Profit & Loss |
Date of Accounts |
2011-04-30 | 2012-04-30 | 2013-04-30 | 2014-10-31 | 2015-10-31 | 2016-10-31 | 2017-10-31 | 2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-10-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 53 314 | 106 507 | 149 606 | | 159 864 | 292 067 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 65 715 | 287 779 | 277 960 | 364 415 | 362 000 | 641 362 | | | | | | |
Cash Bank On Hand | | | | | | 352 440 | 333 576 | 380 473 | 143 685 | 1 328 119 | 1 550 241 | 1 370 431 |
Current Assets | 94 712 | 313 304 | 305 907 | 501 663 | 699 236 | 1 200 810 | 999 176 | 1 116 878 | 1 727 960 | 3 259 193 | 4 251 477 | 4 712 969 |
Debtors | 28 997 | 25 525 | 27 947 | 137 248 | 334 721 | 555 641 | 665 442 | 736 405 | 1 584 275 | 1 931 074 | 2 701 236 | 3 342 538 |
Intangible Fixed Assets | 0 | 31 500 | 28 000 | | 47 598 | 57 160 | | | | | | |
Net Assets Liabilities | | | | | | 292 067 | 237 241 | 305 525 | 341 397 | 582 196 | 862 325 | 1 395 976 |
Net Assets Liabilities Including Pension Asset Liability | 53 314 | 106 507 | 149 606 | 126 810 | 159 864 | 292 067 | | | | | | |
Other Debtors | | | | | | 169 046 | 306 878 | 38 829 | 217 415 | 443 124 | 413 772 | 1 308 557 |
Property Plant Equipment | | | | | | 203 432 | 188 818 | 173 904 | 147 043 | 88 228 | 53 958 | 381 247 |
Stocks Inventory | | | | | 2 515 | 3 807 | | | | | | |
Tangible Fixed Assets | 37 730 | 54 774 | 91 054 | 151 162 | 175 380 | 203 432 | | | | | | |
Total Inventories | | | | | | 3 807 | 158 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 160 | 160 | 160 | 160 | 200 | 205 | | | | | | |
Profit Loss Account Reserve | 53 154 | 106 347 | 149 446 | 126 650 | 159 664 | 291 862 | | | | | | |
Shareholder Funds | 53 314 | 106 507 | 149 606 | | 159 864 | 292 067 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 18 500 | 28 000 | 26 000 | | |
Director Remuneration | | | | | | | 110 842 | 98 268 | 86 368 | 98 623 | | |
Accruals Deferred Income Within One Year | | | | | 356 956 | 552 255 | | | | | | |
Accrued Liabilities | | | | | | | | | | 60 000 | 702 842 | 632 234 |
Accrued Liabilities Deferred Income | | | | | | | | 136 617 | 385 130 | 985 462 | 588 548 | 633 810 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 9 520 | 23 959 | 37 379 | 50 799 | 64 219 | 66 832 | 67 100 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 104 309 | 200 756 | 295 252 | 381 850 | 459 437 | 505 840 | 502 806 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 22 000 | | -2 700 | -6 900 | -6 200 | 63 500 |
Administrative Expenses | | | | | 804 043 | | | | | | | |
Amortisation Intangible Assets Expense | | | | | | 9 520 | | | | | | |
Amounts Owed By Group Undertakings | | | | | | | | | | | | 16 657 |
Amounts Owed To Group Undertakings | | | | | | | | 817 | 17 819 | 661 | 891 | |
Average Number Employees During Period | | | | | | 31 | 38 | 53 | 53 | 53 | 53 | 59 |
Bank Borrowings | | | | | | | | | | 3 932 | 3 932 | 25 904 |
Bank Borrowings Overdrafts | | | | | | | | | | 46 068 | 46 068 | 25 904 |
Commitments Under Non-cancellable Operating Leases Total | | | | | 94 802 | 105 203 | | | | | | |
Comprehensive Income Expense | | | | | | | | 204 280 | 188 867 | 393 794 | 420 990 | 669 647 |
Corporation Tax Due Within One Year | | | | | 121 817 | 109 526 | | | | | | |
Corporation Tax Payable | | | | | | | | 103 119 | 55 088 | 167 998 | 227 592 | 185 209 |
Cost Sales | | | | | 6 609 000 | | | | | | | |
Creditors | | | | | | 42 049 | 60 542 | 37 870 | 35 218 | 68 178 | 53 522 | 41 450 |
Creditors Due After One Year | | | 19 335 | 12 813 | 32 449 | 42 049 | | | | | | |
Creditors Due Within One Year | | 293 071 | 256 020 | 513 202 | 729 901 | 1 127 286 | | | | | | |
Current Tax For Period | | | | | | | 62 482 | 59 488 | 52 385 | 140 823 | | |
Debtors Due Within One Year | | | | | 334 721 | 555 641 | | | | | | |
Deferred Tax Liabilities | | | | | | | 22 000 | 22 000 | 19 300 | 19 300 | 19 300 | |
Depreciation Tangible Fixed Assets Expense | | | | | 26 431 | 24 188 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 8 411 | | | 26 232 |
Disposals Property Plant Equipment | | | | | | | | | 9 490 | | | 26 232 |
Dividends Paid | | | | | | | | 135 996 | 152 995 | 152 995 | 140 856 | 135 996 |
Dividends Paid On Shares Final | | | | | | | 223 561 | 135 996 | | | | |
Finance Lease Liabilities Present Value Total | | | | | | 42 049 | 60 542 | 18 442 | 21 600 | 21 600 | 21 600 | 15 546 |
Fixed Assets | 37 730 | 86 274 | 119 054 | 151 162 | 222 978 | 260 592 | 232 059 | 203 805 | 163 524 | 91 289 | 54 326 | 381 532 |
Gain Loss From Disposal Fixed Assets | | | | | 150 | | | | | | | |
Gross Profit Loss | | | | | 1 222 713 | | | | | | | |
Increase Decrease In Property Plant Equipment | | | | | | | 43 846 | 780 | 27 035 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 14 439 | 13 420 | 13 420 | 13 420 | 2 613 | 268 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 96 447 | 94 496 | 95 009 | 77 587 | 46 403 | 23 198 |
Intangible Assets | | | | | | 57 160 | 43 141 | 29 721 | 16 301 | 2 881 | 268 | |
Intangible Assets Gross Cost | | | | | | 66 680 | 67 100 | 67 100 | 67 100 | 67 100 | 67 100 | |
Intangible Fixed Assets Additions | | 35 000 | | | | 19 082 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 0 | 3 500 | 7 000 | | | 9 520 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 3 500 | 3 500 | | | 9 520 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 0 | 35 000 | 35 000 | | 47 598 | 66 680 | | | | | | |
Interest Payable Similar Charges | | | | | 1 783 | | | | | | | |
Investments Fixed Assets | | | | | | | 100 | 180 | 180 | 180 | 100 | 285 |
Investments In Group Undertakings | | | | | | | 100 | 180 | 180 | 180 | 100 | 100 |
Investments In Joint Ventures | | | | | | | | | | | | 185 |
Issue Equity Instruments | | | | | | | | | | | -5 | |
Net Assets Liabilities Subsidiaries | | | | | | | | | | -343 556 | -601 311 | -496 407 |
Net Current Assets Liabilities | 15 584 | 20 233 | 49 887 | -11 539 | -30 665 | 73 524 | 87 724 | 161 590 | 232 391 | 571 485 | 867 721 | 1 125 594 |
Number Shares Allotted | | | 60 | 60 | | 5 | | | | | | |
Number Shares Issued Fully Paid | | | | | | | | | 1 000 | 1 000 | 1 000 | 1 000 |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | | | 32 449 | 42 049 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | | | | 14 311 | 9 411 | | | | | | |
Operating Leases Expiring Between Two Five Years | | | | | 8 402 | 3 457 | | | | | | |
Operating Leases Expiring Within One Year | | | | | 86 400 | 101 746 | | | | | | |
Operating Profit Loss | | | | | 418 670 | | | | | | | |
Other Creditors | | | | | | 669 496 | 790 674 | 624 446 | 817 144 | 1 076 741 | 907 112 | 1 049 162 |
Other Creditors Due Within One Year | | | | | 203 991 | 406 032 | | | | | | |
Other Deferred Tax Expense Credit | | | | | | | 22 000 | | 23 100 | 17 800 | | |
Other Interest Receivable Similar Income | | | | | 40 | | | | | | | |
Other Taxation Social Security Payable | | | | | | 123 023 | 96 896 | 30 116 | 42 457 | 46 794 | 46 425 | 54 532 |
Other Taxation Social Security Within One Year | | | | | 11 198 | 13 497 | | | | | | |
Par Value Share | | | 1 | 1 | | 1 | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 7 022 | 11 204 | 20 906 | 25 365 | | |
Percentage Class Share Held In Subsidiary | | | | | | | | | | | 100 | 100 |
Prepayments Accrued Income | | | | | | | | 264 596 | 26 485 | 45 662 | 362 074 | 379 261 |
Profit Loss | | | | | | | 159 997 | 249 482 | 188 867 | 393 794 | 439 126 | 669 647 |
Profit Loss For Period | | | | | 344 784 | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | | | | 416 927 | | | 308 970 | 345 645 | 776 201 | | |
Profit Loss Subsidiaries | | | | | | | | | | 225 220 | 257 755 | -94 933 |
Property Plant Equipment Gross Cost | | | | | | 307 741 | 389 574 | 469 156 | 528 893 | 547 665 | 559 798 | 884 053 |
Provisions | | | | | | | 22 000 | 22 000 | 19 300 | 12 400 | 6 200 | 69 700 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 22 000 | 22 000 | 19 300 | 12 400 | 6 200 | 69 700 |
Share Capital Allotted Called Up Paid | | 60 | 60 | 60 | 100 | 5 | | | | | | |
Social Security Costs | | | | | | | 89 915 | 121 006 | 142 453 | 153 040 | | |
Staff Costs Employee Benefits Expense | | | | | | | 1 137 418 | 1 448 421 | 1 539 775 | 1 743 352 | | |
Stocks Raw Materials Consumables | | | | | 2 515 | 3 807 | | | | | | |
Tangible Fixed Assets Additions | | 26 920 | 49 974 | 87 424 | | 6 930 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 39 505 | 66 425 | 116 399 | 203 823 | 255 252 | 307 741 | | | | | | |
Tangible Fixed Assets Depreciation | 1 775 | 11 651 | 25 345 | 52 661 | 79 872 | 104 309 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 13 694 | 27 316 | | 24 188 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | | | 10 640 | | | | | | |
Tangible Fixed Assets Disposals | | | | | | 17 500 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | | | 72 143 | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 84 482 | 59 488 | 75 485 | 158 623 | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | 420 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 81 833 | 79 582 | 69 227 | 18 772 | 12 133 | 350 487 |
Total Assets Less Current Liabilities | 53 314 | 106 507 | 168 941 | 139 623 | 192 313 | 334 116 | 319 783 | 365 395 | 395 915 | 662 774 | 922 047 | 1 507 126 |
Trade Creditors Trade Payables | | | | | | 36 434 | 8 882 | 41 731 | 155 601 | 323 343 | 884 814 | 1 018 755 |
Trade Creditors Within One Year | | | | | 19 316 | 36 434 | | | | | | |
Trade Debtors Trade Receivables | | | | | | 386 595 | 358 564 | 432 980 | 1 340 375 | 1 442 288 | 1 925 390 | 1 638 063 |
Turnover Gross Operating Revenue | | | | | 7 831 713 | | | | | | | |
U K Current Corporation Tax | | | | | 72 143 | | | | | | | |
Wages Salaries | | | | | | | 1 040 481 | 1 316 211 | 1 376 416 | 1 564 947 | | |
Amortisation Expense Intangible Assets | | | | | | | | 13 420 | 13 420 | 13 420 | | |
Applicable Tax Rate | | | | | | | | 19 | 19 | 19 | | |
Depreciation Expense Property Plant Equipment | | | | | | | | 63 250 | 83 844 | 73 738 | | |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | | 8 253 | 8 542 | | | | | | |
Dividends Paid On Shares | | | | | | | | 135 996 | 152 995 | 152 995 | | |
Dividends Paid On Shares Interim | | | | | | | | | 135 996 | 135 996 | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | 579 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | 3 102 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | 2 703 | | |
Interest Expense On Bank Overdrafts | | | | | | | | 266 | 1 756 | 3 501 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | 1 112 | 1 907 | | |
Interest Payable Similar Charges Finance Costs | | | | | | | | 266 | 2 868 | 5 987 | | |
Tax Decrease From Utilisation Tax Losses | | | | | | | | 4 266 | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 58 704 | 65 673 | 147 478 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | 3 726 | -15 338 | -9 526 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 1 356 | 1 404 | 2 637 | | |
Total Operating Lease Payments | | | | | | | | 107 369 | 130 193 | 127 800 | | |
Creditors Due Within One Year Total Current Liabilities | 79 128 | 293 071 | | | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 9 876 | | | | | | | | | | |
Capital Employed | | | 149 606 | 126 810 | | | | | | | | |
Intangible Fixed Assets Amortisation Decrease Increase On Disposals | | | | 7 000 | | | | | | | | |
Intangible Fixed Assets Disposals | | | | 35 000 | | | | | | | | |