Profit & Loss |
Date of Accounts |
2011-04-30 | 2012-04-30 | 2013-04-30 | 2014-04-30 | 2020-10-30 | 2021-10-30 | 2022-10-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 785 229 | 1 033 930 | 1 392 193 | 1 852 440 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 940 540 | 2 505 098 | 1 565 691 |
Current Assets | 1 481 105 | 1 815 841 | 2 224 992 | 1 594 152 | 6 458 711 | 7 941 925 | 6 513 809 |
Debtors | 290 796 | 289 037 | 17 257 | 43 630 | 5 498 135 | 5 416 722 | 4 928 531 |
Net Assets Liabilities | | | | | 4 067 317 | 4 241 873 | 5 131 932 |
Other Debtors | | | | | 5 179 924 | 5 020 083 | 4 555 788 |
Property Plant Equipment | | | | | 1 465 573 | 1 406 425 | 1 442 935 |
Total Inventories | | | | | 20 036 | 20 105 | 19 587 |
Cash Bank In Hand | 1 029 877 | 1 367 402 | 2 049 476 | 1 389 313 | | | |
Net Assets Liabilities Including Pension Asset Liability | 785 229 | 1 033 930 | 1 392 193 | 1 852 440 | | | |
Stocks Inventory | 20 163 | 19 133 | 17 990 | 20 940 | | | |
Tangible Fixed Assets | 859 993 | 917 892 | 897 081 | 965 388 | | | |
|
Capital & Reserves |
Called Up Share Capital | 161 | 161 | 161 | 161 | | | |
Profit Loss Account Reserve | 785 068 | 1 033 769 | 1 392 032 | 1 852 279 | | | |
Shareholder Funds | 785 229 | 1 033 930 | 1 392 193 | 1 852 440 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 5 000 | 5 200 | 5 500 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 756 786 | 837 842 | 926 355 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 35 649 | 125 023 |
Administration Support Average Number Employees | | | | | 105 | 84 | 90 |
Administrative Expenses | | | | | 1 991 134 | 1 039 111 | 1 340 244 |
Amounts Owed By Related Parties | | | | | 312 578 | 305 915 | 298 661 |
Amount Specific Bank Loan | | | | | 1 425 000 | 1 150 000 | 925 000 |
Applicable Tax Rate | | | | | 19 | 19 | 19 |
Average Number Employees During Period | | | | | 105 | 84 | 90 |
Balances With Banks | | | | | 56 206 | 476 844 | 914 179 |
Bank Borrowings | | | | | 1 400 000 | 1 325 000 | 925 000 |
Bank Borrowings Overdrafts | | | | | -14 303 | -7 640 | -7 640 |
Bank Overdrafts | | | | | 14 303 | 7 640 | 7 640 |
Cash Cash Equivalents | | | | | 940 540 | 2 505 098 | 1 565 691 |
Cash Cash Equivalents Cash Flow Value | | | | | 926 237 | 2 497 458 | |
Comprehensive Income Expense | | | | | 89 106 | 309 023 | 1 014 475 |
Cost Sales | | | | | 2 198 797 | 669 087 | 1 711 548 |
Creditors | | | | | 1 400 000 | 1 325 000 | 2 736 223 |
Current Tax For Period | | | | | 73 | | 73 209 |
Decrease In Loans Owed By Related Parties Due To Loans Repaid | | | | | | -11 019 | -110 710 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | -9 252 | -9 436 | 19 743 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | -8 214 | -9 436 | 19 743 |
Depreciation Amortisation Expense | | | | | 161 322 | 92 306 | 88 515 |
Depreciation Expense Property Plant Equipment | | | | | 161 322 | 92 306 | 88 515 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | -11 252 | |
Disposals Property Plant Equipment | | | | | | -13 741 | |
Dividend Income | | | | | 37 070 | | |
Dividend Per Share Interim | | | | | 1 087 | 595 | 194 |
Dividends Paid | | | | | -228 275 | -134 467 | -124 416 |
Dividends Paid Classified As Financing Activities | | | | | -228 275 | -134 467 | -124 416 |
Dividends Paid On Shares Interim | | | | | 228 275 | 134 468 | 124 416 |
Dividends Received Classified As Investing Activities | | | | | 37 070 | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | 1 425 000 | 1 150 000 | -1 650 000 |
Further Item Debtors Component Total Debtors | | | | | | 62 367 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 1 553 | 760 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -53 862 | -115 610 | 662 250 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 1 148 538 | -143 782 | -425 821 |
Gain Loss In Cash Flows From Change In Inventories | | | | | 179 | 69 | -518 |
Gain Loss On Disposal Investments In Subsidiaries Associates Joint Ventures | | | | | -10 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | 3 353 | |
Government Grant Income | | | | | 459 265 | 449 222 | 63 732 |
Gross Amount Due To Customers For Construction Contract Work As Liability | | | | | 1 933 804 | 2 080 938 | 1 484 047 |
Gross Profit Loss | | | | | 1 715 309 | 937 861 | 2 437 747 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | 213 323 | 62 367 | -1 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | -126 136 | 1 571 221 | -939 407 |
Increase Decrease In Existing Provisions | | | | | | -9 436 | 19 742 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 92 308 | 88 513 |
Increase In Loans Owed By Related Parties Due To Loans Advanced | | | | | | 154 006 | 11 285 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 25 837 | 48 575 | 52 923 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | 120 331 | | 1 480 |
Interest Income On Bank Deposits | | | | | 2 073 | 190 | 595 |
Interest Paid Classified As Financing Activities | | | | | -146 168 | -48 575 | -54 403 |
Interest Paid Classified As Operating Activities | | | | | 146 168 | 48 575 | 54 403 |
Interest Payable Similar Charges Finance Costs | | | | | 146 168 | 48 575 | 54 403 |
Interest Received Classified As Investing Activities | | | | | 6 623 | 190 | 595 |
Interest Received Classified As Operating Activities | | | | | 43 693 | 190 | 595 |
Loans Owed By Related Parties | | | | | 4 786 143 | 4 929 130 | 4 829 705 |
Minimum Operating Lease Payments Recognised As Expense | | | | | 9 572 | 760 | |
Net Cash Flows From Used In Financing Activities | | | | | 1 050 557 | 966 958 | -1 828 819 |
Net Cash Flows From Used In Investing Activities | | | | | -172 988 | -29 617 | -124 428 |
Net Cash Flows From Used In Operating Activities | | | | | -1 003 705 | 633 880 | 1 013 840 |
Net Cash Generated From Operations | | | | | -790 382 | 696 247 | 1 013 839 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | 344 772 | 436 925 | 1 249 750 |
Net Current Assets Liabilities | -41 709 | 165 463 | 539 527 | 935 962 | 4 080 027 | 4 229 295 | 3 777 586 |
Nominal Value Allotted Share Capital | | | | | 1 261 | 1 261 | 1 261 |
Number Shares Issued Fully Paid | | | | | 1 261 | 1 261 | 1 261 |
Other Cash Cash Equivalents | | | | | 5 600 | 3 363 | 6 619 |
Other Creditors | | | | | 100 344 | 93 282 | 83 531 |
Other Employee Expense | | | | | 4 024 | 9 888 | 2 698 |
Other Finance Income | | | | | 4 550 | | |
Other Interest Receivable Similar Income Finance Income | | | | | 43 693 | 190 | 595 |
Other Inventories | | | | | 20 036 | 20 105 | 19 587 |
Other Operating Income Format1 | | | | | 459 265 | 449 222 | 63 732 |
Other Payables Accrued Expenses | | | | | 21 025 | 22 649 | 15 867 |
Other Short-term Employee Benefits | | | | | 21 153 | 11 255 | 12 912 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | | | | | 116 030 | 12 921 | 127 113 |
Prepayments | | | | | 5 633 | 4 343 | 16 893 |
Proceeds From Sales Property Plant Equipment | | | | | | 5 842 | |
Profit Loss | | | | | 89 106 | 309 023 | 1 014 475 |
Profit Loss On Ordinary Activities Before Tax | | | | | 80 965 | 299 587 | 1 107 427 |
Property Plant Equipment Gross Cost | | | | | 2 222 359 | 2 244 267 | 2 369 290 |
Provisions | | | | | 78 283 | 68 847 | 88 589 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 78 283 | 68 847 | 88 589 |
Purchase Property Plant Equipment | | | | | -216 681 | -35 649 | -125 023 |
Revenue From Rendering Services | | | | | 3 914 106 | 1 606 948 | 4 149 295 |
Short-term Deposits Classified As Cash Equivalents | | | | | 878 734 | 2 024 891 | 644 893 |
Social Security Costs | | | | | 276 031 | 60 538 | 111 273 |
Staff Costs Employee Benefits Expense | | | | | 2 000 961 | 945 015 | 1 600 697 |
Taxation Social Security Payable | | | | | 238 697 | 164 484 | 118 486 |
Tax Decrease From Utilisation Tax Losses | | | | | 70 750 | -69 108 | -1 643 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | -7 043 | | |
Tax Expense Credit Applicable Tax Rate | | | | | 15 383 | 56 922 | 210 411 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | -143 058 |
Tax Increase Decrease From Changes In Tax Provisions Due To Legislation | | | | | 74 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -4 625 | 12 093 | 7 087 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 40 773 | 93 | 412 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | -114 201 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | -8 141 | -9 436 | 92 952 |
Total Assets Less Current Liabilities | 818 284 | 1 083 355 | 1 436 608 | 1 901 350 | 5 545 600 | 5 635 720 | 5 220 521 |
Total Borrowings | | | | | 1 400 000 | 1 325 000 | 932 640 |
Trade Creditors Trade Payables | | | | | 45 511 | 93 637 | 90 809 |
Trade Debtors Trade Receivables | | | | | | 24 015 | 57 189 |
Turnover Revenue | | | | | 3 914 106 | 1 606 948 | 4 149 295 |
Wages Salaries | | | | | 1 583 723 | 850 413 | 1 346 701 |
Company Contributions To Money Purchase Plans Directors | | | | | | | 110 000 |
Director Remuneration | | | | | 92 031 | 29 313 | 16 200 |
Creditors Due Within One Year | 1 522 814 | 1 650 378 | 1 685 465 | 658 190 | | | |
Current Asset Investments | 140 269 | 140 269 | 140 269 | 140 269 | | | |
Number Shares Allotted | | 50 | 50 | 50 | | | |
Provisions For Liabilities Charges | 33 055 | 49 425 | 44 415 | 48 910 | | | |
Share Capital Allotted Called Up Paid | 50 | 50 | 50 | 50 | | | |
Tangible Fixed Assets Additions | | 106 978 | 23 889 | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 195 934 | 1 302 912 | 1 326 801 | 1 426 367 | | | |
Tangible Fixed Assets Depreciation | 335 941 | 385 020 | 429 720 | 460 979 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 49 079 | 44 700 | | | | |
Advances Credits Directors | 258 427 | 271 515 | 3 606 | 3 239 | | | |
Advances Credits Made In Period Directors | 263 233 | 375 478 | 367 | | | | |
Advances Credits Repaid In Period Directors | 192 250 | 362 390 | 275 488 | | | | |