Profit & Loss |
Date of Accounts |
2011-07-31 | 2012-07-31 | 2013-07-31 | 2014-07-31 | 2016-07-31 | 2017-07-31 | 2018-07-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 804 159 | 925 604 | 1 087 449 | 1 395 520 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 13 306 | 10 867 | 10 484 | 77 389 | | | | | | | |
Cash Bank On Hand | | | | | 372 497 | 803 739 | 759 777 | 314 660 | 427 251 | 321 469 | 374 898 |
Current Assets | 170 494 | 463 434 | 427 754 | 675 254 | 1 311 302 | 1 470 722 | 1 550 607 | 777 517 | 995 630 | 1 524 681 | 2 486 400 |
Debtors | 157 188 | 452 567 | 417 270 | 597 865 | 938 805 | 666 983 | 790 830 | 462 857 | 568 379 | 1 203 212 | 2 111 502 |
Net Assets Liabilities | | | | | 2 890 201 | 3 162 121 | 3 601 246 | 3 442 336 | 3 389 161 | 3 689 050 | 4 341 224 |
Net Assets Liabilities Including Pension Asset Liability | 804 159 | 925 604 | 1 087 449 | 1 395 520 | | | | | | | |
Other Debtors | | | | | 12 175 | 700 | 24 380 | 87 529 | 93 691 | 92 847 | 106 392 |
Property Plant Equipment | | | | | 4 620 711 | 3 965 926 | 3 977 763 | 4 087 060 | 5 014 161 | 5 298 589 | 4 990 675 |
Tangible Fixed Assets | 1 346 719 | 1 515 493 | 2 004 069 | 2 707 779 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 804 059 | 925 504 | 1 087 349 | 1 395 420 | | | | | | | |
Shareholder Funds | 804 159 | 925 604 | 1 087 449 | 1 395 520 | | | | | | | |
|
Other Financial Data |
Secured Debts | 366 743 | 442 449 | 453 223 | 280 200 | | | | | | | |
Audit Fees Expenses | | | | | 3 750 | 3 750 | 4 000 | 4 000 | 4 000 | 4 000 | 5 700 |
Director Remuneration | | | | | 26 191 | 28 084 | 28 766 | 28 888 | 29 405 | 29 522 | 29 204 |
Dividend Recommended By Directors | | | | | | 650 000 | 650 000 | 650 000 | 650 000 | 650 000 | 650 000 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | 414 | 316 | 316 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | 2 | 2 | 2 |
Accrued Liabilities | | | | | 76 079 | 221 411 | 92 283 | 131 455 | 78 164 | 98 120 | 99 794 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 3 278 566 | 3 707 791 | 4 496 644 | 5 147 391 | 5 587 169 | 6 208 226 | 7 045 204 |
Additional Provisions Increase From New Provisions Recognised | | | | | | -73 454 | -17 487 | | | | |
Administration Support Average Number Employees | | | | | | 19 | 19 | 20 | 21 | 23 | 26 |
Administrative Expenses | | | | | 6 809 536 | 6 615 759 | 6 697 338 | 7 118 383 | 6 446 453 | 7 318 544 | 8 216 737 |
Amounts Owed To Directors | | | | | | 1 061 | 677 | 153 825 | | 10 431 | 229 275 |
Applicable Tax Rate | | | | | 20 | 20 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | | 142 | 132 | 124 | 127 | 120 | 143 | 150 |
Bank Borrowings | | | | | 208 372 | 190 788 | 172 595 | 154 087 | 142 046 | 41 062 | 142 000 |
Bank Borrowings Overdrafts | | | | | 191 953 | 172 669 | 154 226 | 134 768 | 126 863 | 683 105 | 540 626 |
Cash Cash Equivalents | | | | | 372 497 | 803 739 | 759 777 | 314 660 | | | |
Cash Cash Equivalents Cash Flow Value | | | | | 372 497 | | | 314 660 | 427 251 | 321 469 | |
Comprehensive Income Expense | | | | | 1 154 750 | 921 920 | 1 089 125 | 491 090 | 596 825 | 949 889 | 1 302 174 |
Corporation Tax Payable | | | | | 279 517 | 289 572 | 278 818 | 148 842 | 158 717 | 74 408 | 325 356 |
Cost Sales | | | | | 1 189 613 | 884 803 | 1 494 359 | 847 028 | 808 323 | 1 216 104 | 913 899 |
Creditors | | | | | 940 190 | 609 763 | 325 676 | 134 768 | 837 089 | 1 032 647 | 695 789 |
Creditors Due After One Year | | 428 817 | 510 884 | 502 568 | | | | | | | |
Creditors Due Within One Year | | 545 517 | 719 992 | 1 314 866 | | | | | | | |
Current Tax For Period | | | | | 279 517 | 289 572 | 278 818 | 148 842 | 9 875 | 74 408 | 310 556 |
Deferred Tax Liabilities | | | | | | 201 708 | 184 221 | 155 607 | 295 504 | 482 149 | 563 568 |
Depreciation Amortisation Expense | | | | | 840 288 | 933 937 | 802 567 | 710 078 | 740 641 | 892 810 | 836 977 |
Depreciation Expense Property Plant Equipment | | | | | 689 561 | 689 063 | 601 966 | 602 922 | 561 605 | 657 925 | 642 865 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 504 712 | 13 714 | 59 331 | 300 863 | 271 753 | |
Disposals Property Plant Equipment | | | | | | 553 705 | 19 630 | 80 715 | 409 309 | 353 597 | |
Dividend Per Share Interim | | | | | | 6 500 | 6 500 | 6 500 | 6 500 | 6 500 | 6 500 |
Dividends Paid | | | | | 300 000 | 650 000 | 650 000 | 650 000 | 650 000 | 650 000 | 650 000 |
Dividends Paid Classified As Financing Activities | | | | | -300 000 | -650 000 | -650 000 | -650 000 | -650 000 | -650 000 | -650 000 |
Dividends Paid On Shares Interim | | | | | 300 000 | 650 000 | 650 000 | 650 000 | 650 000 | 650 000 | 650 000 |
Finance Lease Liabilities Present Value Total | | | | | 748 237 | 437 094 | 171 450 | 171 450 | 644 076 | 476 064 | 231 184 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 95 000 | 95 000 | 95 000 | 95 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -453 746 | -236 200 | -26 318 | -215 348 | 288 906 | 90 123 | -234 484 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -150 576 | 271 822 | -123 847 | 327 973 | -105 522 | -634 833 | -908 290 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | -10 093 | -5 916 | 1 566 | -4 696 | -16 867 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | -10 093 | -5 916 | 1 566 | -4 696 | -16 867 | |
Gross Profit Loss | | | | | 8 353 077 | 7 789 651 | 8 070 455 | 7 730 966 | 6 702 715 | 8 565 995 | 9 949 518 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -111 233 | -279 517 | -289 572 | -278 818 | | -158 717 | -60 000 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 77 764 | 431 242 | -43 962 | -445 117 | 112 591 | -105 782 | 53 429 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 933 937 | 802 567 | 710 078 | 740 641 | 892 810 | 836 978 |
Interest Expense On Bank Overdrafts | | | | | 49 | 32 | | | | | |
Interest Expense On Loan Capital | | | | | 9 985 | 9 036 | 8 426 | 8 110 | 7 077 | 5 962 | 7 066 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 86 394 | 31 036 | 18 533 | 18 029 | 12 807 | 34 977 | 36 680 |
Interest Paid Classified As Operating Activities | | | | | -10 034 | -9 068 | -8 426 | -8 110 | -7 077 | -9 197 | -7 066 |
Interest Payable Similar Charges Finance Costs | | | | | 96 428 | 40 104 | 26 959 | 26 139 | 19 884 | 44 174 | 44 138 |
Net Cash Flows From Used In Financing Activities | | | | | 80 267 | 1 117 686 | 942 844 | 780 945 | -109 711 | 535 894 | 978 445 |
Net Cash Flows From Used In Investing Activities | | | | | 1 413 815 | 289 181 | 820 208 | 817 684 | 1 672 330 | 987 064 | 296 842 |
Net Cash Flows From Used In Operating Activities | | | | | -1 571 846 | -1 838 109 | -1 719 090 | -1 153 512 | -1 675 210 | -1 417 176 | -1 328 716 |
Net Cash Generated From Operations | | | | | -1 779 507 | -2 157 730 | -2 035 621 | -1 458 469 | -1 695 094 | -1 620 067 | -1 432 462 |
Net Current Assets Liabilities | -181 181 | -82 083 | -292 238 | -639 612 | -515 158 | 7 666 | 133 380 | -354 349 | -492 407 | -94 743 | 609 906 |
Net Interest Received Paid Classified As Investing Activities | | | | | -74 | -64 | -112 | -125 | -108 | -16 | -28 |
Nominal Value Allotted Share Capital | | | | | | 100 | 100 | 100 | 100 | 100 | 100 |
Number Shares Allotted | | | 100 | 100 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | 100 | 100 | 100 | 100 | 100 | 100 |
Operating Profit Loss | | | | | 1 543 541 | 1 178 078 | 1 377 303 | 637 332 | 766 373 | 1 255 100 | 1 738 259 |
Other Cash Inflow Outflow Classified As Financing Activities | | | | | | -383 | 384 | -153 148 | | | |
Other Debt Securities In Issue | | | | | | 711 302 | 437 035 | 171 450 | | | |
Other Deferred Tax Expense Credit | | | | | 12 920 | -73 454 | -17 487 | -28 614 | 139 897 | 186 645 | 81 419 |
Other Departments Average Number Employees | | | | | | 23 | 21 | 28 | | | |
Other Finance Income | | | | | | 64 | 112 | 125 | | | |
Other Increase Decrease In Net Deferred Tax Liability | | | | | | 73 454 | 17 487 | 28 614 | | | |
Other Interest Receivable Similar Income Finance Income | | | | | 74 | 64 | 112 | 125 | 108 | 16 | 28 |
Other Operating Income Format1 | | | | | | 4 186 | 4 186 | 24 749 | 510 111 | 7 649 | 5 478 |
Other Taxation Social Security Payable | | | | | 123 697 | 257 937 | 251 585 | 235 092 | 66 150 | 245 584 | 272 033 |
Par Value Share | | | 1 | 1 | | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | 244 100 | -450 485 | -274 267 | -265 585 | -208 310 | -430 826 | -505 749 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 16 502 | 26 279 | 39 297 | 75 290 | 78 974 | 92 385 | 104 747 |
Proceeds From Sales Property Plant Equipment | | | | | | -38 900 | | -22 950 | -103 750 | -15 600 | |
Profit Loss | | | | | 1 154 750 | 921 920 | 1 089 125 | 491 090 | 596 825 | 949 889 | 1 302 174 |
Profit Loss On Ordinary Activities Before Tax | | | | | 1 447 187 | 1 138 038 | 1 350 456 | 611 318 | 746 597 | 1 210 942 | 1 694 149 |
Property Plant Equipment Gross Cost | | | | | 7 899 277 | 7 673 717 | 8 474 407 | 9 234 451 | 10 601 330 | 11 506 815 | 12 035 879 |
Provisions | | | | | 275 162 | 201 708 | 184 221 | 155 607 | 295 504 | 482 149 | 563 568 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 275 162 | 201 708 | 184 221 | 155 607 | 295 504 | 482 149 | 563 568 |
Provisions For Liabilities Charges | 20 896 | 78 989 | 113 498 | 170 079 | | | | | | | |
Purchase Property Plant Equipment | | | | | -1 413 889 | -328 145 | -820 320 | -840 759 | -1 776 188 | -1 002 680 | -296 870 |
Repayments Borrowings Classified As Financing Activities | | | | | -16 633 | -17 584 | -18 193 | -18 508 | -12 041 | -17 879 | -41 540 |
Share Capital Allotted Called Up Paid | | 100 | 100 | 100 | | | | | | | |
Social Security Costs | | | | | 406 245 | 377 048 | 436 317 | 463 906 | 395 051 | 438 058 | 532 125 |
Staff Costs Employee Benefits Expense | | | | | 4 782 601 | 4 555 046 | 4 761 270 | 5 024 599 | 4 352 020 | 5 107 831 | 5 782 095 |
Tangible Fixed Assets Additions | | 435 001 | 679 607 | 1 045 846 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 3 417 386 | 2 902 470 | 3 582 077 | 4 627 923 | | | | | | | |
Tangible Fixed Assets Depreciation | 2 070 667 | 1 386 977 | 1 578 008 | 1 920 144 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 191 031 | 342 136 | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | 289 437 | 223 807 | 256 587 | 116 150 | 141 853 | 230 079 | 321 888 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -12 919 | 61 785 | 21 175 | 29 906 | -134 063 | -21 740 | -18 448 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 2 999 | 3 980 | 1 056 | 2 786 | 2 085 | 68 | 390 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 292 437 | 216 118 | 261 331 | 120 228 | 149 772 | 261 053 | 391 975 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 328 145 | 820 320 | 840 759 | 1 776 188 | 1 259 082 | 529 064 |
Total Assets Less Current Liabilities | 1 165 538 | 1 433 410 | 1 711 831 | 2 068 167 | 4 105 553 | 3 973 592 | 4 111 143 | 3 732 711 | 4 521 754 | 5 203 846 | 5 600 581 |
Total Borrowings | | | | | 1 370 159 | 902 090 | 609 630 | 325 537 | 1 191 453 | 1 549 773 | 1 068 973 |
Total Current Tax Expense Credit | | | | | | 216 118 | 261 331 | 120 228 | | | |
Total Operating Lease Payments | | | | | 33 189 | 33 352 | 30 431 | 30 594 | 95 000 | 95 000 | 100 596 |
Trade Creditors Trade Payables | | | | | 916 520 | 400 748 | 509 910 | 271 883 | 610 757 | 673 755 | 576 852 |
Trade Debtors Trade Receivables | | | | | 926 630 | 666 283 | 766 450 | 375 328 | 474 688 | 1 110 365 | 2 005 110 |
Turnover Revenue | | | | | 9 542 690 | 8 674 454 | 9 564 814 | 8 577 994 | 7 511 038 | 9 782 099 | 10 863 417 |
Wages Salaries | | | | | 4 359 854 | 4 151 719 | 4 285 656 | 4 485 403 | 3 877 995 | 4 577 388 | 5 145 223 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | | 186 645 | 81 419 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | | 45 920 | 81 419 |
Further Department Item Average Number Employees Component Average Number List | | | | | | | | | 74 | 26 | 28 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | 3 235 | 392 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | 6 726 | 6 726 | 6 726 |
Loans Advances Granted To Other Related Parties Classified As Financing Activities | | | | | | | | | -106 205 | -37 189 | -156 156 |
Loans From Directors | | | | | | | | 153 825 | 47 620 | 10 431 | |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | -600 000 | |
Proceeds From Finance Leases Classified As Financing Activities | | | | | | | | | -1 086 267 | | |
Proceeds From Loans Advances From Other Related Parties Classified As Financing Activities | | | | | | | | | | | -375 000 |
Creditors Due After One Year Total Noncurrent Liabilities | 340 483 | 428 817 | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 351 675 | 545 517 | | | | | | | | | |
Fixed Assets | 1 346 719 | 1 515 493 | | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 131 905 | | | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | -815 595 | | | | | | | | | |
Tangible Fixed Assets Disposals | | -949 917 | | | | | | | | | |