Profit & Loss |
Date of Accounts |
2012-05-31 | 2013-05-31 | 2014-05-31 | 2017-05-31 | 2018-05-31 |
Currency |
GBP | GBP | GBP | GBP | GBP |
Net Worth | 30 634 | 300 911 | 663 296 | | |
|
Balance Sheet |
Cash Bank In Hand | 151 | 40 491 | 222 290 | | |
Cash Bank On Hand | | | | 207 545 | 988 728 |
Current Assets | 98 446 | 352 277 | 243 901 | 252 189 | 1 014 934 |
Debtors | 98 295 | 311 786 | 21 611 | 44 644 | 26 206 |
Net Assets Liabilities | | | | 2 399 535 | 2 903 338 |
Net Assets Liabilities Including Pension Asset Liability | 30 634 | 300 911 | 663 296 | | |
Property Plant Equipment | | | | 6 917 915 | 8 164 774 |
Tangible Fixed Assets | 385 190 | 981 517 | 2 582 033 | | |
|
Capital & Reserves |
Called Up Share Capital | 20 | 20 | 20 | | |
Profit Loss Account Reserve | 30 614 | 300 891 | 663 276 | | |
Shareholder Funds | 30 634 | 300 911 | 663 296 | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 3 500 | 3 650 |
Company Contributions To Money Purchase Plans Directors | | | | | 1 260 |
Director Remuneration | | | | 40 683 | 126 369 |
Accounting Period Subsidiary | 2 012 | 2 013 | 2 014 | | |
Accrued Liabilities | | | | 11 000 | 11 450 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 80 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 1 461 712 | 1 885 698 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | 22 619 |
Amortisation Expense Intangible Assets | | | | | 80 |
Amounts Owed To Group Undertakings | | | | 14 709 | 453 943 |
Applicable Tax Rate | | | | 20 | 19 |
Average Number Employees During Period | | | | 74 | 73 |
Bank Borrowings | | | | 1 205 867 | 1 098 337 |
Bank Borrowings Overdrafts | | | | 1 097 707 | 986 551 |
Comprehensive Income Expense | | | | 685 975 | 646 176 |
Corporation Tax Payable | | | | 135 382 | 111 852 |
Creditors | | | | 3 006 670 | 3 618 872 |
Creditors Due After One Year | 265 957 | 652 663 | 1 421 996 | | |
Creditors Due Within One Year | 183 682 | 332 117 | 587 106 | | |
Current Tax For Period | | | | 185 311 | 153 829 |
Depreciation Expense Property Plant Equipment | | | | 90 851 | 89 006 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 241 669 |
Disposals Property Plant Equipment | | | | | 357 661 |
Dividends Paid | | | | 160 720 | 142 373 |
Dividends Paid On Shares | | | | 160 720 | 142 373 |
Dividends Paid On Shares Interim | | | | 73 760 | 67 853 |
Finance Lease Liabilities Present Value Total | | | | 1 908 963 | 2 632 321 |
Finance Lease Payments Owing Minimum Gross | | | | 454 322 | 617 686 |
Fixed Assets | 385 200 | 981 527 | 2 582 043 | 6 917 925 | 8 164 784 |
Further Item Interest Expense Component Total Interest Expense | | | | 46 927 | 39 569 |
Future Finance Charges On Finance Leases | | | | 27 802 | 23 298 |
Gain Loss On Disposals Property Plant Equipment | | | | 35 740 | 48 481 |
Increase Decrease In Property Plant Equipment | | | | | 1 601 662 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 80 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 665 655 |
Intangible Assets | | | | | 4 720 |
Intangible Assets Gross Cost | | | | | 4 800 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 175 257 | 177 631 |
Interest Payable Similar Charges Finance Costs | | | | 222 184 | 217 200 |
Investments Fixed Assets | 10 | 10 | 10 | 10 | 10 |
Investments In Group Undertakings | | | | 10 | 10 |
Net Assets Liabilities Subsidiaries | | | | -2 078 196 | -2 250 642 |
Net Current Assets Liabilities | -85 236 | 20 160 | -343 205 | -1 140 630 | -1 248 865 |
Number Shares Allotted | | 6 | 6 | | |
Number Shares Issued Fully Paid | | | | | 20 |
Other Creditors | | | | | 1 134 |
Other Deferred Tax Expense Credit | | | | 2 009 | 17 903 |
Other Taxation Social Security Payable | | | | 4 323 | 18 786 |
Par Value Share | | 1 | 1 | | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 80 267 | 85 749 |
Percentage Class Share Held In Subsidiary | | | | | 100 |
Prepayments | | | | 44 644 | 26 206 |
Profit Loss | | | | 850 790 | 818 622 |
Profit Loss On Ordinary Activities Before Tax | | | | 1 038 110 | 990 354 |
Profit Loss Subsidiaries | | | | 164 815 | 172 446 |
Property Plant Equipment Gross Cost | | | | 8 379 627 | 10 050 472 |
Provisions | | | | 371 090 | 393 709 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 371 090 | 393 709 |
Provisions For Liabilities Charges | 3 373 | 48 113 | 153 546 | | |
Share Capital Allotted Called Up Paid | 6 | 6 | 6 | | |
Social Security Costs | | | | 292 103 | 328 475 |
Staff Costs Employee Benefits Expense | | | | 2 994 221 | 3 269 075 |
Tangible Fixed Assets Additions | | 650 949 | 1 788 803 | | |
Tangible Fixed Assets Cost Or Valuation | 391 895 | 1 042 844 | 2 831 647 | | |
Tangible Fixed Assets Depreciation | 6 705 | 61 327 | 249 614 | | |
Tangible Fixed Assets Depreciation Charged In Period | | 54 622 | 188 287 | | |
Tax Expense Credit Applicable Tax Rate | | | | 205 888 | 188 167 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -3 651 | 27 300 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 4 578 | 6 030 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | -21 504 | -58 457 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 187 320 | 171 732 |
Total Additions Including From Business Combinations Intangible Assets | | | | | 4 800 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 2 028 506 |
Total Assets Less Current Liabilities | 299 964 | 1 001 687 | 2 238 838 | 5 777 295 | 6 915 919 |
Total Operating Lease Payments | | | | 574 829 | 444 776 |
Trade Creditors Trade Payables | | | | 41 480 | 2 038 |
Wages Salaries | | | | 2 621 851 | 2 854 851 |
Advances Credits Directors | 3 | 3 | | | |
Advances Credits Made In Period Directors | 3 | | | | |