | | | | | -430 064 | -834 993 | -875 749 | 956 966 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | | | | | | | -875 749 | -482 828 |
Bank Overdrafts | | | | | | | 108 689 | | 430 064 | 834 993 | 875 749 | 482 828 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | 652 522 | 666 815 | 714 662 | 758 103 | 3 201 193 | 2 703 046 |
Cash Cash Equivalents | | | | | | | | | 91 421 | 193 103 | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 5 973 | -338 643 | -641 890 | -788 515 | -470 531 |
Cash On Hand | | | | | | | | | 117 | | | |
Comprehensive Income Expense | | | | | | | 329 906 | 1 036 360 | -57 688 | -334 300 | 289 154 | -49 025 |
Cost Sales | | | | | | | 4 740 199 | 4 629 189 | 5 266 241 | 10 369 115 | 8 495 145 | 8 398 177 |
Creditors | | | | | 1 344 259 | 1 807 776 | 2 528 655 | 1 011 814 | 1 113 145 | 1 852 226 | 2 191 926 | 2 294 285 |
Current Tax For Period | | | | | | | | | -47 513 | -36 438 | -68 729 | |
Deferred Tax Assets | | | | | | | | | 12 960 | 302 933 | 426 954 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | | | -14 735 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | 228 174 | -4 696 | 82 607 | -7 951 |
Deferred Tax Liabilities | | | | | | | | | 241 134 | 526 411 | 896 498 | |
Depreciation Amortisation Expense | | | | | | | | | 193 101 | 277 417 | 204 664 | |
Depreciation Expense Property Plant Equipment | | | | | | | 211 541 | 136 358 | 193 101 | 277 417 | 204 664 | 288 577 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | | | 288 577 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | -67 602 | -25 257 | -252 917 | -29 126 | |
Disposals Property Plant Equipment | | | | | | | | -147 700 | -107 050 | -564 497 | -166 780 | |
Distribution Costs | | | | | | | | | | | 825 047 | 826 566 |
Dividend Per Share Interim | | | | | | | | | 1 | | | |
Dividends Paid | | | | | | | | -120 450 | -32 000 | | | |
Dividends Paid Classified As Financing Activities | | | | | | | | | -32 000 | | | |
Finance Lease Liabilities Present Value Total | | | | | 205 800 | 64 329 | 64 329 | 323 930 | 413 422 | 545 615 | 556 920 | 1 337 319 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | 827 452 | 1 684 692 | 2 064 626 | 1 964 953 |
Financial Liabilities | | | | | | | | 211 038 | 75 896 | 146 099 | 178 734 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | 197 752 | -48 995 | -105 654 | |
Further Item Creditors Component Total Creditors | | | | | | | | | 346 156 | 295 407 | 178 734 | |
Further Item Debtors Component Total Debtors | | | | | | | | | 148 | 36 438 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | | 7 410 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 228 562 | 177 749 | 110 178 | 110 178 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | -248 032 | -608 865 | -151 419 | -512 376 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | 488 965 | -369 194 | -33 749 | |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | 33 698 | 7 956 | 35 317 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | 20 006 | 56 417 | -8 973 | -1 508 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | | | | | 16 873 | |
Gain Loss On Revaluation Property Plant Equipment Net Tax In Other Comprehensive Income | | | | | | | | | | | 16 873 | |
Government Grant Income | | | | | | | | | | 386 124 | 114 434 | 617 |
Gross Profit Loss | | | | | | | 1 331 166 | 1 938 473 | 2 181 545 | 3 222 614 | 3 092 413 | 2 786 326 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | 40 491 | -148 | -105 167 | |
Increase Decrease From Total Impairment Loss Recognised Or Reversed Property Plant Equipment | | | | | | | | -99 603 | | | -52 396 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | -344 616 | -303 247 | 146 625 | -317 984 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | -47 513 | -36 438 | | |
Increase Decrease In Existing Provisions | | | | | | | | | | -4 696 | 246 066 | |
Increase Decrease In Net Debt From Cash Flows | | | | | | | | | | -203 383 | 715 894 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 205 258 | 307 035 | | | 277 417 | 257 060 | 288 577 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | 23 277 | 42 454 | 50 816 | 41 235 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | 54 821 | 136 686 | 111 072 | 137 014 |
Interest Income On Bank Deposits | | | | | | | | | | | 10 874 | 1 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | | | | 10 874 | 1 |
Interest Paid Classified As Financing Activities | | | | | | | | | -78 098 | -179 140 | -161 888 | |
Interest Paid Classified As Operating Activities | | | | | | | | | 78 098 | 179 140 | 161 888 | |
Interest Payable Similar Charges Finance Costs | | | | | | | 157 895 | 69 570 | 78 098 | 179 140 | 161 888 | 178 249 |
Interest Received Classified As Investing Activities | | | | | | | | | | | | -1 |
Minimum Operating Lease Payments Recognised As Expense | | | | | | | | | 63 567 | 159 763 | 96 321 | |
Net Cash Flows From Used In Financing Activities | | | | | | | | | 218 856 | -1 072 559 | -1 024 407 | |
Net Cash Flows From Used In Investing Activities | | | | | | | | | -656 214 | -270 106 | -66 281 | |
Net Cash Flows From Used In Operating Activities | | | | | | | | | 92 742 | 969 215 | 944 063 | |
Net Cash Generated From Operations | | | | | | | | | 133 233 | 1 039 270 | 838 896 | |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | | | | 374 166 | 24 706 | 661 684 | |
Net Current Assets Liabilities | -92 308 | -229 897 | -145 861 | 17 851 | 30 740 | -77 874 | -1 167 983 | -393 999 | -638 053 | -2 165 196 | -2 394 244 | -2 461 809 |
Net Debt Funds | | | | | | | | | -2 369 690 | -3 769 979 | -4 012 740 | |
Net Finance Income Costs | | | | | | | | | | | | 1 |
New Finance Leases | | | | | | | | | | -1 196 906 | -1 070 993 | |
Number Shares Issued Fully Paid | | | | | | | | | 23 672 | 23 672 | 23 672 | |
Operating Profit Loss | | | | | | | 545 680 | 444 176 | 201 071 | -196 294 | 437 173 | 121 272 |
Other Comprehensive Income Expense Net Tax | | | | | | | | 719 602 | | | 16 873 | |
Other Creditors | | | | | 5 441 | 65 474 | 50 096 | 153 619 | 54 582 | 1 597 | 12 736 | 637 279 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | 69 591 |
Other Disposals Property Plant Equipment | | | | | | | | | | | | 139 857 |
Other Employee Expense | | | | | | | | | -9 818 | 7 179 | 24 186 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 10 874 | 1 |
Other Inventories | | | | | | | | 16 238 | 16 238 | 49 936 | 57 892 | |
Other Operating Income Format1 | | | | | | | | 5 772 | | 386 124 | 114 434 | 84 650 |
Other Payables Accrued Expenses | | | | | | | | | 10 435 | 27 413 | 33 397 | |
Other Remaining Borrowings | | | | | | | | 528 964 | 522 377 | 698 835 | 593 181 | |
Other Taxation Social Security Payable | | | | | 54 778 | 96 051 | 108 619 | | | | 512 950 | 458 378 |
Par Value Share | | 1 | | | | | | | | 1 | 1 | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | 273 683 | 857 240 | -691 060 | |
Pension Costs Defined Contribution Plan | | | | | | | | | 36 115 | 84 040 | 61 594 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 61 594 | 67 075 |
Prepayments | | | | | | | | 22 386 | 34 909 | 46 436 | 102 229 | |
Prepayments Accrued Income | | | | | 22 549 | | | | | | 102 229 | 553 811 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | 101 799 | 367 997 | 128 681 | -68 758 |
Production Average Number Employees | | | | | | | | | 81 | 98 | 98 | |
Profit Loss | | | | | | | 329 906 | 316 758 | -57 688 | -334 300 | 272 281 | -49 025 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 387 785 | 374 606 | 122 973 | -375 434 | 286 159 | -56 976 |
Property Plant Equipment Gross Cost | | | | | 2 109 990 | 2 467 991 | 4 018 553 | 3 726 042 | 4 377 005 | 6 328 733 | 7 608 241 | 7 940 175 |
Provisions | | | | | | | | | 228 174 | 223 478 | 469 544 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | 228 174 | 223 478 | 469 544 | |
Purchase Property Plant Equipment | | | | | | | | | -758 013 | -2 516 225 | -194 962 | -471 791 |
Raw Materials Consumables | | | | | | | | | | | 57 892 | 93 209 |
Rental Income From Investment Property | | | | | | | | | 53 803 | 65 330 | 33 557 | |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | -48 995 | -65 805 | |
Revenue From Rendering Services | | | | | | | | | 7 393 983 | 13 526 399 | 11 564 869 | |
Short-term Deposits Classified As Cash Equivalents | | | | | | | | | 91 304 | 193 103 | 87 234 | |
Social Security Costs | | | | | | | | | 313 492 | 539 699 | 374 128 | 387 475 |
Staff Costs Employee Benefits Expense | | | | | | | | | 3 541 982 | 6 226 735 | 4 156 670 | 4 010 327 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | 469 544 | 461 593 |
Taxation Social Security Payable | | | | | | | 161 980 | 206 309 | 323 271 | 720 583 | 497 366 | |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | 46 996 | | -68 729 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | | | 15 966 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 23 365 | -71 332 | 54 370 | -10 825 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | | | 13 187 | 13 987 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | -117 591 | -323 980 | -298 484 | -3 607 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 32 745 | 92 379 | 41 059 | 1 050 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | 14 485 | 302 933 | 189 868 | |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | | | 228 174 | -4 696 | 82 607 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 57 879 | 57 848 | 180 661 | -41 134 | 13 878 | -7 951 |
Total Assets Less Current Liabilities | 1 068 727 | 1 098 019 | 1 153 205 | 1 382 339 | 1 592 175 | 1 192 867 | 1 789 722 | 2 463 061 | 2 702 878 | 3 102 963 | 3 977 883 | 4 023 266 |
Total Borrowings | | | | | 355 076 | 979 532 | 410 915 | 800 776 | 1 037 249 | 1 706 127 | 1 442 167 | 1 555 344 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | 620 000 | | | 180 332 | |
Trade Creditors Trade Payables | | | | | 910 741 | 1 071 045 | 1 627 417 | 617 882 | 743 216 | 740 161 | 1 095 599 | 1 528 818 |
Trade Debtors Trade Receivables | | | | | 1 076 299 | 1 150 770 | 1 069 903 | 1 142 090 | 1 440 423 | 1 340 090 | 1 238 924 | 1 169 527 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | | | | | | | -99 602 | |
Turnover Revenue | | | | | | | 6 071 365 | 6 567 662 | 7 447 786 | 13 591 729 | 11 587 558 | 11 184 503 |
Unpaid Contributions To Pension Schemes | | | | | | | | | 6 482 | 11 724 | 14 762 | |
Wages Salaries | | | | | | | | | 3 202 193 | 5 595 817 | 3 696 761 | 3 555 777 |
Director Remuneration | | | | | | | | | 26 000 | 195 948 | | |
Creditors Due After One Year | 629 345 | 588 101 | 573 463 | 554 908 | 697 560 | | | | | | | |
Creditors Due Within One Year | 889 717 | 1 079 015 | 1 015 687 | 1 397 119 | 1 344 259 | | | | | | | |
Number Shares Allotted | | 11 000 | | | | | | | | | | |
Revaluation Reserve | 296 791 | 365 338 | 365 338 | 365 338 | 365 338 | | | | | | | |
Share Premium Account | 40 000 | 40 000 | 90 688 | 90 688 | 90 688 | | | | | | | |
Tangible Fixed Assets Additions | | 171 518 | 71 413 | 100 147 | 358 136 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 416 679 | 1 656 744 | 1 651 707 | 1 751 854 | 2 109 990 | | | | | | | |
Tangible Fixed Assets Depreciation | 255 644 | 328 828 | 352 641 | 387 366 | 548 555 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 73 184 | 52 673 | 34 725 | 161 189 | | | | | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | 68 547 | | | | | | | | | | |
Value Shares Allotted | 11 000 | 11 000 | | | | | | | | | | |
Amount Specific Advance Or Credit Directors | | | | | | 21 475 | 2 992 | | | | | |
Accumulated Depreciation Not Including Impairment Property Plant Equipment | | | | | 548 555 | 753 813 | 1 060 848 | | | | | |
Amounts Owed To Group Undertakings Participating Interests | | | | | | | 153 297 | | | | | |
Bank Borrowings Overdrafts Secured | | 498 588 | 483 212 | 547 700 | 521 760 | | | | | | | |
Borrowings | | 458 588 | 443 212 | 507 700 | 401 760 | | | | | | | |
Corporation Tax Payable | | | | | 18 223 | 39 111 | 28 311 | | | | | |
Fixed Assets | | 1 327 916 | 1 299 066 | 1 364 488 | 1 561 435 | 1 714 178 | 2 957 705 | | | | | |
Leased Assets Included In Tangible Fixed Assets | | 90 618 | 72 372 | 54 879 | 205 800 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 28 860 | | | | | | | | | |
Tangible Fixed Assets Disposals | | | 76 450 | | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 358 001 | 1 550 562 | | | | | |