Profit & Loss |
Date of Accounts |
2011-04-30 | 2012-04-30 | 2021-04-30 | 2022-04-30 |
Currency |
GBP | GBP | GBP | GBP |
Net Worth | 1 285 737 | 1 340 271 | | |
|
Balance Sheet |
Cash Bank On Hand | | | 2 304 370 | 2 323 604 |
Current Assets | 728 631 | 888 501 | 4 799 393 | 4 773 264 |
Debtors | 362 534 | 733 648 | 2 480 423 | 2 429 990 |
Net Assets Liabilities | | | 5 285 912 | 4 958 778 |
Other Debtors | | | 467 452 | 544 093 |
Property Plant Equipment | | | 3 295 167 | 2 965 480 |
Total Inventories | | | 14 600 | 19 670 |
Cash Bank In Hand | 1 097 | 49 853 | | |
Net Assets Liabilities Including Pension Asset Liability | 1 285 737 | 1 340 271 | | |
Stocks Inventory | 365 000 | 105 000 | | |
Tangible Fixed Assets | 1 312 976 | 1 304 138 | | |
|
Capital & Reserves |
Called Up Share Capital | 10 002 | 10 002 | | |
Profit Loss Account Reserve | 1 275 735 | 1 330 269 | | |
Shareholder Funds | 1 285 737 | 1 340 271 | | |
|
Other Financial Data |
Audit Fees Expenses | | | 4 500 | 5 720 |
Accrued Liabilities Deferred Income | | | 305 715 | 257 155 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 5 077 944 | 5 433 794 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 825 686 |
Administrative Expenses | | | 1 996 926 | 1 945 509 |
Amounts Owed To Group Undertakings | | | 1 000 000 | 1 300 000 |
Amounts Recoverable On Contracts | | | 948 540 | 1 062 598 |
Average Number Employees During Period | | | 76 | 75 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 620 436 | 126 738 |
Cash Cash Equivalents Cash Flow Value | | | 2 304 370 | 2 323 604 |
Comprehensive Income Expense | | | 1 222 430 | 172 866 |
Corporation Tax Payable | | | 279 875 | 151 691 |
Corporation Tax Recoverable | | | | 126 488 |
Cost Sales | | | 7 503 057 | 6 848 566 |
Creditors | | | 88 400 | 3 980 |
Current Tax For Period | | | 179 280 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | 88 570 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 100 595 | 63 121 |
Depreciation Expense Property Plant Equipment | | | 799 517 | 880 242 |
Depreciation Impairment Expense Property Plant Equipment | | | 1 039 443 | 927 371 |
Dividends Paid | | | 500 000 | 500 000 |
Dividends Paid Classified As Financing Activities | | | -500 000 | -500 000 |
Dividends Paid On Shares Interim | | | 500 000 | 500 000 |
Finance Lease Liabilities Present Value Total | | | 88 400 | 3 980 |
Finance Lease Payments Owing Minimum Gross | | | 265 912 | 67 698 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 100 595 | -31 770 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -792 891 | -91 353 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 512 749 | -176 921 |
Gain Loss In Cash Flows From Change In Inventories | | | 1 920 | 5 070 |
Gain Loss On Disposals Property Plant Equipment | | | 198 936 | 253 476 |
Government Grant Income | | | 151 083 | 5 440 |
Gross Profit Loss | | | 3 369 093 | 2 270 095 |
Income Taxes Paid Refund Classified As Operating Activities | | | -200 001 | -200 000 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 702 986 | 19 234 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 927 371 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 20 945 | 5 469 |
Interest Payable Similar Charges Finance Costs | | | 20 945 | 5 469 |
Net Cash Flows From Used In Financing Activities | | | 834 871 | 698 214 |
Net Cash Flows From Used In Investing Activities | | | 883 176 | 344 208 |
Net Cash Flows From Used In Operating Activities | | | -2 421 033 | -1 061 656 |
Net Cash Generated From Operations | | | -2 641 979 | -1 267 125 |
Net Current Assets Liabilities | 96 526 | 204 707 | 2 359 615 | 2 429 439 |
Net Interest Paid Received Classified As Operating Activities | | | -20 945 | -5 469 |
Obligations Under Finance Leases Assumed Lessees | | | 265 912 | 67 698 |
Operating Profit Loss | | | 1 523 250 | 330 026 |
Other Creditors | | | 8 823 | 14 938 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 571 521 |
Other Disposals Property Plant Equipment | | | | 799 523 |
Other Operating Income Format1 | | | 151 083 | 5 440 |
Other Taxation Social Security Payable | | | 192 073 | 110 893 |
Par Value Share | | | 10 002 | 10 002 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -334 871 | -198 214 |
Pension Costs Defined Contribution Plan | | | 70 290 | 141 534 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 70 290 | 141 534 |
Prepayments Accrued Income | | | 4 925 | 1 200 |
Proceeds From Sales Property Plant Equipment | | | -441 854 | -481 478 |
Profit Loss | | | 1 222 430 | 172 866 |
Profit Loss On Ordinary Activities Before Tax | | | 1 502 305 | 324 557 |
Property Plant Equipment Gross Cost | | | 8 373 111 | 8 399 274 |
Purchase Property Plant Equipment | | | -1 325 030 | -825 686 |
Raw Materials Consumables | | | 14 600 | 19 670 |
Social Security Costs | | | 277 684 | 265 250 |
Staff Costs Employee Benefits Expense | | | 3 055 227 | 3 106 431 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 280 470 | 432 161 |
Tax Decrease From Utilisation Tax Losses | | | | -1 456 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 37 798 | 48 160 |
Tax Expense Credit Applicable Tax Rate | | | 285 438 | 61 666 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | -7 315 | 11 843 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 2 824 | 4 965 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 279 875 | 151 691 |
Total Assets Less Current Liabilities | 1 409 502 | 1 508 845 | 5 654 782 | 5 394 919 |
Total Deferred Tax Expense Credit | | | 100 595 | 151 691 |
Total Operating Lease Payments | | | 3 509 | 4 217 |
Trade Creditors Trade Payables | | | 682 143 | 597 121 |
Trade Debtors Trade Receivables | | | 1 028 773 | 463 867 |
Turnover Revenue | | | 10 872 150 | 9 118 661 |
Wages Salaries | | | 2 707 253 | 2 699 647 |
Creditors Due After One Year Total Noncurrent Liabilities | 123 765 | 168 574 | | |
Creditors Due Within One Year Total Current Liabilities | 632 105 | 683 794 | | |
Fixed Assets | 1 312 976 | 1 304 138 | | |
Tangible Fixed Assets Additions | | 410 981 | | |
Tangible Fixed Assets Cost Or Valuation | 2 730 064 | 2 987 309 | | |
Tangible Fixed Assets Depreciation | 1 417 088 | 1 683 171 | | |
Tangible Fixed Assets Depreciation Charge For Period | | 377 182 | | |
Tangible Fixed Assets Depreciation Disposals | | -111 099 | | |
Tangible Fixed Assets Disposals | | -153 736 | | |