Profit & Loss |
Date of Accounts |
2011-07-31 | 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 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 30 160 | 10 642 | -35 920 | 112 340 | 276 841 | 297 995 | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 22 550 | 2 210 | 7 123 | 34 056 | 104 197 | 159 536 | | | | | |
Cash Bank On Hand | | | | | | 159 536 | 124 513 | 1 171 257 | 637 447 | 2 236 211 | 1 881 781 |
Current Assets | 66 072 | 38 270 | 110 422 | 203 817 | 428 926 | 642 151 | 868 841 | 2 879 010 | 1 774 502 | 3 110 561 | 3 934 984 |
Debtors | 43 522 | 36 060 | 103 299 | 169 761 | 324 729 | 482 615 | 744 328 | 1 707 753 | 1 137 055 | 874 350 | 2 053 203 |
Net Assets Liabilities | | | | | | 297 995 | 320 652 | 1 897 033 | 2 693 018 | 3 571 581 | 4 200 477 |
Net Assets Liabilities Including Pension Asset Liability | 30 160 | 10 642 | -35 920 | 112 340 | 276 841 | 297 995 | | | | | |
Other Debtors | | | | | | 144 957 | 175 752 | 593 996 | 211 157 | 177 285 | 179 040 |
Property Plant Equipment | | | | | | 379 199 | 760 829 | 952 584 | 2 069 702 | 2 431 306 | 2 544 576 |
Tangible Fixed Assets | 40 753 | 59 627 | 69 889 | 104 437 | 343 696 | 379 199 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | 2 | 2 | | | | | |
Profit Loss Account Reserve | 30 158 | 10 640 | -35 922 | 112 338 | 276 839 | 297 993 | | | | | |
Shareholder Funds | 30 160 | 10 642 | -35 920 | 112 340 | 276 841 | 297 995 | | | | | |
|
Other Financial Data |
Secured Debts | 15 363 | 31 284 | 27 680 | 23 401 | 233 341 | 238 949 | | | | | |
Audit Fees Expenses | | | | | | | | | | 8 250 | 9 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 178 070 | 250 029 | 429 480 | 805 647 | 1 340 922 | 1 840 909 |
Average Number Employees During Period | | | | | | 14 | 19 | 20 | 25 | 35 | 43 |
Creditors | | | | | | 169 179 | 412 922 | 339 158 | 172 187 | 99 922 | 506 969 |
Creditors Due After One Year | | 15 792 | 12 268 | 9 605 | 182 878 | 169 179 | | | | | |
Creditors Due Within One Year | | 68 293 | 203 963 | 165 422 | 247 564 | 483 140 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 55 560 | | | 3 430 | 85 358 |
Disposals Property Plant Equipment | | | | | | | 129 421 | | | 46 520 | 237 750 |
Finance Lease Liabilities Present Value Total | | | | | | 169 179 | 412 922 | 339 158 | 172 187 | 99 922 | 15 302 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 127 519 | 179 451 | 376 167 | 538 705 | 585 345 |
Net Current Assets Liabilities | 1 024 | -30 023 | -93 541 | 38 395 | 181 362 | 159 011 | 46 585 | 1 393 868 | 970 043 | 1 529 782 | 2 535 247 |
Number Shares Allotted | | | 2 | 2 | 2 | 2 | | | | | |
Other Creditors | | | | | | 146 469 | 371 992 | 367 933 | 91 757 | 52 373 | 10 058 |
Other Taxation Social Security Payable | | | | | | 76 717 | 161 087 | 518 239 | 292 459 | 46 889 | 30 316 |
Par Value Share | | | 1 | 1 | 1 | 1 | | | | | |
Property Plant Equipment Gross Cost | | | | | | 557 269 | 1 010 858 | 1 382 064 | 2 875 349 | 3 772 228 | 4 385 485 |
Provisions | | | | | | | | 110 261 | 174 540 | 289 585 | 372 377 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 71 036 | 73 840 | 110 261 | 174 540 | 289 585 | 372 377 |
Provisions For Liabilities Charges | 8 544 | 3 170 | | 20 887 | 65 339 | 71 036 | | | | | |
Share Capital Allotted Called Up Paid | | 2 | 2 | 2 | 2 | 2 | | | | | |
Tangible Fixed Assets Additions | | 34 500 | 26 600 | 53 197 | 285 120 | 118 700 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 52 280 | 80 652 | 107 252 | 160 449 | 438 569 | 557 269 | | | | | |
Tangible Fixed Assets Depreciation | 11 527 | 21 025 | 37 363 | 56 012 | 94 873 | 178 070 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 16 338 | 18 649 | 41 632 | 83 197 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | | 2 771 | | | | | | |
Tangible Fixed Assets Disposals | | -6 128 | | | 7 000 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 583 010 | 371 206 | 1 493 285 | 943 399 | 851 007 |
Total Assets Less Current Liabilities | 41 777 | 29 604 | -23 652 | 142 832 | 525 058 | 538 210 | 807 414 | 2 346 452 | 3 039 745 | 3 961 088 | 5 079 823 |
Trade Creditors Trade Payables | | | | | | 190 184 | 148 893 | 415 039 | 184 190 | 516 693 | 563 462 |
Trade Debtors Trade Receivables | | | | | | 337 658 | 568 576 | 1 113 757 | 925 898 | 697 065 | 1 699 962 |
Accrued Liabilities Deferred Income | | | | | | | | | | 47 430 | 140 801 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | 115 045 | 82 792 |
Administrative Expenses | | | | | | | | | | 638 974 | 797 591 |
Amounts Owed To Group Undertakings | | | | | | | | | | 500 000 | 246 706 |
Applicable Tax Rate | | | | | | | | | | 19 | 19 |
Bank Borrowings | | | | | | | | | | | 500 000 |
Bank Borrowings Overdrafts | | | | | | | | | | | 491 667 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 2 236 211 | |
Comprehensive Income Expense | | | | | | | | | | 1 541 331 | 628 896 |
Corporation Tax Payable | | | | | | | | | | 58 803 | 65 317 |
Corporation Tax Recoverable | | | | | | | | | | | 63 421 |
Cost Sales | | | | | | | | | | 19 633 490 | 18 963 536 |
Current Tax For Period | | | | | | | | | | 248 598 | 65 317 |
Depreciation Amortisation Expense | | | | | | | | | | 538 706 | 585 345 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 538 705 | 585 345 |
Dividends Paid | | | | | | | | | | 662 768 | |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -662 768 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | -500 000 | 253 394 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | | | 21 204 | 24 033 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 52 000 | 52 000 | 52 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | 401 647 | 166 713 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | 262 705 | -1 115 432 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | 5 430 | 61 775 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | 5 430 | 61 775 |
Gross Profit Loss | | | | | | | | | | 2 565 769 | 1 550 376 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -330 518 | -122 124 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 1 598 764 | -354 430 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 23 262 | 9 906 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 23 262 | 9 906 |
Issue Equity Instruments | | | | | | | | | | | 49 998 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | 434 663 | -52 678 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | 737 216 | 635 569 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | -2 770 643 | -228 461 |
Net Cash Generated From Operations | | | | | | | | | | -3 124 423 | -360 491 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | -1 441 | -1 271 |
Operating Profit Loss | | | | | | | | | | 1 926 795 | 785 640 |
Other Deferred Tax Expense Credit | | | | | | | | | | 115 045 | 82 792 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 1 441 | 1 271 |
Other Operating Income Format1 | | | | | | | | | | | 32 855 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | -271 895 | -193 928 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 17 909 | 22 280 |
Prepayments Accrued Income | | | | | | | | | | 163 378 | 110 780 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | | -500 000 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | -48 520 | -214 167 |
Profit Loss | | | | | | | | | | 1 541 331 | 628 896 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 1 904 974 | 777 005 |
Purchase Property Plant Equipment | | | | | | | | | | -787 177 | -851 007 |
Social Security Costs | | | | | | | | | | 111 103 | 132 540 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 1 579 660 | 1 615 978 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 361 945 | 147 631 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | -114 488 | -74 816 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 1 698 | 676 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 363 643 | 148 109 |
Total Borrowings | | | | | | | | | | 292 567 | 598 639 |
Total Operating Lease Payments | | | | | | | | | | 47 305 | 51 984 |
Turnover Revenue | | | | | | | | | | 22 199 259 | 20 513 912 |
Wages Salaries | | | | | | | | | | 1 450 648 | 1 461 158 |
Creditors Due After One Year Total Noncurrent Liabilities | 3 073 | 15 792 | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 65 048 | 68 293 | | | | | | | | | |
Fixed Assets | 40 753 | 59 627 | | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 11 030 | | | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | -1 532 | | | | | | | | | |