Profit & Loss |
Date of Accounts |
2013-05-31 | 2014-05-31 | 2015-05-31 | 2016-05-31 | 2017-05-31 | 2018-05-31 | 2019-05-31 | 2020-05-31 | 2021-05-31 | 2022-09-30 | 2023-09-30 |
Currency |
| | | | | | | | | | |
Net Worth | 368 670 | 522 518 | 1 117 462 | 1 489 866 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 182 068 | 521 006 | 184 093 | 172 350 | 37 711 | 477 477 | 404 389 | |
Current Assets | 879 800 | 1 138 995 | 1 626 430 | 1 573 426 | 2 275 799 | 2 061 685 | 2 317 654 | 1 868 204 | 2 660 062 | 3 459 184 | 4 314 408 |
Debtors | 724 831 | 822 468 | 1 212 796 | 1 312 130 | 1 711 698 | 1 829 931 | 1 945 142 | 1 764 956 | 2 162 585 | 3 034 795 | 4 175 804 |
Net Assets Liabilities | | | | 1 489 866 | 2 474 764 | 2 832 851 | 2 917 684 | 2 920 650 | 3 287 499 | 3 431 202 | 3 722 806 |
Other Debtors | | | | 290 228 | 203 764 | 267 730 | 269 631 | 163 276 | 370 340 | 72 461 | 430 817 |
Property Plant Equipment | | | | 1 645 820 | 2 880 563 | 3 151 261 | 3 055 060 | 2 453 412 | 3 409 332 | 3 394 574 | 3 038 075 |
Total Inventories | | | | 79 228 | 43 095 | 47 661 | 200 162 | 65 537 | 20 000 | 20 000 | |
Cash Bank In Hand | 146 046 | 221 313 | 280 149 | 182 068 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 368 670 | 522 518 | 1 117 462 | 1 489 866 | | | | | | | |
Stocks Inventory | 8 923 | 95 214 | 133 485 | 79 228 | | | | | | | |
Tangible Fixed Assets | 440 189 | 682 041 | 764 825 | 1 645 820 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 368 570 | 522 418 | 1 117 362 | 1 489 766 | | | | | | | |
Shareholder Funds | 368 670 | 522 518 | 1 117 462 | 1 489 866 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 19 997 | 3 213 |
Accumulated Amortisation Impairment Intangible Assets | | | | 2 | 2 | 2 | 2 | 2 | 2 | 2 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 611 590 | 958 214 | 1 484 220 | 1 771 219 | 2 078 938 | 2 476 379 | 3 070 485 | 4 078 041 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 465 141 | 39 509 | 1 503 361 | 1 164 424 | 720 931 |
Administrative Expenses | | | | | | | | | 937 325 | 1 852 965 | 2 373 574 |
Amounts Owed By Group Undertakings | | | | | | | | | | | 1 019 160 |
Amounts Owed To Group Undertakings | | | | | | | | | | | 613 818 |
Amounts Recoverable On Contracts | | | | | | | | | 128 372 | 952 597 | 1 233 816 |
Average Number Employees During Period | | | | | 27 | 25 | 24 | 24 | 19 | 28 | 24 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 37 711 | 477 477 | 404 389 | |
Corporation Tax Payable | | | | | | 120 362 | 30 286 | 41 521 | | | 139 313 |
Corporation Tax Recoverable | | | | | | 46 800 | 46 800 | 46 800 | 46 800 | 46 800 | 46 800 |
Cost Sales | | | | | | | | | 7 205 923 | 15 737 139 | 13 554 008 |
Creditors | | | | 646 845 | 865 425 | 956 568 | 745 167 | 415 900 | 1 049 041 | 846 206 | 479 981 |
Current Tax For Period | | | | | | | | | -41 521 | -156 | 139 313 |
Deferred Tax Asset Debtors | | | | | | | | | | 26 651 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | 160 960 | 93 420 | 127 724 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 502 961 | 1 003 071 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | 502 961 | 1 003 071 | 1 058 950 |
Dividends Paid | | | | | | | | | 80 000 | | |
Dividends Paid Classified As Financing Activities | | | | | | | | | -80 000 | | |
Dividends Paid On Shares Interim | | | | | | | | | 80 000 | | |
Finance Lease Liabilities Present Value Total | | | | 646 845 | 865 425 | 956 568 | | | 1 049 041 | 846 206 | 479 981 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | 1 563 523 | 1 289 918 | 851 006 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | 160 960 | 93 420 | 127 724 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | 16 471 | 10 980 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | | -2 460 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | -488 072 | -794 195 | -405 647 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | 352 092 | 845 559 | 1 167 660 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | | 118 604 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | 38 020 | 107 572 | |
Gross Profit Loss | | | | | | | | | 1 553 969 | 2 164 273 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | 156 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | -439 766 | 73 088 | 404 389 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | -156 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 368 257 | 554 278 | 519 443 | 470 480 | 502 961 | 1 003 071 | 1 058 950 |
Intangible Assets Gross Cost | | | | 2 | 2 | 2 | 2 | 2 | 2 | 2 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | 50 381 | 74 441 | |
Interest Income On Bank Deposits | | | | | | | | | 25 | 100 | 15 853 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | | 25 | 100 | 15 853 |
Interest Paid Classified As Operating Activities | | | | | | | | | -50 381 | -74 441 | -41 005 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 50 381 | 74 441 | 41 005 |
Interest Received Classified As Investing Activities | | | | | | | | | -25 | -100 | -15 853 |
Net Cash Generated From Operations | | | | | | | | | -1 217 565 | -1 155 443 | -735 769 |
Net Current Assets Liabilities | 306 627 | 171 286 | 699 089 | 676 742 | 688 709 | 869 311 | 905 032 | 1 114 708 | 1 319 738 | 1 395 435 | 1 778 386 |
Net Finance Income Costs | | | | | | | | | 25 | 100 | 15 853 |
Operating Profit Loss | | | | | | | | | 616 644 | 311 308 | |
Other Creditors | | | | 46 185 | 27 565 | 24 057 | 745 167 | 415 900 | 1 049 041 | 209 232 | 575 709 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 232 444 | 162 761 | 105 520 | 408 965 | 51 394 |
Other Disposals Property Plant Equipment | | | | | | | 274 343 | 333 438 | 150 000 | 585 076 | 69 874 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 25 | 100 | 15 853 |
Other Taxation Social Security Payable | | | | 48 192 | 210 931 | 120 362 | 21 745 | 18 517 | 15 254 | -115 687 | -167 020 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | 773 418 | -273 605 | -438 912 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 19 740 | 29 435 | 25 787 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | -82 500 | -283 683 | -44 837 |
Profit Loss | | | | | | | | | 446 849 | 143 703 | 291 604 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 566 288 | 236 967 | 558 641 |
Property Plant Equipment Gross Cost | | | | 2 257 410 | 3 838 777 | 4 635 481 | 4 826 279 | 4 532 350 | 5 885 711 | 6 465 059 | 7 116 116 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 185 851 | 229 083 | 231 153 | 297 241 | 231 570 | 392 530 | | |
Purchase Property Plant Equipment | | | | | | | | | -1 503 361 | -1 164 424 | -720 931 |
Raw Materials Consumables | | | | | | | | | 20 000 | 20 000 | |
Social Security Costs | | | | | | | | | | 157 122 | |
Staff Costs Employee Benefits Expense | | | | | | | | | 2 590 478 | 4 003 744 | 3 551 341 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | 392 530 | 512 601 | 613 674 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | | 41 052 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 107 595 | 45 024 | 122 946 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | | 48 167 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | -153 733 | -121 806 | 47 024 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 5 727 | 10 395 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | 4 617 | 22 888 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 119 439 | 93 264 | 267 037 |
Total Assets Less Current Liabilities | 746 816 | 853 327 | 1 463 914 | 2 322 562 | 3 569 272 | 4 020 572 | 3 960 092 | 3 568 120 | 4 729 070 | 4 790 009 | 4 816 461 |
Total Operating Lease Payments | | | | | | | | | | 26 730 | |
Trade Creditors Trade Payables | | | | 548 980 | 1 022 241 | 621 305 | 898 575 | 307 035 | 920 805 | 1 526 492 | 1 003 177 |
Trade Debtors Trade Receivables | | | | 1 021 902 | 1 507 934 | 1 562 201 | 1 628 711 | 1 554 880 | 1 832 856 | 1 936 286 | 1 445 211 |
Turnover Revenue | | | | | | | | | 8 759 892 | 17 901 412 | |
Wages Salaries | | | | | | | | | 2 570 738 | 3 817 187 | 3 349 737 |
Director Remuneration | | | | | | | | | 59 585 | 60 080 | |
Creditors Due After One Year | 332 994 | 250 059 | 233 736 | 646 845 | | | | | | | |
Creditors Due Within One Year | 573 173 | 967 709 | 927 341 | 896 684 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 21 633 | 28 272 | | | | | |
Disposals Property Plant Equipment | | | | | 27 910 | 67 000 | | | | | |
Fixed Assets | 440 189 | 682 041 | 764 825 | 1 645 820 | 2 880 563 | 3 151 261 | | | | | |
Increase Decrease In Property Plant Equipment | | | | | 658 773 | 627 844 | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 2 | 2 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 2 | 2 | | | | | | | | |
Number Shares Allotted | | | 100 | 100 | | | | | | | |
Number Shares Issued Fully Paid | | | | | 100 | 100 | | | | | |
Par Value Share | | | 1 | 1 | 1 | 1 | | | | | |
Provisions For Liabilities Charges | 45 152 | 80 750 | 112 716 | 185 851 | | | | | | | |
Secured Debts | | 361 249 | 375 493 | 900 172 | | | | | | | |
Share Capital Allotted Called Up Paid | | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | 391 159 | 253 456 | 1 158 797 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 760 753 | 1 081 728 | 1 242 950 | 2 257 410 | | | | | | | |
Tangible Fixed Assets Depreciation | 320 564 | 399 687 | 478 125 | 611 590 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 97 529 | 134 723 | 202 128 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 18 406 | 56 285 | 68 663 | | | | | | | |
Tangible Fixed Assets Disposals | | 70 184 | 92 234 | 144 337 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 1 609 277 | 863 704 | | | | | |