Profit & Loss |
Date of Accounts |
2013-08-31 | 2014-08-31 | 2015-08-31 | 2016-08-31 | 2017-08-31 | 2018-08-31 | 2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-08-31 | 2023-08-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 340 509 | 392 793 | 434 864 | 397 294 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 218 942 | 201 901 | 119 752 | 204 917 | 252 902 | 208 541 | 101 503 | 73 230 |
Current Assets | 412 450 | 518 640 | 573 405 | 534 674 | 594 519 | 473 433 | 550 949 | 823 199 | 758 430 | 936 852 | 898 610 |
Debtors | 265 767 | 353 851 | 305 292 | 312 129 | 389 232 | 349 520 | 342 596 | 534 343 | 514 641 | 830 140 | 800 830 |
Net Assets Liabilities | | | | 397 294 | 387 249 | 349 517 | 331 158 | 357 348 | 402 480 | 408 530 | 246 494 |
Other Debtors | | | | 18 712 | 31 110 | 29 743 | 46 049 | 40 040 | 45 440 | 45 020 | 49 853 |
Property Plant Equipment | | | | 40 523 | 15 572 | 18 576 | 12 182 | 6 388 | 12 966 | 66 793 | 70 793 |
Total Inventories | | | | 3 603 | 3 386 | 4 161 | 3 436 | 35 954 | 35 248 | 16 929 | 24 550 |
Cash Bank In Hand | 144 583 | 161 160 | 262 933 | 218 942 | | | | | | | |
Intangible Fixed Assets | 90 140 | 81 218 | 72 296 | 63 374 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 340 509 | 392 793 | 434 864 | 397 294 | | | | | | | |
Stocks Inventory | 2 100 | 3 629 | 5 180 | 3 603 | | | | | | | |
Tangible Fixed Assets | 55 257 | 51 702 | 58 928 | 40 523 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 340 409 | 392 693 | 434 764 | 397 194 | | | | | | | |
Shareholder Funds | 340 509 | 392 793 | 434 864 | 397 294 | | | | | | | |
|
Other Financial Data |
Secured Debts | 165 | 0 | | | | | | | | | |
Total Fixed Assets Additions | | 25 177 | | 3 608 | | | | | | | |
Total Fixed Assets Cost Or Valuation | 310 955 | 330 025 | 350 087 | 349 075 | | | | | | | |
Total Fixed Assets Depreciation | 165 558 | 197 105 | 218 863 | 245 178 | | | | | | | |
Total Fixed Assets Depreciation Charge In Period | | 35 416 | | 30 073 | | | | | | | |
Total Fixed Assets Depreciation Disposals | | -3 869 | | -3 758 | | | | | | | |
Total Fixed Assets Disposals | | -6 107 | | -4 620 | | | | | | | |
Accrued Liabilities Deferred Income | | | | | | | | | 3 900 | 10 632 | 44 989 |
Accumulated Amortisation Impairment Intangible Assets | | | | 115 061 | 123 983 | 132 905 | 141 827 | 150 749 | 159 670 | 168 592 | 177 334 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 130 117 | 114 250 | 102 395 | 100 038 | 94 940 | 84 305 | 110 248 | 133 361 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | | | 10 000 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 2 221 | 13 451 | 2 134 | 2 081 | 12 587 | 79 770 | 40 331 |
Amortisation Rate Used For Intangible Assets | | | | | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Amounts Owed By Group Undertakings Participating Interests | | | | | | | 256 | 251 050 | 161 050 | 156 050 | 153 075 |
Amounts Owed To Directors | | | | | | | | | | 8 880 | |
Amounts Owed To Other Related Parties Other Than Directors | | | | | | | | | | 93 380 | |
Applicable Tax Rate | | | | | 20 | 19 | | | | | |
Average Number Employees During Period | | | | 78 | 88 | 85 | 85 | 85 | 85 | 270 | 250 |
Bank Borrowings Overdrafts | | | | | | | | 2 500 | 10 000 | 10 000 | 53 917 |
Corporation Tax Payable | | | | 26 893 | 21 288 | 28 094 | 37 299 | 82 774 | 33 314 | 37 491 | |
Creditors | | | | 241 277 | 277 294 | 188 022 | 268 581 | 452 425 | 350 181 | 489 678 | 584 695 |
Current Tax For Period | | | | | 21 316 | 28 122 | | | | | |
Depreciation Rate Used For Property Plant Equipment | | | | | 20 | 20 | 20 | 20 | 33 | 33 | 33 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 32 507 | 19 999 | 10 265 | 11 356 | 16 835 | | 10 753 |
Disposals Property Plant Equipment | | | | | 43 039 | 22 302 | 10 885 | 12 973 | 16 644 | | 13 218 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | 6 728 | 9 277 |
Fixed Assets | 145 397 | 132 920 | 131 224 | 103 897 | 70 024 | 64 106 | 48 790 | 34 074 | 31 731 | 76 636 | 81 894 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 20 886 | | | 56 000 | 32 000 | 8 000 | 105 618 | 78 034 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | 28 | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 8 922 | 8 922 | 8 922 | 8 922 | 8 921 | 8 922 | 8 742 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 16 640 | 8 144 | 7 908 | 6 258 | 6 200 | 25 943 | 33 866 |
Intangible Assets | | | | 63 374 | 54 452 | 45 530 | 36 608 | 27 686 | 18 765 | 9 843 | 11 101 |
Intangible Assets Gross Cost | | | | | 178 435 | 178 435 | 178 435 | 178 435 | 178 435 | 178 435 | 188 435 |
Net Current Assets Liabilities | 200 682 | 261 591 | 306 506 | 293 397 | 317 225 | 285 411 | 282 368 | 370 774 | 408 249 | 498 125 | 313 915 |
Number Shares Issued Fully Paid | | | | | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Other Creditors | | | | 58 760 | 78 178 | 78 209 | 59 117 | 78 304 | 45 650 | 47 483 | 219 814 |
Other Remaining Borrowings | | | | | | | | | | 93 380 | 77 530 |
Other Taxation Social Security Payable | | | | 116 729 | 132 957 | 47 295 | 126 364 | 234 170 | 163 797 | 234 913 | 170 309 |
Par Value Share | | | | | | 1 | 1 | 1 | 1 | 1 | 1 |
Profit Loss On Ordinary Activities Before Tax | | | | | 104 929 | 148 886 | | | | | |
Property Plant Equipment Gross Cost | | | | 170 640 | 129 822 | 120 971 | 112 220 | 101 328 | 97 271 | 177 041 | 204 154 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | 2 885 | 1 765 |
Tax Expense Credit Applicable Tax Rate | | | | | 20 545 | 28 288 | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 746 | -198 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 25 | 4 | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 21 316 | 28 122 | | | | | |
Total Assets Less Current Liabilities | 346 079 | 394 511 | 437 730 | 397 294 | 387 249 | 349 517 | 331 158 | 404 848 | 439 980 | 574 761 | 395 809 |
Trade Creditors Trade Payables | | | | 38 895 | 44 871 | 34 424 | 45 801 | 54 677 | 93 520 | 82 369 | 86 389 |
Trade Debtors Trade Receivables | | | | 293 417 | 358 122 | 319 777 | 296 291 | 243 253 | 308 151 | 629 070 | 597 902 |
Advances Credits Directors | | | | | 12 000 | 11 965 | 24 000 | | 250 | 8 880 | |
Advances Credits Made In Period Directors | | | | | 12 000 | 35 | 20 035 | | | 55 375 | |
Advances Credits Repaid In Period Directors | | | | | | | 8 000 | 24 000 | 250 | 64 255 | |
Creditors Due After One Year Total Noncurrent Liabilities | 165 | 0 | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 211 768 | 257 049 | 266 899 | 241 277 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 88 295 | 97 217 | 106 139 | 115 061 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 8 922 | | 8 922 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 178 435 | 178 435 | 178 435 | 178 435 | | | | | | | |
Provisions For Liabilities Charges | 5 405 | 1 718 | 2 866 | 0 | | | | | | | |
Tangible Fixed Assets Additions | | 25 177 | | 3 608 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 132 520 | 151 590 | 171 652 | 170 640 | | | | | | | |
Tangible Fixed Assets Depreciation | 77 263 | 99 888 | 112 724 | 130 117 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 26 494 | | 21 151 | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | -3 869 | | -3 758 | | | | | | | |
Tangible Fixed Assets Disposals | | -6 107 | | -4 620 | | | | | | | |