Profit & Loss |
Date of Accounts |
2011-09-30 | 2012-09-30 | 2013-09-30 | 2014-09-30 | 2015-09-30 | 2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 381 895 | 418 800 | 563 217 | 648 608 | 747 879 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 1 333 | 1 367 | 30 166 | 125 725 | 132 423 | | | | | | | |
Cash Bank On Hand | | | | | 132 423 | 72 838 | 296 868 | 307 426 | 403 404 | 596 678 | 520 048 | 506 380 |
Current Assets | 777 932 | 909 400 | 865 010 | 1 128 322 | 1 292 639 | 1 585 787 | 1 683 310 | 2 629 833 | 2 590 684 | 3 375 108 | 3 471 936 | 3 854 546 |
Debtors | 776 599 | 908 033 | 834 844 | 1 002 597 | 1 160 216 | 1 512 949 | 1 386 442 | 2 322 407 | 2 187 280 | 2 778 430 | 2 951 888 | 3 348 166 |
Net Assets Liabilities | | | | | 747 879 | 825 283 | 933 009 | 1 111 582 | 1 195 187 | 1 303 179 | 1 476 041 | 1 571 784 |
Net Assets Liabilities Including Pension Asset Liability | 381 895 | 548 819 | 563 217 | 648 608 | 747 879 | | | | | | | |
Other Debtors | | | | | 114 751 | 297 929 | 67 960 | 5 720 | 1 824 | 24 271 | 17 671 | 11 296 |
Property Plant Equipment | | | | | 677 297 | 616 002 | 601 508 | 658 190 | 875 761 | 896 427 | 915 533 | 1 184 883 |
Tangible Fixed Assets | 1 056 441 | 515 121 | 454 893 | 606 230 | 677 297 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 200 | 200 | 200 | 200 | 200 | | | | | | | |
Profit Loss Account Reserve | 231 795 | 268 700 | 413 117 | 498 508 | 597 779 | | | | | | | |
Shareholder Funds | 381 895 | 418 800 | 563 217 | 648 608 | 747 879 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 7 000 | 7 000 | 7 000 | 9 256 |
Fees For Non-audit Services | | | | | | | | 18 613 | 19 836 | 27 400 | | |
Amount Specific Advance Or Credit Directors | | | | | | | 1 000 | 23 496 | 948 | 948 | 947 | 947 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | 1 000 | | 24 444 | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | 24 496 | | | | |
Company Contributions To Money Purchase Plans Directors | | | | | | | | 7 200 | 8 364 | 132 136 | 61 076 | 21 931 |
Director Remuneration | | | | | | | | 240 925 | 381 706 | 267 642 | 309 918 | 417 665 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | 2 | 4 | 4 | 5 | 4 |
Dividend Recommended By Directors | | | | | | | | | | | 183 500 | 83 750 |
Accounting Period Subsidiary | | | | 2 014 | 2 015 | | | | | | | |
Accrued Liabilities | | | | | | | | 99 160 | 184 199 | | | |
Accrued Liabilities Deferred Income | | | | | | | | 174 710 | 285 264 | 270 943 | 149 918 | 188 091 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 367 076 | 431 926 | 505 991 | 570 058 | 932 908 | 1 148 245 | 1 268 436 | 1 331 465 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | | | | | | 225 000 | | | |
Administrative Expenses | | | | | | | | 1 535 683 | 2 445 293 | 2 683 467 | 2 744 456 | 2 684 302 |
Applicable Tax Rate | | | | | | | | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | | | | 30 | 42 | 70 | 68 | 74 | 82 |
Bank Borrowings Overdrafts | | | | | 14 801 | | 1 342 | 23 349 | 8 306 | 46 667 | 37 500 | 27 500 |
Bank Overdrafts | | | | | 14 801 | | 1 342 | 23 349 | 8 306 | 12 768 | 8 009 | 3 857 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 284 077 | 395 098 | 583 910 | 512 039 | 502 523 |
Comprehensive Income Expense | | | | | | | | 178 573 | 85 787 | 105 810 | 316 362 | 179 493 |
Corporation Tax Payable | | | | | | | | 25 755 | 5 021 | 15 869 | 31 203 | |
Corporation Tax Recoverable | | | | | | | | | 5 020 | 5 020 | 5 020 | 36 223 |
Cost Sales | | | | | | | | 6 546 063 | 10 331 547 | 12 015 599 | 15 092 541 | 15 369 353 |
Creditors | | | | | 128 872 | 137 007 | 100 678 | 68 464 | 152 442 | 265 460 | 241 979 | 531 506 |
Creditors Due After One Year | 599 979 | 23 100 | 16 123 | 114 230 | 128 872 | | | | | | | |
Creditors Due Within One Year | 829 553 | 854 410 | 724 553 | 921 699 | 1 024 950 | | | | | | | |
Current Tax For Period | | | | | | | | 25 754 | | 15 869 | 31 203 | -31 203 |
Deferred Tax Liabilities | | | | | 85 750 | 75 944 | | 78 085 | -7 194 | -7 194 | 122 393 | -9 477 |
Depreciation Amortisation Expense | | | | | | | | 143 253 | 292 984 | 364 657 | 402 785 | 365 206 |
Depreciation Expense Property Plant Equipment | | | | | | | | 143 252 | 292 982 | 364 656 | 398 565 | 356 767 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 64 169 | 71 070 | 79 185 | 40 161 | 149 319 | 278 374 | 293 738 |
Disposals Property Plant Equipment | | | | | | 104 959 | 89 850 | 114 900 | 283 965 | 180 662 | 327 252 | 356 655 |
Dividends Received Classified As Investing Activities | | | | | | | | -58 626 | | | | |
Finance Lease Liabilities Present Value Total | | | | | 128 872 | 137 007 | 100 678 | 68 464 | 152 442 | 150 972 | 149 676 | 202 048 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | 186 418 | 168 369 | 164 634 | 166 507 | 226 911 |
Fixed Assets | 1 071 486 | 532 166 | 472 408 | 623 745 | 694 812 | 631 092 | 616 593 | 704 052 | 1 150 123 | 911 442 | 936 638 | 1 197 547 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | -104 782 | -7 851 | 142 601 | -79 749 | -25 000 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | | | 2 694 | -2 694 | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | | | -4 100 | | | -51 135 | |
Future Finance Charges On Finance Leases | | | | | | | | 9 722 | 13 038 | 13 662 | 16 831 | 24 863 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 8 499 | 60 817 | 116 104 | 114 634 | 232 394 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | 770 424 | 245 567 | 330 349 | -18 911 | 91 296 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | -959 814 | 125 594 | -481 150 | -283 458 | -365 075 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | -69 983 | -10 804 | -23 652 | 20 993 | 47 782 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | -69 983 | -10 804 | -23 652 | 20 993 | 47 782 |
Gross Profit Loss | | | | | | | | 1 609 394 | 2 393 932 | 2 529 234 | 2 704 973 | 2 919 782 |
Income From Shares In Group Undertakings | | | | | | | | 58 626 | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -27 932 | -25 754 | -5 021 | -15 869 | -31 203 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | | | 512 | -512 | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | 154 684 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | -11 449 | 111 021 | 188 812 | -71 871 | -9 516 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 129 019 | 145 135 | 143 252 | 292 982 | 364 656 | 398 565 | 356 767 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 10 637 | 13 059 | 17 839 | 16 240 | 21 549 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 10 637 | 13 059 | 17 839 | 16 240 | 21 549 |
Investment Property | | | | | | | | | 225 000 | | | |
Investment Property Fair Value Model | | | | | | | | | 225 000 | | | |
Investments | | | | | 17 515 | 15 090 | 15 085 | 45 862 | 49 362 | 15 015 | | |
Investments Fixed Assets | 15 045 | 17 045 | 17 515 | 17 515 | 17 515 | 15 090 | 15 085 | 45 862 | 49 362 | 15 015 | | |
Investments In Group Undertakings | | | | | 15 015 | 15 090 | 15 085 | 15 015 | 15 015 | | | |
Net Assets Liabilities Associates | | | | | -169 260 | -204 858 | | | -533 174 | -765 833 | | |
Net Assets Liabilities Subsidiaries | | | | | -9 402 | -17 134 | | | | | | |
Net Cash Flows From Used In Financing Activities | | | | | | | | -77 137 | -104 205 | -2 164 | 81 861 | -283 149 |
Net Cash Flows From Used In Investing Activities | | | | | | | | 209 226 | 742 682 | 177 372 | 406 627 | 581 854 |
Net Cash Flows From Used In Operating Activities | | | | | | | | -120 640 | -749 498 | -364 020 | -416 617 | -289 189 |
Net Cash Generated From Operations | | | | | | | | -159 209 | -788 311 | -386 880 | -448 726 | -341 941 |
Net Current Assets Liabilities | -51 621 | 54 990 | 140 457 | 206 623 | 267 689 | 407 142 | 495 179 | 557 880 | 299 766 | 773 731 | 903 775 | 1 156 951 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -1 995 | -376 | -6 602 | -361 | -358 |
Number Shares Allotted | | 200 | 200 | 200 | 200 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | 200 | | | 200 | 200 | 20 000 | 20 000 |
Operating Profit Loss | | | | | | | | 135 363 | 116 662 | 149 372 | 369 303 | 298 296 |
Other Comprehensive Income Expense Net Tax | | | | | | | | | 2 182 | -2 182 | | |
Other Creditors | | | | | 70 213 | 171 841 | 154 560 | 297 044 | -22 | 363 | 150 656 | 98 877 |
Other Deferred Tax Expense Credit | | | | | | | | -18 980 | 20 374 | 14 274 | 5 859 | 128 815 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 1 995 | 376 | 6 602 | 361 | 358 |
Other Loans Classified Under Investments | | | | | 2 500 | -2 500 | | 30 847 | 34 347 | -22 847 | | |
Other Operating Income Format1 | | | | | | | | 61 652 | 165 329 | 303 605 | 408 786 | 62 816 |
Other Taxation Social Security Payable | | | | | 70 965 | 31 538 | 120 041 | 11 933 | 481 | 41 841 | 65 208 | 61 235 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | | 1 | 1 | 0 | 0 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | -14 483 | 138 798 | 60 418 | -15 610 | 351 899 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 19 959 | 35 084 | 165 925 | 98 526 | 62 454 |
Percentage Class Share Held In Associate | | | | | | 15 | | | 15 | 50 | 14 | |
Percentage Class Share Held In Subsidiary | | | | | | 75 | | | | | | |
Prepayments | | | | | | | | 107 680 | 140 278 | 201 793 | 280 131 | 197 893 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | 10 000 | -55 000 | | |
Proceeds From Sales Property Plant Equipment | | | | | | | | -36 702 | -233 000 | -7 691 | -33 751 | -106 822 |
Profit Loss | | | | | | 77 404 | | 178 573 | 83 605 | 107 992 | 316 362 | 179 493 |
Profit Loss From Continuing Operations Associates | | | | | 57 661 | 35 598 | | | 127 124 | 232 659 | | |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 185 347 | 103 979 | 138 135 | 353 424 | 277 105 |
Profit Loss Subsidiaries | | | | | 96 805 | 25 695 | | | | | | |
Property Plant Equipment Gross Cost | | | | | 1 044 373 | 1 047 928 | 1 107 499 | 1 228 248 | 1 808 669 | 2 044 672 | 2 183 969 | 2 516 348 |
Provisions | | | | | 85 750 | 75 944 | | 81 886 | 102 260 | 116 534 | 122 393 | 251 208 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 85 750 | 75 944 | 78 085 | 81 886 | 102 260 | 116 534 | 122 393 | 251 208 |
Provisions For Liabilities Charges | 37 991 | 15 237 | 33 525 | 67 530 | 85 750 | | | | | | | |
Purchase Investment Properties | | | | | | | | | -225 000 | | | |
Purchase Property Plant Equipment | | | | | | | | -235 649 | -751 058 | -416 665 | -466 549 | -689 034 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -37 658 | 6 500 | 6 500 | -2 500 | -10 000 |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | -44 050 | | | |
Secured Debts | 263 053 | 305 285 | 33 913 | 178 877 | 193 407 | | | | | | | |
Share Capital Allotted Called Up Paid | 200 | 200 | 200 | 200 | 200 | | | | | | | |
Share Premium Account | 149 900 | 149 900 | 149 900 | 149 900 | 149 900 | | | | | | | |
Social Security Costs | | | | | | | | 100 738 | 184 739 | 164 233 | 200 142 | 252 062 |
Staff Costs Employee Benefits Expense | | | | | | | | 1 289 649 | 2 070 863 | 2 007 969 | 2 328 567 | 2 746 852 |
Tangible Fixed Assets Additions | | 2 844 700 | 47 420 | 287 857 | 215 831 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 277 389 | 765 804 | 742 977 | 889 037 | 1 044 373 | | | | | | | |
Tangible Fixed Assets Depreciation | 220 948 | 250 683 | 288 084 | 282 807 | 367 076 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 90 973 | 85 417 | 97 599 | 125 884 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 61 238 | 48 016 | 102 876 | 41 615 | | | | | | | |
Tangible Fixed Assets Disposals | | 3 356 285 | 70 247 | 141 797 | 60 495 | | | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | 11 139 | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 35 216 | 19 756 | 26 246 | 67 151 | 52 650 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | -12 228 | -29 677 | -19 601 | -17 019 | -83 095 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 609 | 1 186 | 4 | 173 | 77 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 6 774 | 20 374 | 30 143 | 37 062 | 97 612 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 108 514 | 149 421 | 235 649 | 751 058 | 416 665 | 466 549 | 689 034 |
Total Assets Less Current Liabilities | 1 019 865 | 587 156 | 612 865 | 830 368 | 962 501 | 1 038 234 | 1 111 772 | 1 261 932 | 1 449 889 | 1 685 173 | 1 840 413 | 2 354 498 |
Total Borrowings | | | | | 193 407 | 207 004 | 186 374 | 193 897 | 317 653 | 16 101 | 18 009 | 13 857 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | | -41 356 | | | |
Total Operating Lease Payments | | | | | | | | 95 440 | 147 530 | 259 382 | 354 616 | 285 959 |
Trade Creditors Trade Payables | | | | | 744 237 | 905 269 | 827 834 | 1 352 439 | 1 661 631 | 1 798 803 | 1 775 385 | 1 923 637 |
Trade Debtors Trade Receivables | | | | | 1 045 465 | 1 120 544 | 1 265 632 | 2 172 261 | 2 024 710 | 2 421 898 | 2 645 683 | 3 090 432 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | | | 154 079 | | | |
Turnover Revenue | | | | | | | | 8 155 457 | 12 725 479 | 14 544 833 | 17 797 514 | 18 289 135 |
Wages Salaries | | | | | | | | 1 168 952 | 1 851 040 | 1 677 811 | 2 029 899 | 2 432 336 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | | | 4 220 | 12 661 |
Amortisation Expense Intangible Assets | | | | | | | | | | | 4 220 | 8 441 |
Bank Borrowings | | | | | | | | | | 3 333 | 10 000 | 10 000 |
Disposals Investment Property Fair Value Model | | | | | | | | | | 225 000 | | |
Dividend Per Share Final | | | | | | | | | | | 2 | 5 |
Dividends Paid | | | | | | | | | | | 183 500 | 83 750 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -183 500 | -83 750 |
Dividends Paid On Shares | | | | | | | | | | | 183 500 | 83 750 |
Dividends Paid On Shares Final | | | | | | | | | | | 33 500 | 83 750 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | | | 20 328 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | | -31 203 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | | | 4 220 | 8 441 |
Intangible Assets | | | | | | | | | | | 21 105 | 12 664 |
Intangible Assets Gross Cost | | | | | | | | | | | 25 325 | |
Investments In Associates Joint Ventures Participating Interests | | | | | | | | | 15 015 | 15 015 | | |
Investments In Joint Ventures | | | | | | | | | 15 015 | 15 015 | -15 015 | |
Issue Bonus Shares Decrease Increase In Equity | | | | | | | | | | | -39 800 | |
Issue Equity Instruments | | | | | | | | | | | 40 000 | |
Nominal Value Shares Issued Specific Share Issue | | | | | | | | | | | 0 | |
Payments To Redeem Own Shares | | | | | | | | | | | 39 800 | |
Proceeds From Issuing Shares | | | | | | | | | | | -200 | |
Proceeds From Sales Investment Properties | | | | | | | | | | -225 000 | | |
Purchase Intangible Assets | | | | | | | | | | | -25 325 | |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | | 7 194 | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | | | 25 325 | |