Profit & Loss |
Date of Accounts |
2011-07-31 | 2012-07-31 | 2017-07-31 | 2018-07-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 | 2023-07-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 53 033 | 41 374 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 180 007 | 214 003 | 286 990 | 350 759 | 411 508 | 494 450 | 510 482 |
Current Assets | 54 136 | 43 632 | 207 150 | 237 483 | 316 978 | 397 116 | 468 631 | 556 882 | 567 671 |
Debtors | 7 320 | 2 781 | 7 000 | 2 141 | 7 791 | 4 565 | 8 798 | 17 404 | 13 247 |
Net Assets Liabilities | | | 173 373 | 204 776 | 272 487 | 354 149 | 428 499 | 498 016 | 539 160 |
Other Debtors | | | 7 000 | 2 141 | | | | | |
Property Plant Equipment | | | 3 600 | 6 304 | 4 041 | 6 665 | 4 097 | 1 744 | 436 |
Cash Bank In Hand | 46 816 | 40 851 | | | | | | | |
Tangible Fixed Assets | 9 625 | 7 661 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | | | | | | | |
Profit Loss Account Reserve | 53 032 | 41 373 | | | | | | | |
Shareholder Funds | 53 033 | 41 374 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | 7 517 | 6 000 | 5 800 | 7 080 | 5 000 | 5 330 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 23 389 | 26 125 | 28 388 | 30 996 | 33 564 | 35 917 | 37 225 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 5 231 | | | |
Administrative Expenses | 166 876 | 161 450 | 144 754 | 168 991 | 127 397 | 128 278 | 131 458 | 148 329 | 151 598 |
Amounts Owed To Group Undertakings | | | 404 | 9 000 | 9 000 | 9 000 | | | |
Average Number Employees During Period | | | | | 2 | 2 | 2 | 2 | 2 |
Cash Cash Equivalents Cash Flow Value | | | 180 007 | 214 003 | 286 990 | 350 759 | 411 508 | | |
Comprehensive Income Expense | | | | 87 403 | 125 411 | 139 662 | | | |
Corporation Tax Payable | | | 21 182 | 18 650 | 29 767 | 32 262 | 28 970 | 33 437 | 16 162 |
Creditors | | | 36 903 | 37 986 | 47 374 | 47 975 | 43 451 | 60 279 | 28 838 |
Current Asset Investments | | | 20 143 | 21 339 | 22 197 | 41 792 | 48 325 | 45 028 | 43 942 |
Current Tax For Period | | | | 18 650 | 29 767 | 32 262 | 28 970 | 33 437 | 16 162 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | 1 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 551 | 133 | 499 | -879 | -447 | -222 |
Depreciation Expense Property Plant Equipment | | | | 2 737 | 2 264 | 2 608 | 2 568 | 2 353 | |
Depreciation Impairment Expense Property Plant Equipment | | | | 2 737 | 2 264 | 2 608 | 2 568 | | |
Dividends Paid | | | 52 000 | 56 000 | 57 700 | 58 000 | 76 000 | 71 000 | 72 000 |
Dividends Paid Classified As Financing Activities | | | | -56 000 | -57 700 | -58 000 | -76 000 | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | 1 196 | | | | | |
Further Item Interest Expense Component Total Interest Expense | | | | | 71 | | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | 20 000 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | -879 | -447 | -222 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -3 615 | 1 729 | 1 894 | 1 232 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -4 859 | 5 651 | -3 225 | 4 233 | | |
Government Grant Income | | | | | | 10 000 | | | |
Impairment Loss Reversal On Investments | | | -143 | -1 196 | -858 | 405 | -6 537 | 3 297 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -21 182 | -18 650 | -29 767 | -32 262 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -33 996 | -72 987 | -63 769 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 1 584 | 2 264 | 2 608 | 2 568 | 2 353 | 1 308 |
Interest Income On Bank Deposits | | | | 24 | 40 | 53 | 4 | 3 | 363 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | 40 | 53 | | | |
Interest Payable Similar Charges Finance Costs | | | 155 | 136 | 71 | | | | |
Interest Received Classified As Investing Activities | | | | -24 | -40 | -53 | -4 | | |
Investments | | | | 21 339 | 22 197 | 41 792 | 48 325 | 45 028 | 43 942 |
Net Cash Flows From Used In Financing Activities | | | | 56 000 | 57 700 | 58 000 | | | |
Net Cash Flows From Used In Investing Activities | | | | 5 417 | -40 | 25 178 | | | |
Net Cash Flows From Used In Operating Activities | | | | -95 413 | -130 647 | -146 947 | -136 741 | | |
Net Cash Generated From Operations | | | | -116 731 | -149 368 | -176 714 | -169 003 | | |
Net Current Assets Liabilities | 44 591 | 34 652 | 170 247 | 199 497 | 269 604 | 349 141 | 425 180 | 496 603 | 538 833 |
Net Finance Income Costs | | | | 24 | 40 | 53 | 4 | | |
Net Interest Paid Received Classified As Operating Activities | | | | -136 | -71 | | | | |
Number Shares Issued Fully Paid | | | | 1 | | | | | |
Operating Profit Loss | 44 847 | 32 186 | 108 597 | 105 520 | 154 484 | 172 775 | 171 900 | 176 801 | |
Other Creditors | | | 6 616 | 7 517 | | | | 6 292 | |
Other Interest Receivable Similar Income Finance Income | | | 10 | 24 | 40 | 53 | 4 | 3 | 363 |
Other Operating Income Format1 | | | | | | 10 000 | 5 832 | | |
Other Taxation Social Security Payable | | | 1 442 | 1 124 | 985 | 532 | 769 | 1 355 | 1 221 |
Par Value Share | | 1 | | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 16 341 | 1 510 | 2 003 | 1 771 | 2 010 | 2 090 |
Prepayments Accrued Income | | | | 2 141 | 7 003 | 3 498 | 7 418 | 17 404 | 13 247 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | | | | 20 000 | -4 | | |
Profit Loss | | | 87 220 | 87 403 | 125 411 | 139 662 | 150 350 | 140 517 | 113 144 |
Profit Loss On Ordinary Activities Before Tax | 44 868 | 32 197 | 108 595 | 106 604 | 155 311 | 172 423 | 178 441 | 173 507 | 129 084 |
Property Plant Equipment Gross Cost | | | 26 989 | 32 430 | 32 430 | 37 661 | 37 661 | 37 661 | |
Provisions For Liabilities Balance Sheet Subtotal | | | 474 | 1 025 | 1 158 | 1 657 | | | |
Purchase Property Plant Equipment | | | | -5 441 | | -5 231 | | | |
Social Security Costs | 4 967 | 4 592 | | 4 359 | 4 430 | 4 398 | 4 355 | 5 554 | |
Staff Costs Employee Benefits Expense | | | | 80 076 | 52 008 | 54 067 | 56 220 | 65 645 | 59 356 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 1 025 | 1 158 | 1 657 | 778 | 331 | 109 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 1 108 | | |
Tax Expense Credit Applicable Tax Rate | | | | 20 255 | 29 509 | 32 760 | 33 904 | 32 966 | 27 108 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | -970 | | | -4 314 | | -11 227 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | -84 | 391 | | 488 | 471 | 281 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 21 375 | 19 201 | 29 900 | 32 761 | 28 091 | 32 990 | 15 940 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 4 288 | | | | | |
Total Assets Less Current Liabilities | 54 216 | 42 313 | 173 847 | 205 801 | 273 645 | 355 806 | 429 277 | 498 347 | 539 269 |
Trade Creditors Trade Payables | | | 7 259 | 1 695 | 1 622 | 381 | 6 632 | 14 195 | 6 125 |
Trade Debtors Trade Receivables | | | | | 788 | 1 067 | 1 380 | | |
Turnover Revenue | | | 253 351 | 274 511 | 281 881 | 291 053 | 297 526 | 325 130 | |
Wages Salaries | 75 169 | 66 861 | | 59 376 | 46 068 | 47 666 | 50 094 | 58 081 | 52 047 |
Company Contributions To Defined Benefit Plans Directors | | | | 15 000 | | | | | |
Audit Fees Expenses | 1 250 | 2 000 | | | | | | | |
Total Fees To Auditors | 2 499 | 3 924 | | | | | | | |
Accruals Deferred Income Within One Year | 4 750 | 6 784 | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 2 477 | 5 965 | | | | | | | |
Cash Flow Outflow From Operating Activities | 47 639 | 40 304 | | | | | | | |
Creditors Due Within One Year | 9 545 | 8 980 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 4 102 | 4 144 | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 1 183 | 939 | | | | | | | |
Expenses Not Deductible For Tax Purposes | 80 | 102 | | | | | | | |
Increase Decrease In Net Cash For Period | 2 477 | 5 965 | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 21 | 11 | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -10 000 | -10 000 | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 53 033 | 41 374 | | | | | | | |
Net Debt Funds | 46 816 | 40 851 | | | | | | | |
Net Increase Decrease In Shareholders Funds | 937 | -11 659 | | | | | | | |
Number Shares Allotted | | 1 | | | | | | | |
Other Interest Receivable Similar Income | 21 | 11 | | | | | | | |
Other Taxation Social Security Within One Year | 1 526 | 1 000 | | | | | | | |
Pension Costs | 1 153 | 2 186 | | | | | | | |
Pensions Costs Defined Contribution Schemes | 1 153 | 2 186 | | | | | | | |
Prepayments Accrued Income Current Asset | 7 320 | 2 781 | | | | | | | |
Profit Loss For Period | 44 137 | 32 441 | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 244 | | | | | | | |
Provisions For Liabilities Charges | 1 183 | 939 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | | | | | | | |
Staff Costs | 81 289 | 73 639 | | | | | | | |
Tangible Fixed Assets Additions | | 2 180 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 22 001 | 17 938 | | | | | | | |
Tangible Fixed Assets Depreciation | 12 376 | 10 277 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 4 144 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 6 243 | | | | | | | |
Tangible Fixed Assets Disposals | | 6 243 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -9 270 | -6 439 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 731 | -244 | | | | | | | |
Total Dividend Payment | 43 200 | 44 100 | | | | | | | |
Trade Creditors Within One Year | 3 269 | 1 196 | | | | | | | |
Turnover Gross Operating Revenue | 211 723 | 193 636 | | | | | | | |
Utilisation Tax Losses | 8 572 | 6 791 | | | | | | | |