Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 560 218 | 545 324 | 541 299 | 529 779 | 515 288 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 7 436 | 33 299 | 31 500 | 51 306 | 71 359 | 61 168 |
Current Assets | 100 548 | 170 265 | 136 798 | 172 498 | 132 568 | 347 691 | 586 772 | 590 320 | 616 016 | 631 600 | 633 839 |
Debtors | 100 000 | 114 747 | 114 400 | 122 514 | 114 400 | 340 255 | 553 473 | 558 820 | 564 710 | 560 241 | 572 671 |
Other Debtors | | | | | | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 |
Property Plant Equipment | | | | | | 982 175 | 953 646 | 926 309 | 907 109 | 910 490 | |
Cash Bank In Hand | 548 | 55 518 | 22 398 | 49 984 | 18 168 | | | | | | |
Net Assets Liabilities | | | | | | | 6 408 197 | 6 388 503 | 6 360 689 | 6 356 325 | 6 379 991 |
Net Assets Liabilities Including Pension Asset Liability | 560 218 | 545 324 | 541 299 | 529 779 | 515 288 | | | | | | |
Tangible Fixed Assets | 757 005 | 737 830 | 718 655 | 1 009 583 | 680 305 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 7 050 | 2 248 | 8 315 | -3 205 | -17 696 | | | | | | |
Shareholder Funds | 560 218 | 545 324 | 541 299 | 529 779 | 515 288 | | | | | | |
|
Other Financial Data |
Instalment Debts Falling Due After5 Years | | 64 618 | | | | | | | | | |
Secured Debts | 12 313 | 292 329 | 252 817 | 211 814 | 169 259 | | | | | | |
Accrued Liabilities Deferred Income | | | | | | 14 500 | 14 500 | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 217 325 | 245 854 | 273 191 | 292 391 | 314 100 | 235 291 |
Average Number Employees During Period | | | | | | 1 | 82 | 76 | 86 | 92 | 97 |
Bank Borrowings | | | | | | 8 200 | | | | | |
Bank Borrowings Overdrafts | | | | | | 8 200 | | | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | 144 000 | 144 000 | | | | |
Cash Cash Equivalents | | | | | | 7 436 | 33 299 | | | | |
Comprehensive Income Expense | | | | | | 502 205 | 483 331 | 580 306 | 248 186 | 91 636 | 21 000 |
Corporation Tax Payable | | | | | | 7 060 | 2 187 | 854 | 5 649 | 158 | 5 717 |
Creditors | | | | | | 31 000 | 20 221 | 20 126 | 25 436 | 47 765 | 25 629 |
Dividends Paid Classified As Financing Activities | | | | | | -256 000 | -256 000 | | | | |
Dividends Received Classified As Investing Activities | | | | | | -500 000 | -500 000 | | | | |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | | -101 | | | | | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | -5 000 | -6 000 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 28 529 | 27 337 | 19 200 | 21 709 | 19 200 |
Interest Payable Similar Charges Finance Costs | | | | | | 1 163 | 8 025 | 9 880 | | | |
Investments Fixed Assets | | | | | | 5 000 000 | 5 000 000 | 5 000 000 | 5 000 000 | 5 000 000 | 5 000 000 |
Investments In Subsidiaries | | | | | | 5 000 000 | 5 000 000 | | | | |
Net Current Assets Liabilities | -147 787 | 101 281 | 60 324 | -305 990 | -36 558 | 316 691 | 566 551 | 570 194 | 590 580 | 583 835 | 608 210 |
Net Finance Income Costs | | | | | | 500 000 | 500 000 | | | | |
Proceeds From Sales Investment Properties | | | | | | -565 000 | | | | | |
Profit Loss | | | | | | 497 205 | 776 759 | 1 165 739 | 766 946 | 1 671 430 | 1 497 459 |
Property Plant Equipment Gross Cost | | | | | | 1 199 500 | 1 199 500 | 1 199 500 | 1 199 500 | 1 224 590 | |
Staff Costs Employee Benefits Expense | | | | | | 7 200 | 2 224 580 | 2 239 785 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 6 060 | 271 251 | 181 123 | | | |
Trade Debtors Trade Receivables | | | | | | 14 400 | 14 400 | 9 670 | 9 670 | 9 670 | 9 670 |
Wages Salaries | | | | | | 7 200 | 2 006 948 | 1 993 737 | | | |
Audit Fees Expenses | | | | | | | 9 000 | 9 200 | | | |
Company Contributions To Money Purchase Plans Directors | | | | | | | 25 000 | 10 000 | | | |
Director Remuneration | | | | | | | 171 807 | 192 869 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | 3 | 2 | | | |
Accrued Liabilities | | | | | | | 14 500 | 17 500 | 17 500 | 17 500 | 17 500 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | 29 000 | 1 000 | -21 000 |
Amounts Owed By Group Undertakings | | | | | | | 439 073 | 449 150 | 455 040 | 447 840 | 447 840 |
Creditors Due After One Year | | 286 787 | 232 180 | 169 814 | 125 259 | | | | | | |
Creditors Due Within One Year | | 68 982 | 76 474 | 478 488 | 169 126 | | | | | | |
Dividends Paid | | | | | | | 256 000 | 600 000 | 276 000 | 96 000 | 96 000 |
Fixed Assets | 757 005 | 737 830 | | | | | 5 953 646 | 5 926 309 | 5 907 109 | 5 910 490 | 5 888 781 |
Investments In Group Undertakings | | | | | | | 5 000 000 | 5 000 000 | 5 000 000 | 5 000 000 | 5 000 000 |
Number Shares Allotted | | | 100 | 100 | 100 | | | | | | |
Par Value Share | | | 1 | 1 | 1 | | | | | | |
Provisions | | | | | | | 112 000 | 108 000 | 137 000 | 138 000 | 117 000 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 112 000 | 108 000 | 137 000 | 138 000 | 117 000 |
Provisions For Liabilities Charges | 9 000 | 7 000 | 5 500 | 4 000 | 3 200 | | | | | | |
Recoverable Value-added Tax | | | | | | | | | | 2 731 | |
Revaluation Reserve | 553 068 | 542 976 | 532 884 | 532 884 | 532 884 | | | | | | |
Share Capital Allotted Called Up Paid | | 100 | 100 | 100 | 100 | | | | | | |
Tangible Fixed Assets Additions | | | | 310 103 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 815 500 | 815 500 | 815 500 | 1 125 603 | 815 500 | | | | | | |
Tangible Fixed Assets Depreciation | 58 495 | 77 670 | 96 845 | 116 020 | 135 195 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 19 175 | 19 175 | 19 175 | | | | | | |
Tangible Fixed Assets Disposals | | | | | 310 103 | | | | | | |
Total Assets Less Current Liabilities | 609 218 | 839 111 | 778 979 | 703 593 | 643 747 | | 6 520 197 | 6 496 503 | 6 497 689 | 6 494 325 | 6 496 991 |
Trade Creditors Trade Payables | | | | | | | | 2 | | 30 107 | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 713 885 | 893 885 | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | -4 000 | | | |
Amortisation Expense Intangible Assets | | | | | | | 180 000 | 180 000 | | | |
Applicable Tax Rate | | | | | | | 19 | 19 | | | |
Current Tax For Period | | | | | | | 245 171 | 263 123 | | | |
Depreciation Expense Property Plant Equipment | | | | | | | 258 753 | 224 383 | | | |
Dividends Paid On Shares Interim | | | | | | | 256 000 | 600 000 | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | -23 029 | -23 029 | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | -4 009 | -16 180 | | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 9 408 | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | 1 040 | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 180 000 | | | |
Intangible Assets | | | | | | | 1 080 000 | 900 000 | | | |
Intangible Assets Gross Cost | | | | | | | 1 793 885 | | | | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | 6 735 | 9 707 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 1 290 | 173 | | | |
Number Shares Issued Fully Paid | | | | | | | | 1 000 000 | 1 000 000 | | |
Other Deferred Tax Expense Credit | | | | | | | 25 000 | -82 000 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 54 821 | 61 858 | | | |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 1 048 010 | 1 346 862 | | | |
Social Security Costs | | | | | | | 162 811 | 184 190 | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 4 376 | 4 851 | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | 199 122 | 255 904 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | 10 312 | -24 075 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 5 953 | 1 945 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | | 25 090 | |
Total Current Tax Expense Credit | | | | | | | 246 251 | 263 123 | | | |
Creditors Due After One Year Total Noncurrent Liabilities | 40 000 | 286 787 | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 248 335 | 68 984 | | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 19 175 | | | | | | | | | |