Profit & Loss |
Date of Accounts |
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 |
Net Worth | 264 907 | 321 420 | 390 647 | 459 237 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 444 148 | 240 514 | 209 963 | 480 986 | 516 063 | 228 527 | 58 788 |
Current Assets | 545 502 | 489 302 | 580 298 | 638 900 | 750 515 | 853 565 | 987 743 | 1 064 130 | 1 577 878 | 1 096 466 | 1 117 386 |
Debtors | 301 193 | 176 244 | 256 315 | 313 827 | 306 367 | 613 051 | 702 419 | 544 640 | 1 023 168 | 826 317 | 1 022 070 |
Net Assets Liabilities | | | | | 668 190 | 720 875 | 733 231 | 784 070 | 825 894 | 835 231 | 868 257 |
Other Debtors | | | | 452 | 1 278 | 13 098 | 52 592 | 173 618 | 556 199 | 432 042 | 449 681 |
Property Plant Equipment | | | | | 207 861 | 257 041 | 311 919 | 286 904 | 261 092 | 218 216 | 481 264 |
Total Inventories | | | | | | | 75 361 | 38 504 | 38 647 | 41 622 | 36 528 |
Cash Bank In Hand | 244 309 | 313 058 | | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 264 907 | 321 420 | | | | | | | | | |
Tangible Fixed Assets | 160 607 | 159 564 | 215 354 | 201 727 | | | | | | | |
Trade Debtors | | 162 460 | 243 334 | 295 642 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 4 | 4 | 4 | 4 | | | | | | | |
Profit Loss Account Reserve | 264 903 | 321 416 | 390 643 | 459 233 | | | | | | | |
Shareholder Funds | 264 907 | 321 420 | 390 647 | 459 237 | | | | | | | |
|
Other Financial Data |
Secured Debts | 423 | 0 | | | | | | | | | |
Total Fixed Assets Additions | | 53 899 | | | | | | | | | |
Total Fixed Assets Cost Or Valuation | 492 141 | 537 231 | | | | | | | | | |
Total Fixed Assets Depreciation | 331 534 | 377 667 | | | | | | | | | |
Total Fixed Assets Depreciation Charge In Period | | 53 187 | | | | | | | | | |
Total Fixed Assets Depreciation Disposals | | -6 854 | | | | | | | | | |
Total Fixed Assets Disposals | | -8 609 | | | | | | | | | |
Accrued Liabilities Deferred Income | | | | | 4 662 | 3 145 | 3 467 | 12 957 | 54 865 | 11 238 | 8 515 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 4 850 | 15 716 | 26 582 | 37 448 | 43 463 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 374 280 | 316 739 | 388 262 | 391 316 | 369 248 | 377 104 | 383 444 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | 19 400 | 24 063 | | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 150 015 | 188 696 | 116 636 | 80 185 | 86 405 | 368 491 |
Administrative Expenses | | 358 749 | 337 820 | | 411 815 | 427 626 | 612 667 | 543 506 | 560 126 | 502 015 | 540 932 |
Amortisation Expense Intangible Assets | | | | | | 4 850 | 10 866 | 10 866 | 10 866 | 6 015 | |
Amortisation Rate Used For Intangible Assets | | | | | | 25 | 25 | 25 | 25 | 25 | 25 |
Amounts Owed To Directors | | | | | 45 | 126 | 154 | 189 | 400 | 134 | 30 844 |
Average Number Employees During Period | | | | | 10 | 7 | 8 | 7 | 7 | 7 | 7 |
Balances Amounts Owed By Related Parties | | | | | | | | 73 440 | 351 069 | 305 501 | |
Bank Borrowings Overdrafts | | | | | | | | | 15 456 | 16 835 | 17 380 |
Comprehensive Income Expense | | | | | 294 703 | 157 185 | 172 356 | 179 089 | 111 824 | 100 837 | 117 226 |
Corporation Tax Payable | | | | | 71 463 | 35 880 | 34 890 | 48 526 | 35 190 | 28 110 | |
Corporation Tax Recoverable | | | | | | | | | | | 29 706 |
Cost Sales | | 1 292 047 | 1 393 513 | | 1 279 819 | 1 153 778 | 2 329 045 | 2 580 928 | 2 536 111 | 1 898 404 | 1 640 259 |
Creditors | | | | | 261 297 | 364 067 | 469 500 | 462 481 | 688 400 | 371 170 | 414 123 |
Depreciation Expense Property Plant Equipment | | | | | 57 438 | 85 272 | 104 108 | 96 043 | 71 908 | 93 612 | 74 213 |
Depreciation Rate Used For Property Plant Equipment | | | | | | 25 | 25 | 25 | 25 | 25 | 25 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | | | 43 463 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 142 813 | 32 585 | 92 989 | 93 976 | 85 756 | 67 873 |
Disposals Intangible Assets | | | | | | | | | | | 43 463 |
Disposals Property Plant Equipment | | | | | | 158 376 | 62 295 | 138 597 | 128 065 | 121 425 | 99 103 |
Dividends Paid | | | | | 85 750 | 104 500 | 160 000 | 128 250 | 70 000 | 91 500 | 84 200 |
Finance Lease Liabilities Present Value Total | | | | | | | 49 132 | 24 349 | 31 841 | 6 528 | 102 316 |
Fixed Assets | 160 607 | 159 564 | 215 354 | | 207 861 | 271 591 | 339 666 | 303 785 | 267 107 | 218 216 | |
Gross Profit Loss | | 508 891 | 571 383 | | 774 192 | 631 866 | 832 737 | 769 160 | 689 366 | 628 755 | 670 054 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 4 850 | 10 866 | 10 866 | 10 866 | 6 015 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 85 272 | 104 108 | 96 043 | 71 908 | 93 612 | 74 213 |
Intangible Assets | | | | | | 14 550 | 27 747 | 16 881 | 6 015 | | |
Intangible Assets Gross Cost | | | | | | 19 400 | 43 463 | 43 463 | 43 463 | 43 463 | |
Interest Payable Similar Charges Finance Costs | | | | | 343 | | 1 154 | 3 956 | 6 036 | 10 437 | 7 490 |
Net Current Assets Liabilities | 127 653 | 184 178 | 213 885 | 292 156 | 489 218 | 489 498 | 518 243 | 601 649 | 889 478 | 725 296 | 703 263 |
Number Shares Issued Fully Paid | | | | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Operating Profit Loss | | 150 142 | 233 563 | | 362 377 | 204 240 | 220 070 | 226 757 | 143 766 | 132 057 | 129 122 |
Other Creditors | | | | | 6 807 | 6 004 | 10 907 | 5 192 | 7 119 | 15 134 | 22 668 |
Other Interest Receivable Similar Income Finance Income | | | | | 176 | 151 | 303 | 486 | 134 | 53 | 512 |
Other Operating Income Format1 | | | | | | | | 1 103 | 14 526 | 5 317 | |
Other Taxation Social Security Payable | | | | | 35 394 | 58 215 | 16 316 | 7 813 | 18 457 | 6 861 | 5 870 |
Par Value Share | | | 1 | 1 | | 1 | 1 | 1 | 1 | 1 | 1 |
Prepayments Accrued Income | | | | | 25 619 | 44 985 | 52 965 | 55 728 | | | |
Profit Loss | | | | | 294 703 | 157 185 | 172 356 | 179 089 | 111 824 | 100 837 | 117 226 |
Profit Loss On Ordinary Activities Before Tax | | 149 800 | 232 871 | | 362 210 | 204 391 | 219 219 | 223 287 | 137 864 | 121 673 | 122 144 |
Property Plant Equipment Gross Cost | | | | | 582 141 | 573 780 | 700 181 | 678 220 | 630 340 | 595 320 | 864 708 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 28 889 | 40 214 | 52 187 | 47 859 | 38 709 | 31 435 | 64 463 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 67 507 | 47 206 | 46 863 | 44 198 | 26 040 | 20 836 | 4 918 |
Total Assets Less Current Liabilities | 288 260 | 343 742 | 429 239 | 493 883 | 697 079 | 761 089 | 857 909 | 905 434 | 1 156 585 | 943 512 | 1 184 527 |
Trade Creditors Trade Payables | | | | | 142 926 | 260 697 | 354 634 | 363 455 | 525 072 | 286 330 | 226 530 |
Trade Debtors Trade Receivables | | | | | 279 470 | 554 968 | 596 862 | 315 294 | 466 969 | 394 275 | 542 683 |
Turnover Revenue | | | | | 2 054 011 | 1 785 644 | 3 161 782 | 3 350 088 | 3 225 477 | 2 527 159 | 2 310 313 |
Creditors Due After One Year Total Noncurrent Liabilities | 423 | 0 | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 417 849 | 305 124 | | | | | | | | | |
Provisions For Liabilities Charges | 22 930 | 22 322 | 32 667 | 32 845 | | | | | | | |
Tangible Fixed Assets Additions | | 53 899 | 35 873 | 29 525 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 492 141 | 537 431 | 576 188 | 537 450 | | | | | | | |
Tangible Fixed Assets Depreciation | 331 534 | 377 867 | 360 834 | 335 723 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 53 187 | | | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | -6 854 | | | | | | | | | |
Tangible Fixed Assets Disposals | | -8 609 | 57 772 | 31 500 | | | | | | | |
Director Remuneration | | 7 700 | 7 930 | 8 040 | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | | 7 700 | 7 930 | | | | | | | | |
Accruals Deferred Income Within One Year | | 54 214 | 5 616 | 4 669 | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | | 1 749 | 10 114 | | | | | | | | |
Cash Bank | | 313 058 | 323 983 | 325 073 | | | | | | | |
Corporation Tax Due Within One Year | | 29 895 | 39 549 | 56 809 | | | | | | | |
Creditors Due After One Year | | | 5 925 | 1 801 | | | | | | | |
Creditors Due Within One Year | | 305 124 | 366 413 | 346 744 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | | 49 564 | 41 811 | 52 930 | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | 22 322 | 32 667 | 32 845 | | | | | | | |
Expenses Not Deductible For Tax Purposes | | 1 684 | 2 219 | | | | | | | | |
Gain Loss From Disposal Fixed Assets | | -1 754 | 15 322 | | | | | | | | |
Interest Payable Similar Charges | | 486 | 835 | | | | | | | | |
Loans From Directors Within One Year | | 49 422 | 7 504 | 6 943 | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | | 321 420 | 390 647 | 459 237 | | | | | | | |
Net Increase Decrease In Shareholders Funds | | 56 513 | | | | | | | | | |
Number Shares Allotted | | 4 | 4 | 4 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts | | 423 | 9 787 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | 5 925 | 1 801 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | 423 | 3 862 | 4 125 | | | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between One To Two Years | | | 4 393 | | | | | | | | |
Other Creditors Due Within One Year | | 3 663 | 2 549 | 6 916 | | | | | | | |
Other Creditors Including Taxation Social Security Within One Year Subtotal | | 186 832 | 129 507 | 97 042 | | | | | | | |
Other Interest Receivable Similar Income | | 144 | 143 | | | | | | | | |
Other Taxation Social Security Within One Year | | 4 777 | 10 810 | 11 453 | | | | | | | |
Other Timing Differences Leading To Decrease Increase In Taxation | | | 1 273 | | | | | | | | |
Prepayments Accrued Income Current Asset | | 13 784 | 12 981 | 17 733 | | | | | | | |
Profit Loss For Period | | 120 513 | 182 977 | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | -608 | 10 345 | 178 | | | | | | | |
Share Capital Allotted Called Up Paid | | 4 | 4 | 4 | | | | | | | |
Standard Nominal Tax Rate | | 20 | 21 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | -3 623 | 21 201 | 25 157 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 50 802 | 29 123 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | | 29 960 | 48 717 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | 29 287 | 49 894 | | | | | | | | |
Total Dividend Payment | | 64 000 | 113 750 | 135 500 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | | 29 895 | 39 549 | | | | | | | | |
Trade Creditors Within One Year | | 118 292 | 236 906 | 249 702 | | | | | | | |
Turnover Gross Operating Revenue | | 1 800 938 | 1 964 896 | | | | | | | | |
U K Current Corporation Tax | | 29 895 | 39 549 | | | | | | | | |
U K Current Corporation Tax On Income For Period | | 29 895 | 39 549 | | | | | | | | |
V A T Due Within One Year | | 44 438 | 59 617 | 6 127 | | | | | | | |