Profit & Loss |
Date of Accounts |
2011-04-30 | 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 | 2022-04-30 | 2023-04-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 617 988 | 527 329 | 573 885 | 596 257 | 632 880 | 611 823 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 32 728 | 1 835 | 31 429 | 1 617 | 27 927 | 27 318 | | | | | | | |
Cash Bank On Hand | | | | | | 27 318 | 553 | 127 961 | 77 273 | 414 660 | 152 168 | 150 593 | 159 148 |
Current Assets | 760 524 | 405 336 | 338 369 | 533 732 | 488 210 | 354 811 | 351 590 | 563 580 | 934 312 | 965 801 | 830 537 | 963 452 | 699 072 |
Debtors | 269 343 | 400 501 | 305 940 | 531 115 | 459 283 | 326 493 | 350 037 | 354 619 | 796 039 | 500 141 | 627 369 | 811 859 | 538 924 |
Net Assets Liabilities | | | | | | 605 564 | 501 472 | 476 217 | 449 308 | 853 627 | 349 319 | 323 997 | 336 083 |
Net Assets Liabilities Including Pension Asset Liability | 617 988 | 527 329 | 573 885 | 596 257 | 632 880 | 611 823 | | | | | | | |
Other Debtors | | | | | | 4 958 | 11 685 | 38 053 | 36 555 | 10 419 | 8 515 | 22 213 | 23 892 |
Property Plant Equipment | | | | | | 185 353 | 323 246 | 283 173 | 493 389 | 523 241 | 379 302 | 356 156 | |
Stocks Inventory | 3 000 | 3 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Tangible Fixed Assets | 182 048 | 154 047 | 122 436 | 120 402 | 158 014 | 185 353 | | | | | | | |
Total Inventories | | | | | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 001 | 1 001 | 1 001 | 1 001 | | | | | | | |
Profit Loss Account Reserve | 616 988 | 526 329 | 572 884 | 595 256 | 631 879 | 610 822 | | | | | | | |
Shareholder Funds | 617 988 | 527 329 | 573 885 | 596 257 | 632 880 | 611 823 | | | | | | | |
|
Other Financial Data |
Instalment Debts Falling Due After5 Years | 21 643 | 12 075 | | | | | | | | | | | |
Secured Debts | 24 579 | 14 007 | 1 067 | | 36 326 | 30 000 | | | | | | | |
Amount Specific Advance Or Credit Directors | | | | | | | | | | | 9 626 | 3 122 | 3 262 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | | | | 63 658 | 57 877 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | | | | 57 154 | 51 493 |
Accrued Income | | | | | | 46 000 | | | | | | | |
Accrued Liabilities | | | | | | 32 857 | 11 674 | 11 473 | | | | 16 785 | 25 694 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 65 116 | 82 358 | 126 517 | 178 979 | 245 690 | 242 735 | 257 443 | 270 033 |
Amounts Owed By Directors | | | | | | 3 856 | | 590 | | | | | |
Amounts Owed By Other Related Parties Other Than Directors | | | | | | 50 | | | | | | | |
Amounts Owed To Directors | | | | | | | | 922 | | | | | |
Amounts Owed To Group Undertakings | | | | | | | | 2 015 | | | | | |
Amounts Owed To Other Related Parties Other Than Directors | | | | | | | 1 950 | 2 015 | 207 015 | | | | |
Average Number Employees During Period | | | | | | | 16 | 17 | 22 | 26 | 25 | 23 | 22 |
Bank Borrowings Overdrafts | | | | | | 20 509 | 1 582 | | | | 42 500 | 32 500 | 23 333 |
Corporation Tax Payable | | | | | | 16 827 | | 43 693 | | | | 26 515 | 39 423 |
Corporation Tax Recoverable | | | | | | 1 340 | 4 225 | 4 225 | | | | | |
Creditors | | | | | | 22 500 | 236 107 | 127 375 | 99 951 | 134 615 | 163 127 | 135 829 | 638 456 |
Creditors Due After One Year | | 51 577 | 37 357 | 28 994 | 47 124 | 22 500 | | | | | | | |
Creditors Due Within One Year | | 408 323 | 283 713 | 463 423 | 393 213 | 327 353 | | | | | | | |
Current Asset Investments | | | | | | | | 80 000 | 60 000 | 50 000 | 50 000 | | |
Deferred Income | | | | | | | 1 010 | 1 010 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 8 024 | | | 935 | 55 103 | 13 433 | 13 433 |
Disposals Investment Property Fair Value Model | | | | | | | | 170 244 | | | 88 500 | | |
Disposals Property Plant Equipment | | | | | | | 8 024 | | | 2 497 | 147 633 | 13 433 | 13 433 |
Dividends Paid | | | | | | | | | | | 152 363 | 119 447 | 142 764 |
Finance Lease Liabilities Present Value Total | | | | | | 22 500 | 57 416 | 29 694 | 3 280 | 38 954 | 25 976 | 9 688 | 9 688 |
Fixed Assets | 182 048 | 589 477 | 557 866 | 555 832 | 593 444 | 620 783 | 758 676 | 548 359 | 636 889 | 666 741 | 434 302 | 411 156 | 404 197 |
Increase Decrease In Property Plant Equipment | | | | | | | 80 600 | | 25 100 | 92 294 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 25 266 | 44 159 | 52 462 | 67 646 | 52 148 | 28 141 | 3 717 |
Investment Property | | | | | | 435 430 | 435 430 | 265 186 | 143 500 | 143 500 | 55 000 | 55 000 | 55 000 |
Investment Property Fair Value Model | | | | | | 435 430 | 435 430 | 265 186 | 143 500 | 143 500 | 55 000 | 55 000 | |
Merchandise | | | | | | 1 000 | 1 000 | 1 000 | 1 000 | | | | |
Net Current Assets Liabilities | 509 779 | -2 987 | 54 656 | 70 309 | 94 997 | 21 199 | 6 347 | 74 014 | -68 598 | 346 486 | 94 380 | 61 436 | 60 616 |
Nominal Value Shares Issued Specific Share Issue | | | | | | | 1 | | | | | | |
Number Shares Allotted | | | 1 | 1 | 1 | 1 | | | | | | | |
Number Shares Issued But Not Fully Paid | | | | | | | 1 000 | 1 000 | 1 000 | | | | |
Number Shares Issued Fully Paid | | | | | | | 1 | 1 | 1 | 1 | 1 | | |
Number Shares Issued Specific Share Issue | | | | | | | 1 | | | | | | |
Other Creditors | | | | | | 41 109 | 80 000 | 97 681 | 96 671 | 95 661 | 94 651 | 93 641 | 131 866 |
Other Increase Decrease In Net Deferred Tax Liability | | | | | | | 13 526 | -8 663 | 251 | | | | |
Other Taxation Social Security Payable | | | | | | 27 949 | 21 639 | 37 382 | 145 572 | 184 205 | 98 137 | 64 614 | 38 124 |
Par Value Share | | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | | |
Prepayments Accrued Income | | | | | | 16 662 | 19 874 | 26 311 | | | | | |
Profit Loss | | | | | | | | | | | 158 389 | 94 125 | 154 850 |
Property Plant Equipment Gross Cost | | | | | | 250 469 | 405 604 | 409 690 | 672 368 | 768 931 | 622 037 | 613 599 | 300 861 |
Provisions | | | | | | 13 918 | 27 444 | 18 781 | 19 032 | 24 985 | 16 236 | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 13 918 | 27 444 | 18 781 | 19 032 | 24 985 | 16 236 | 12 766 | 12 767 |
Provisions For Liabilities Charges | 11 396 | 7 584 | 1 280 | 890 | 8 437 | 13 918 | | | | | | | |
Share Capital Allotted Called Up Paid | | | 1 | 1 | 1 | 1 | | | | | | | |
Tangible Fixed Assets Additions | | 18 552 | 809 | 4 648 | 53 369 | 73 371 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 291 041 | 290 038 | 275 457 | 270 125 | 249 204 | 250 469 | | | | | | | |
Tangible Fixed Assets Depreciation | 108 993 | 135 991 | 153 021 | 149 723 | 91 190 | 65 116 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 19 274 | 6 682 | 15 184 | 18 489 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 2 244 | 9 980 | 73 717 | 44 563 | | | | | | | |
Tangible Fixed Assets Disposals | | -19 555 | 15 390 | 9 980 | 74 290 | 72 106 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 163 159 | 4 086 | 262 678 | 99 060 | 739 | 4 995 | 19 064 |
Total Assets Less Current Liabilities | 691 827 | 586 490 | 612 522 | 626 141 | 688 441 | 648 241 | 765 023 | 622 373 | 568 291 | 1 013 227 | 528 682 | 472 592 | 464 813 |
Trade Creditors Trade Payables | | | | | | 186 861 | 212 481 | 305 910 | 545 779 | 390 027 | 550 272 | 736 843 | 382 236 |
Trade Debtors Trade Receivables | | | | | | 253 627 | 314 253 | 316 566 | 759 484 | 489 722 | 618 854 | 789 646 | 515 032 |
Value Shares Allotted | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Creditors Due After One Year Total Noncurrent Liabilities | 62 443 | 51 577 | | | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 250 745 | 408 323 | | | | | | | | | | | |
Investment Properties | 0 | 435 430 | | | | | | | | | | | |
Investment Properties Additions | | 134 092 | | | | | | | | | | | |
Investment Properties Cost Or Valuation | | 435 430 | | | | | | | | | | | |
Investment Properties Disposals | | -154 115 | | | | | | | | | | | |
Investment Properties Increase Decrease From Transfers Between Items | | 455 453 | | | | | | | | | | | |
Investments Current Assets | 455 453 | 0 | | | | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 35 733 | | | | | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | -8 735 | | | | | | | | | | | |