Profit & Loss |
Date of Accounts |
2012-04-30 | 2013-04-30 | 2014-04-30 | 2015-04-30 | 2016-04-30 | 2017-04-30 | 2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-04-30 | 2022-04-30 | 2023-04-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 145 786 | 505 517 | 524 400 | 620 322 | 626 812 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 959 688 | 250 833 | 503 807 | 291 160 | 167 298 | 242 452 | 437 154 | 448 041 |
Current Assets | 922 871 | 844 547 | 928 914 | 967 298 | 1 247 599 | 1 917 339 | 1 704 648 | 2 390 103 | 1 429 231 | 1 923 685 | 4 130 831 | 9 325 718 |
Debtors | 881 091 | 95 467 | 162 387 | 129 430 | 287 911 | 1 666 506 | 1 134 915 | 2 098 943 | 1 261 933 | 1 681 233 | 3 693 677 | 8 877 677 |
Net Assets Liabilities | | | | | 626 812 | 601 023 | 748 926 | 412 721 | 443 423 | -618 453 | 980 482 | 571 724 |
Other Debtors | | | | | 53 822 | 145 688 | 9 518 | 10 316 | 143 708 | 294 743 | 74 726 | 258 161 |
Property Plant Equipment | | | | | 508 335 | 360 931 | 681 917 | 659 105 | 489 463 | 350 302 | 684 233 | 1 710 177 |
Total Inventories | | | | | | | | | | 165 157 | 203 413 | |
Cash Bank In Hand | 41 780 | 749 080 | 766 527 | 837 868 | 959 688 | | | | | | | |
Intangible Fixed Assets | | | 143 068 | 128 762 | 114 456 | | | | | | | |
Tangible Fixed Assets | 1 153 434 | 1 006 401 | 795 724 | 730 236 | 508 335 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 145 686 | 505 417 | 524 300 | 620 222 | 626 712 | | | | | | | |
Shareholder Funds | 145 786 | 505 517 | 524 400 | 620 322 | 626 812 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | | 65 109 | 74 196 | 220 080 | 579 838 | 707 994 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 28 612 | 143 068 | | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 1 118 097 | 1 338 736 | 1 493 805 | 1 853 768 | 2 110 878 | 2 444 626 | 2 481 233 | 2 557 707 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 79 298 | 392 101 | 195 105 | 104 643 | 194 587 | 444 838 | 1 103 151 |
Administrative Expenses | | | | | | | | | | 3 717 545 | 4 284 401 | |
Amounts Owed By Related Parties | | | | | 128 152 | 1 165 159 | 827 064 | | | | | |
Amounts Owed To Associates Joint Ventures Participating Interests | | | | | | | | 100 | 100 | 100 | | |
Amounts Owed To Group Undertakings | | | | | | 464 978 | 718 150 | 1 398 477 | 291 382 | 1 553 396 | | |
Average Number Employees During Period | | | | | | 9 | 9 | 20 | 34 | 37 | 40 | 42 |
Bank Borrowings | | | | | | | | | | 2 683 329 | 1 597 265 | |
Bank Borrowings Overdrafts | | | | | | | | | | 2 683 329 | 369 232 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | | | 33 875 | | |
Cash Cash Equivalents | | | | | | | | | 6 396 593 | 4 867 872 | 7 301 878 | 3 283 380 |
Corporation Tax Payable | | | | | | | | | | 644 101 | | |
Corporation Tax Recoverable | | | | | | | | | | | 70 232 | |
Cost Sales | | | | | | | | | | 5 543 652 | 10 310 172 | |
Creditors | | | | | 599 900 | 1 702 094 | 240 100 | 285 244 | 43 733 | 2 519 044 | 3 608 588 | 9 991 665 |
Deferred Income | | | | | | | | 266 328 | 131 727 | 177 428 | 445 421 | 457 926 |
Deferred Tax Asset Debtors | | | | | | | 23 305 | 16 177 | 13 771 | 461 797 | 718 900 | 51 281 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | | | -183 372 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | -465 262 | -149 204 | |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | | -1 000 000 |
Finance Lease Liabilities Present Value Total | | | | | | | | 53 475 | 43 733 | 2 257 | | |
Finance Lease Payments Owing Minimum Gross | | | | | | | | 8 715 | 9 741 | 73 324 | | |
Finished Goods Goods For Resale | | | | | | | | | | 165 157 | 203 413 | 191 699 |
Fixed Assets | | 1 006 401 | 938 792 | 858 998 | 622 792 | 360 933 | 597 966 | 659 209 | 489 567 | 350 406 | 684 239 | 1 710 183 |
Further Item Creditors Component Total Creditors | | | | | | | | 231 769 | | 267 855 | 213 858 | 176 412 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | | | | | | -1 337 980 | -627 353 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | -541 500 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | 175 | |
Government Grant Income | | | | | | | | | | 1 396 920 | 104 481 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | 80 538 | -71 127 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 220 639 | 155 069 | 217 917 | 274 285 | 333 748 | 71 702 | 76 474 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | | | | 114 456 | | | | | | |
Intangible Assets | | | | | 114 456 | | | | | | | |
Intangible Assets Gross Cost | | | | | 143 068 | | | | | | | |
Interest Paid Classified As Operating Activities | | | | | | | | | | | -252 313 | -31 499 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 322 275 | 252 313 | 31 499 |
Interest Received Classified As Investing Activities | | | | | | | | | | -18 997 | -12 586 | -7 807 |
Investments | | | | | | | 3 | 104 | | | | |
Investments Fixed Assets | | | | | 1 | 2 | 3 | 104 | 104 | 104 | 6 | |
Investments In Subsidiaries | | | | | | | 3 | 104 | 104 | 104 | 6 | 6 |
Issue Equity Instruments | | | | | | | | | | | 500 000 | |
Loan Commitments | | | | | | 289 300 | 525 000 | | | | | |
Net Current Assets Liabilities | 144 388 | 376 936 | 201 908 | 361 224 | 613 920 | 215 245 | 127 655 | 264 756 | 223 589 | -595 359 | 522 243 | -665 947 |
Net Finance Income Costs | | | | | | | | | | 18 997 | 12 586 | 7 807 |
Number Shares Issued Fully Paid | | | | | | 100 | 100 | | | | | |
Other Creditors | | | | | 599 900 | 1 051 689 | 240 100 | 285 244 | 333 410 | 329 138 | 336 819 | 257 360 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 17 175 | | 35 095 | |
Other Disposals Property Plant Equipment | | | | | | 6 063 | | | 17 175 | | 74 300 | 733 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 18 997 | 12 586 | |
Other Provisions Balance Sheet Subtotal | | | | | | | | | 226 000 | 226 000 | 226 000 | 271 000 |
Other Taxation Social Security Payable | | | | | 67 879 | 87 266 | 82 228 | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 10 436 | 22 332 | 21 875 | 30 024 | 37 676 |
Percentage Class Share Held In Subsidiary | | | | | | | | | 100 | 100 | 100 | |
Prepayments Accrued Income | | | | | | | 125 131 | 215 942 | 217 969 | 28 072 | 57 735 | 51 033 |
Profit Loss | | | | | | | 122 076 | -194 159 | 30 702 | -1 193 890 | 1 098 935 | 591 242 |
Property Plant Equipment Gross Cost | | | | | 1 626 432 | 1 699 667 | 2 317 768 | 2 512 873 | 2 600 341 | 2 794 928 | 3 165 466 | 4 267 884 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 10 000 | -24 845 | -23 305 | 226 000 | 226 000 | | | |
Share-based Payment Expense Cash Settled | | | | | | | | | | 132 014 | | |
Social Security Costs | | | | | | | | 100 982 | 140 475 | 157 892 | 220 413 | |
Staff Costs Employee Benefits Expense | | | | | | | | 1 148 379 | 1 428 621 | 1 849 203 | 2 230 812 | 2 257 667 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | 197 962 | 167 651 | 25 100 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | | 54 306 | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | | | -216 188 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 38 609 | 26 134 | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | | | -34 323 | |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | | | | 11 456 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | -384 724 | -403 703 | 704 630 |
Total Assets Less Current Liabilities | 1 009 046 | 1 113 343 | 1 140 700 | 1 220 222 | 1 236 712 | 576 178 | 725 621 | 923 965 | 713 156 | -244 953 | 1 206 482 | 1 044 236 |
Total Borrowings | | | | | | | | | | 2 683 329 | 369 232 | |
Total Deferred Tax Expense Credit | | | | | | | | | | -465 262 | -332 576 | |
Trade Creditors Trade Payables | | | | | 75 965 | 98 161 | 163 703 | 136 132 | 303 255 | 224 225 | 336 004 | 259 459 |
Trade Debtors Trade Receivables | | | | | 102 270 | 355 659 | 193 613 | 255 098 | 298 356 | 182 011 | 284 208 | 284 341 |
Turnover Revenue | | | | | | | | | | 6 793 286 | 18 857 657 | |
Wages Salaries | | | | | | | | 1 036 961 | 1 265 814 | 1 669 436 | 1 980 375 | 1 942 562 |
Creditors Due After One Year | 861 282 | 869 894 | 599 900 | 599 900 | 599 900 | | | | | | | |
Creditors Due Within One Year | 1 067 259 | 467 611 | 727 006 | 606 074 | 633 679 | | | | | | | |
Intangible Fixed Assets Additions | | | 143 068 | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | | | 14 306 | 28 612 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | | 14 306 | 14 306 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | | 143 068 | 143 068 | 143 068 | | | | | | | |
Number Shares Allotted | | 100 | 100 | 100 | 100 | | | | | | | |
Percentage Subsidiary Held | | | | | 100 | | | | | | | |
Provisions For Liabilities Charges | 1 978 | 7 926 | 16 400 | | 10 000 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | | 94 159 | 44 531 | 65 372 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 1 422 370 | 1 516 529 | 1 561 060 | 1 626 432 | | | | | | | |
Tangible Fixed Assets Depreciation | | 415 969 | 720 805 | 830 824 | 1 118 097 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 304 836 | 110 019 | 287 273 | | | | | | | |