Profit & Loss |
Date of Accounts |
2010-12-31 | 2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-11-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 705 297 | 621 909 | 540 531 | 538 928 | 728 306 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 2 174 183 | 1 674 414 | 2 088 473 | 2 289 404 | 2 436 867 | 3 444 029 | 4 115 706 | 3 991 530 | 4 764 180 |
Current Assets | 3 158 273 | 3 252 092 | 3 662 301 | 3 895 975 | 3 782 223 | | 4 276 737 | 4 448 217 | 4 623 237 | 6 119 852 | 6 868 346 | 7 020 914 | 5 989 129 |
Debtors | 2 118 767 | 1 936 404 | 1 752 909 | 1 650 670 | 1 608 040 | 1 941 756 | 2 188 264 | 2 158 813 | 2 186 370 | 2 675 823 | 2 752 640 | 3 029 384 | 1 224 949 |
Net Assets Liabilities | | | | | | | 719 186 | 925 720 | 1 008 135 | 1 253 768 | 1 513 993 | 1 969 939 | 2 430 953 |
Other Debtors | | | | | | | 370 | | | | 240 000 | 244 500 | 32 900 |
Property Plant Equipment | | | | | 1 487 723 | 1 460 534 | 1 444 604 | 1 427 376 | 1 422 877 | 1 472 865 | 1 885 606 | 1 956 901 | 1 871 909 |
Cash Bank In Hand | 1 039 506 | 1 315 688 | 1 909 392 | 2 245 305 | 2 174 183 | | | | | | | | |
Tangible Fixed Assets | 1 644 742 | 1 660 715 | 1 659 453 | 1 625 438 | 1 604 459 | | | | | | | | |
Trade Debtors | 1 551 279 | 1 532 510 | 1 706 771 | 1 604 446 | 1 401 672 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 160 000 | 160 000 | 160 000 | 160 000 | 160 000 | | | | | | | | |
Profit Loss Account Reserve | 280 297 | 196 909 | 115 531 | 113 928 | 303 306 | | | | | | | | |
Shareholder Funds | 705 297 | 621 909 | 540 531 | 538 928 | 728 306 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 3 600 | 3 600 | 3 600 | 3 600 | 3 600 | 5 000 | 5 000 | 6 000 | 6 000 | 9 376 | 33 400 |
Other Non-audit Services Fees | | | | | | 6 153 | 3 600 | 8 190 | 2 200 | 3 900 | 4 850 | | |
Accrued Liabilities Deferred Income | | | | | 155 528 | 146 782 | 22 970 | 21 916 | 16 852 | 15 476 | 135 185 | 167 000 | 285 183 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 589 847 | 636 870 | 586 755 | 620 028 | 537 564 | 573 783 | 462 838 | 503 551 | 203 730 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 19 833 | 30 934 | 16 046 | 33 488 | 86 207 | 1 822 359 | 132 332 | 6 390 |
Administrative Expenses | 3 307 054 | 3 423 816 | 3 468 131 | 3 571 777 | 3 764 425 | 3 676 961 | 3 843 760 | 4 036 059 | 4 154 540 | 4 237 798 | 3 988 747 | 4 318 428 | 4 329 979 |
Amounts Owed By Group Undertakings | | | | | | 40 788 | 33 148 | | 393 752 | 468 227 | 452 180 | 401 775 | 401 775 |
Amounts Owed By Parent Entities | | | | | | 165 000 | 451 000 | | | | | | |
Amounts Owed To Group Undertakings | | | | | | | | | | | | 56 777 | 103 095 |
Average Number Employees During Period | | | | | 66 | 66 | 68 | 64 | 62 | 65 | 64 | 60 | 60 |
Bank Borrowings | | | | | 1 068 366 | 1 007 798 | 939 572 | 879 572 | 851 497 | 811 559 | 1 224 311 | 1 141 548 | 787 860 |
Bank Borrowings Overdrafts | | | | 1 074 576 | 1 022 365 | 961 797 | 879 572 | 843 572 | 769 777 | 739 864 | 1 137 133 | 860 154 | 787 860 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 2 289 404 | 2 436 867 | 3 444 029 | 4 115 706 | | |
Comprehensive Income Expense | | | | | 389 651 | 529 217 | 224 387 | 271 534 | 247 415 | 336 633 | 657 085 | | |
Corporation Tax Payable | | | | | 141 639 | 121 376 | 137 883 | 89 371 | 72 499 | 55 663 | 79 430 | 234 387 | 223 698 |
Creditors | | | | | | 961 797 | 881 794 | 845 794 | 769 777 | 739 864 | 1 137 133 | 860 154 | 5 427 563 |
Current Tax For Period | | | | | 107 002 | 109 208 | 63 397 | 60 695 | 43 351 | 47 333 | 83 767 | 192 354 | 223 698 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -3 263 | -6 524 | 2 705 | 985 | -258 | 13 154 | -5 655 | -1 525 | -10 791 |
Depreciation Expense Property Plant Equipment | | | | | | 47 023 | 46 865 | 33 273 | 37 987 | 36 219 | 44 703 | 53 839 | 69 672 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | 37 987 | 36 219 | 44 703 | | |
Dividends Paid | | | | | | 605 989 | 40 000 | 65 000 | 165 000 | 91 000 | 396 860 | 325 805 | 405 525 |
Dividends Paid Classified As Financing Activities | | | | | | -605 989 | -40 000 | -65 000 | -165 000 | -91 000 | -396 860 | | |
Dividends Paid On Shares Interim | | | | | | | | | 165 000 | 91 000 | 396 860 | 325 805 | 405 525 |
Further Item Borrowings Component Total Borrowings | | | | | | | 2 222 | | | | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | 52 212 | 60 568 | 68 226 | 60 000 | 28 075 | 39 938 | -412 752 | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | | | 880 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | 746 | 2 705 | 942 | | 13 154 | -5 655 | -6 | -36 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | -135 533 | -1 344 590 | -470 146 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | 27 557 | 489 453 | 76 817 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 600 | | | | 235 085 | 7 802 | -21 710 |
Government Grant Income | | | | | | | | | | | 165 864 | 90 039 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -79 360 | | | -60 223 | -64 169 | -60 000 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 499 769 | -414 059 | -200 931 | -147 463 | -1 007 162 | -671 677 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -50 112 | | | | | | | -6 922 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 47 023 | 46 865 | 33 273 | 37 987 | 36 219 | 44 703 | 53 839 | 69 672 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 79 473 | 71 117 | 65 000 | 60 000 | 35 814 | 20 846 | 21 170 | 34 375 | 30 941 |
Interest Income On Bank Deposits | | | | | 2 531 | 3 123 | 2 248 | 1 501 | 5 232 | 6 993 | 7 151 | 10 022 | 8 025 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | 2 531 | 3 123 | 2 248 | 1 501 | 5 232 | 6 993 | 7 151 | | |
Interest Payable Similar Charges Finance Costs | | | | | 84 786 | 75 805 | 68 906 | 63 000 | 36 064 | 20 846 | 21 170 | 34 375 | 31 821 |
Interest Received Classified As Investing Activities | | | | | -2 531 | -3 123 | -2 248 | -1 501 | -5 232 | -6 993 | -7 151 | | |
Net Cash Flows From Used In Financing Activities | | | | | | 666 557 | 79 337 | 151 667 | 195 297 | 130 938 | -15 892 | | |
Net Cash Flows From Used In Investing Activities | | | | | | 16 710 | 28 086 | 14 545 | 28 256 | 79 214 | 215 208 | | |
Net Cash Flows From Used In Operating Activities | | | | | -206 450 | -183 498 | -521 482 | -367 143 | -371 016 | -1 217 314 | -870 993 | | |
Net Cash Generated From Operations | | | | | | -338 663 | -637 279 | -539 349 | -467 303 | -1 302 329 | -952 163 | | |
Net Current Assets Liabilities | 589 989 | 304 243 | 177 819 | 151 760 | 156 643 | | 162 988 | 351 735 | 362 374 | 541 260 | 780 358 | 886 505 | 561 566 |
Net Finance Income Costs | | | | | 2 531 | 3 123 | 2 248 | 1 501 | 5 232 | 6 993 | 7 151 | | |
Net Interest Paid Received Classified As Operating Activities | | | | | -84 786 | -75 805 | -68 906 | -63 000 | -36 064 | -20 846 | -21 170 | | |
Number Shares Issued Fully Paid | | | | | | | | 150 000 | 150 000 | | | | |
Operating Profit Loss | 307 050 | 404 051 | 341 015 | 426 297 | 585 372 | 654 471 | 357 147 | 394 713 | 321 340 | 410 973 | 749 216 | 996 933 | 1 096 320 |
Other Creditors | | | | | | | | | | | | | 19 757 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 96 980 | | 120 451 | | 155 648 | 13 126 | 369 493 |
Other Disposals Property Plant Equipment | | | | | | | 96 980 | | 120 451 | | 1 520 563 | 20 324 | 391 203 |
Other Interest Expense | | | | | | | | | 250 | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | 2 531 | 3 123 | 2 248 | 1 501 | 5 232 | 6 993 | 7 151 | 10 022 | 8 025 |
Other Operating Income Format1 | | | | | | | | | | | 165 864 | 90 039 | |
Other Remaining Borrowings | | | | | | | 2 222 | 2 222 | | | | | |
Other Taxation Social Security Payable | | | | | | 89 859 | 89 552 | 100 445 | 88 939 | 91 535 | 92 631 | 105 941 | 95 916 |
Par Value Share | | 1 | 1 | 1 | 1 | | | 1 | 1 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 111 690 | 23 157 | 77 940 | 83 786 | 93 495 | 101 231 | 101 260 | 101 774 | 218 049 |
Prepayments Accrued Income | | | | | | 18 286 | 43 432 | 35 772 | 22 028 | 122 107 | 35 113 | 31 792 | 30 606 |
Proceeds From Sales Property Plant Equipment | | | | | | | -600 | | | | | | |
Profit Loss | | | | | 389 651 | 529 217 | 224 387 | 271 534 | 247 415 | 336 633 | 657 085 | 781 751 | 866 539 |
Profit Loss On Ordinary Activities Before Tax | 216 370 | 305 236 | 252 250 | 336 777 | 503 117 | 581 789 | 290 489 | 333 214 | 290 508 | 397 120 | 735 197 | 972 580 | 1 072 524 |
Property Plant Equipment Gross Cost | | | | | 2 077 571 | 2 097 404 | 2 031 358 | 2 047 404 | 1 960 441 | 2 046 648 | 2 348 444 | 2 460 452 | 2 075 639 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 6 612 | 7 597 | 7 339 | 20 493 | | | |
Purchase Property Plant Equipment | | | | | -17 891 | -19 833 | -30 934 | -16 046 | -33 488 | -86 207 | -222 359 | | |
Repayments Borrowings Classified As Financing Activities | | | | | | | 28 889 | -26 667 | -2 222 | | | | |
Social Security Costs | 236 759 | 257 563 | 250 443 | 248 735 | 277 425 | 270 907 | 269 818 | 283 956 | 289 274 | 289 953 | 307 020 | 320 362 | 349 942 |
Staff Costs Employee Benefits Expense | | | | | 2 938 741 | 2 879 411 | 3 076 301 | 3 188 078 | 3 214 390 | 3 283 386 | 3 390 602 | 3 519 999 | 3 461 069 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 10 431 | 3 907 | 6 612 | 7 597 | 7 339 | 20 493 | 14 838 | 13 313 | 2 522 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | | 44 666 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 55 197 | 75 453 | 139 687 | 183 331 | 194 127 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | -16 653 | -4 286 | -2 611 | -2 219 | -1 393 | -961 | -6 123 | -1 250 | -2 761 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | -13 599 | | -10 280 | -25 145 | -29 338 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 2 881 | -1 746 | -2 705 | -1 334 | | -13 154 | -9 765 | 3 570 | 10 815 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 11 481 | 5 211 | 10 615 | 10 394 | 14 434 | 15 333 | 4 634 | 5 184 | 10 762 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 103 739 | 52 572 | 66 102 | 61 680 | 43 093 | 60 487 | 78 112 | 190 829 | 205 985 |
Total Assets Less Current Liabilities | 2 234 731 | 1 964 958 | 1 837 272 | 1 777 198 | 1 761 102 | | 1 607 592 | 1 779 111 | 1 785 251 | 2 014 125 | 2 665 964 | 2 843 406 | 2 433 475 |
Total Borrowings | | | | | | | 881 794 | 845 794 | 769 777 | 739 864 | 1 137 133 | 860 154 | 787 860 |
Total Current Tax Expense Credit | | | | | 107 002 | 59 096 | 63 397 | | | | | 192 354 | 216 776 |
Trade Creditors Trade Payables | | | | | 3 192 484 | 3 172 183 | 3 776 677 | 3 848 750 | 4 000 853 | 5 344 223 | 5 693 564 | 3 509 884 | 3 912 054 |
Trade Debtors Trade Receivables | | | | | 1 401 672 | 1 717 682 | 1 660 314 | 1 658 902 | 1 770 590 | 2 085 489 | 2 025 347 | 544 381 | 759 668 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | -243 203 | | | | | | | |
Turnover Revenue | | | | | 4 349 798 | 4 331 432 | 4 200 907 | 4 430 772 | 4 475 880 | 4 648 771 | 4 572 099 | 5 225 322 | 5 426 299 |
Wages Salaries | 2 246 867 | 2 359 881 | 2 347 368 | 2 315 516 | 2 549 626 | 2 585 347 | 2 728 543 | 2 820 336 | 2 831 621 | 2 892 202 | 2 982 322 | 3 103 046 | 2 893 078 |
Company Contributions To Defined Benefit Plans Directors | | | | | 2 508 | 3 087 | 3 542 | 3 595 | 2 396 | | | 1 511 | 10 433 |
Director Remuneration | | | | | | | | | | 182 142 | 263 666 | 290 908 | 422 632 |
Director Remuneration Benefits Including Payments To Third Parties | 121 380 | 99 168 | 100 349 | 136 636 | 189 044 | | | | 301 728 | 182 142 | | 292 419 | 433 065 |
Total Fees To Auditors | 7 200 | 3 600 | 7 290 | | | | | | | | | | |
Company Contributions To Money Purchase Schemes Directors | 4 608 | 2 954 | 3 597 | 2 187 | 2 508 | | | | | | | | |
Accruals Deferred Income Within One Year | 36 662 | 16 278 | 18 101 | 187 688 | 155 530 | | | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 535 845 | 387 500 | 27 423 | 1 112 | 181 598 | | | | | | | | |
Bank Overdrafts | 38 966 | 46 001 | 46 001 | 46 001 | 46 001 | | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 685 053 | 623 902 | 647 921 | 387 825 | 18 911 | | | | | | | | |
Cash Flow Outflow From Operating Activities | 388 394 | 1 167 024 | 1 138 929 | 810 343 | | | | | | | | | |
Corporation Tax Due Within One Year | 109 530 | 106 723 | 79 684 | 103 899 | 141 638 | | | | | | | | |
Creditors Due After One Year | 1 515 165 | 1 176 237 | 1 126 488 | 1 074 576 | 1 022 365 | | | | | | | | |
Creditors Due Within One Year | 2 568 284 | 2 947 849 | 3 484 482 | 3 744 215 | 3 625 580 | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 46 752 | 39 446 | 46 279 | 42 967 | 38 870 | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 14 269 | 16 812 | 20 253 | 13 694 | 10 431 | | | | | | | | |
Expenses Not Deductible For Tax Purposes | | 17 760 | 14 617 | 11 891 | 11 481 | | | | | | | | |
Gain Loss From Disposal Tangible Fixed Assets | | | | 3 322 | | | | | | | | | |
Increase Decrease In Net Cash For Period | 764 504 | 279 148 | 593 704 | 335 913 | 71 122 | | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | 4 154 | | | | | | | | | | | | |
Interest Payable Similar Charges | 96 080 | 100 929 | 91 670 | 91 961 | 84 786 | | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 5 400 | 2 114 | 2 905 | 2 441 | 2 531 | | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 705 297 | 621 909 | 540 531 | 538 928 | 728 306 | | | | | | | | |
Net Debt Funds | 534 920 | 88 982 | 736 903 | 1 124 728 | 1 105 817 | | | | | | | | |
Net Increase Decrease In Shareholders Funds | -57 777 | -83 388 | -81 378 | -1 603 | 189 378 | | | | | | | | |
Number Shares Allotted | | 150 000 | 150 000 | 150 000 | 150 000 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 4 468 | | | | | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 20 295 | 4 468 | | | | | | | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts After Five Years | | | | -873 328 | -830 129 | | | | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between One To Two Years | | | | -46 001 | -46 001 | | | | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between Two To Five Years | | | | -155 246 | -146 235 | | | | | | | | |
Other Interest Receivable Similar Income | 5 400 | 2 114 | 2 905 | 2 441 | 2 531 | | | | | | | | |
Other Taxation Social Security Within One Year | 73 220 | 82 332 | 68 631 | 79 921 | 89 927 | | | | | | | | |
Pension Costs | 57 570 | 63 571 | 59 895 | 186 742 | 111 690 | | | | | | | | |
Pensions Costs Defined Contribution Schemes | 57 570 | 63 571 | 59 895 | 186 742 | 111 690 | | | | | | | | |
Prepayments Accrued Income Current Asset | 31 643 | 16 394 | 18 715 | 45 112 | 24 770 | | | | | | | | |
Profit Loss For Period | 139 473 | 222 612 | 186 622 | 258 397 | 399 378 | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 152 543 | 3 441 | 6 559 | -153 263 | | | | | | | | |
Provisions For Liabilities Charges | 14 269 | 166 812 | 170 253 | 163 694 | 10 431 | | | | | | | | |
Revaluation Reserve | 265 000 | 265 000 | 265 000 | 265 000 | 265 000 | | | | | | | | |
Share Capital Allotted Called Up Paid | 150 000 | 150 000 | 150 000 | 150 000 | 150 000 | | | | | | | | |
Short-term Borrowing Charges Including Bank Interest | 89 246 | 92 329 | 80 452 | 79 773 | 79 473 | | | | | | | | |
Staff Costs | 2 541 196 | 2 681 015 | 2 657 706 | 2 750 993 | 2 938 741 | | | | | | | | |
Tangible Fixed Assets Additions | | 55 419 | 45 017 | 12 499 | 17 891 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 052 999 | 2 108 418 | 2 059 517 | 2 059 678 | 2 077 569 | | | | | | | | |
Tangible Fixed Assets Depreciation | 408 257 | 447 703 | 400 064 | 434 240 | 473 110 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | -10 456 | 39 446 | 46 279 | 42 967 | 38 870 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 93 918 | 8 791 | | | | | | | | | |
Tangible Fixed Assets Disposals | | | 93 918 | 12 338 | | | | | | | | | |
Taxation Expense Credit | | | | 60 724 | 69 263 | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -56 797 | -77 957 | -59 279 | -77 324 | -108 120 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 76 897 | 82 624 | 65 628 | 78 380 | 103 739 | | | | | | | | |
Total Dividend Payment | 197 250 | 306 000 | 268 000 | 260 000 | 210 000 | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 69 782 | 80 081 | 62 187 | 84 939 | 107 002 | | | | | | | | |
Trade Creditors Within One Year | 2 289 611 | 2 692 047 | 3 272 065 | 3 326 706 | 3 192 484 | | | | | | | | |
Turnover Gross Operating Revenue | 3 614 104 | 3 827 867 | 3 809 146 | 3 998 074 | 4 349 797 | | | | | | | | |
U K Current Corporation Tax | -69 782 | -80 081 | -62 187 | -84 939 | -107 002 | | | | | | | | |
U K Current Corporation Tax On Income For Period | 65 628 | 80 081 | 62 187 | 84 939 | 107 002 | | | | | | | | |
Utilisation Tax Losses | | 7 498 | 9 188 | 10 377 | 16 653 | | | | | | | | |