Profit & Loss |
Date of Accounts |
2011-08-31 | 2012-08-31 | 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 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 | 1 | 528 | 318 681 | 362 339 | 453 989 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 522 | 298 879 | 588 816 | 681 650 | 2 221 178 | 2 606 887 | 2 057 282 |
Current Assets | | 1 | 150 578 | 856 583 | 1 113 734 | 2 050 143 | 2 411 882 | 2 637 301 | 2 431 680 | 4 160 853 | 4 985 985 | 4 527 026 |
Debtors | | | 150 578 | 855 901 | 1 057 932 | 2 049 621 | 2 113 003 | 2 048 485 | 1 750 030 | 1 939 675 | 2 379 098 | 2 469 744 |
Net Assets Liabilities | | | | | | 434 847 | 462 714 | 623 207 | 814 058 | 1 370 264 | 1 879 444 | 1 918 435 |
Other Debtors | | | | | | 133 291 | 127 855 | 71 540 | 262 056 | 243 510 | 215 456 | 240 052 |
Property Plant Equipment | | | | | | 530 782 | 835 713 | 1 883 518 | 1 647 362 | 2 147 302 | 2 076 029 | 2 513 349 |
Cash Bank In Hand | 1 | 1 | 70 000 | 682 | 55 802 | 522 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | | 1 | 528 | 318 681 | 362 339 | 453 989 | | | | | | |
Tangible Fixed Assets | | | 224 969 | 319 619 | 346 168 | 530 782 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 1 | 1 | 1 | 1 | | | | | | |
Profit Loss Account Reserve | | | 527 | 318 680 | 362 338 | 453 988 | | | | | | |
Shareholder Funds | 1 | 1 | 528 | 318 681 | 362 339 | 453 989 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 1 250 | 9 000 |
Accrued Liabilities Deferred Income | | | | | | | | | | 154 204 | 304 027 | 300 982 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 281 116 | 564 222 | 802 213 | 943 364 | 1 415 685 | 1 632 132 | 2 237 271 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | 467 146 | 1 042 459 |
Administrative Expenses | | | 319 502 | | 745 273 | | | | | 3 913 929 | 4 811 872 | 4 808 993 |
Amounts Owed By Group Undertakings | | | | | | | | | 96 070 | 241 488 | 833 392 | 664 580 |
Average Number Employees During Period | | | | | | | 26 | 31 | 39 | 45 | 59 | 63 |
Bank Borrowings | | | | | | 365 984 | | | | 789 074 | 863 240 | 677 416 |
Bank Borrowings Overdrafts | | | 21 449 | | 63 065 | 222 220 | 334 647 | 722 591 | 503 358 | 625 240 | 676 314 | 475 151 |
Bank Overdrafts | | | | | | 121 847 | 109 314 | 13 912 | | 420 528 | 328 778 | 255 753 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | | | 1 021 614 | 942 173 | 1 469 492 |
Corporation Tax Payable | | | | | | | | | | 108 956 | 164 482 | 167 661 |
Cost Sales | | | 1 010 382 | | 3 516 797 | | | | | 9 394 462 | 9 930 145 | 8 433 001 |
Creditors | | | | | | 604 548 | 768 622 | 1 304 802 | 905 439 | 1 292 496 | 1 321 974 | 1 558 455 |
Current Tax For Period | | | | | | | | | | 59 135 | 164 482 | 1 690 |
Deferred Income | | | | | | | | | | 138 717 | 135 817 | 132 917 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | 75 696 | 13 667 | 180 551 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | 314 057 | 493 308 |
Dividends Paid | | | | | | | | | | 139 400 | 275 500 | 562 330 |
Dividends Paid On Shares Final | | | | | | | | | | 139 400 | 275 500 | 562 330 |
Finance Lease Liabilities Present Value Total | | | | | | 238 564 | 433 975 | 582 211 | 402 081 | 667 256 | 645 660 | 1 083 304 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | 1 039 173 | 1 029 026 | 1 652 654 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | -28 455 | |
Government Grant Income | | | | | | | | | | 48 664 | 28 905 | 3 806 |
Gross Profit Loss | | | 390 744 | | 974 554 | | | | | 4 814 942 | 5 780 461 | 5 647 131 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | 30 673 | -60 048 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 216 084 | 260 334 | 320 879 | 472 321 | 453 964 | 605 139 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | 66 759 | 60 130 | 55 482 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 49 730 | 67 962 | 73 418 |
Interest Income On Bank Deposits | | | | | | | | | | 1 192 | 157 | 973 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 116 489 | 128 092 | 128 900 |
Net Current Assets Liabilities | | 1 | -60 580 | 215 861 | 221 278 | 601 301 | 496 615 | 158 000 | 184 393 | 703 412 | 1 327 010 | 1 345 713 |
Net Finance Income Costs | | | | | | | | | | 1 192 | 177 | 973 |
Operating Profit Loss | | | 71 242 | | 229 281 | | | | | 976 407 | 1 030 696 | 911 489 |
Other Creditors | | | | | | 391 156 | 453 483 | 708 193 | 436 786 | 713 461 | 10 817 | 17 914 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 237 518 | |
Other Disposals Property Plant Equipment | | | | | | | | | | | 321 973 | |
Other Interest Income | | | | | | | | | | | 20 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 1 192 | 177 | 973 |
Other Operating Income Format1 | | | | | | | | | | 75 394 | 62 107 | 73 351 |
Other Taxation Social Security Payable | | | | | | 232 666 | 396 063 | 216 970 | 368 544 | 876 558 | 748 485 | 218 178 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 30 855 | 38 339 | 43 557 |
Prepayments Accrued Income | | | | | | | | | | 45 320 | 58 260 | 51 671 |
Profit Loss | | | | | | | | | | 695 606 | 784 680 | 601 321 |
Profit Loss On Ordinary Activities Before Tax | | | 70 044 | | 210 714 | | | | | 861 110 | 902 781 | 783 562 |
Property Plant Equipment Gross Cost | | | | | | 882 790 | 1 399 935 | 2 685 731 | 2 590 726 | 3 562 987 | 3 708 161 | 4 750 620 |
Social Security Costs | | | | | | | | | | 159 043 | 205 260 | 223 967 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 1 676 608 | 2 367 587 | 2 400 278 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | 187 954 | 201 621 | 382 172 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 163 611 | 171 528 | 148 877 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | | | | -60 048 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | 4 564 | 33 211 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | -28 780 | 2 057 | 153 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 165 504 | 118 101 | 182 241 |
Total Assets Less Current Liabilities | 1 | 1 | 164 389 | 535 480 | 567 446 | 1 132 083 | 1 332 328 | 2 041 518 | 1 831 755 | 2 850 714 | 3 403 039 | 3 859 062 |
Total Borrowings | | | | | | 924 614 | 1 260 459 | 1 480 110 | 945 079 | 1 459 701 | 1 192 018 | 933 169 |
Total Current Tax Expense Credit | | | | | | | | | | 89 808 | 104 434 | 1 690 |
Total Operating Lease Payments | | | | | | | | | | 309 631 | 291 414 | 187 835 |
Trade Creditors Trade Payables | | | | | | 425 842 | 555 089 | 932 435 | 944 156 | 1 331 671 | 1 396 277 | 1 316 293 |
Trade Debtors Trade Receivables | | | | | | 1 916 330 | 1 985 148 | 1 976 945 | 1 391 904 | 1 454 677 | 1 271 990 | 1 513 441 |
Turnover Revenue | | | | | | | | | | 14 209 404 | 15 710 606 | 14 080 132 |
Wages Salaries | | | | | | | | | | 1 486 710 | 2 123 988 | 2 132 754 |
Director Remuneration | | | | | | | | | | 17 299 | 17 566 | 18 388 |
Bank Overdrafts Secured | | | 21 449 | | 63 065 | 121 847 | | | | | | |
Creditors Due After One Year | | | 95 495 | 170 382 | 151 770 | 604 548 | | | | | | |
Creditors Due Within One Year | | | 281 158 | 640 722 | 892 456 | 1 429 700 | | | | | | |
Debtors Due Within One Year | | | 150 578 | | 1 057 932 | 2 049 621 | | | | | | |
Deferred Tax Liability | | | 13 366 | | 53 337 | 92 688 | | | | | | |
Depreciation Tangible Fixed Assets Expense | | | 36 385 | | 15 157 | 11 474 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 3 870 | 22 343 | 179 728 | | | |
Disposals Property Plant Equipment | | | | | | | 5 662 | 32 685 | 300 941 | | | |
Increase Decrease In Property Plant Equipment | | | | | | | 495 140 | 529 399 | 87 740 | 674 259 | | |
Interest Payable Similar Charges | | | 1 198 | | 18 586 | | | | | | | |
Number Shares Allotted | | 1 | 1 | 1 | 1 | 1 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | 95 495 | | 151 770 | 238 564 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | | 47 100 | | 111 169 | 157 816 | | | | | | |
Other Creditors Due Within One Year | | | 4 237 | | 122 091 | 391 156 | | | | | | |
Other Interest Receivable Similar Income | | | | | 19 | | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | | | | | |
Profit Loss For Period | | | 55 527 | | 168 658 | | | | | | | |
Provisions Additional Amounts Provided | | | 13 366 | | | 39 351 | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 92 688 | 100 992 | 113 509 | 112 258 | 187 954 | | |
Provisions For Liabilities Charges | | | 13 366 | 46 417 | 53 337 | 92 688 | | | | | | |
Secured Debts | | | 164 044 | 298 272 | 445 331 | 905 472 | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | 1 | 1 | 1 | | | | | | |
Tangible Fixed Assets Additions | | | 154 420 | 208 259 | 127 470 | 295 807 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | | 299 959 | 459 513 | 586 983 | 776 640 | | | | | | |
Tangible Fixed Assets Depreciation | | | 74 990 | 139 894 | 240 815 | 352 008 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 38 605 | 77 080 | 100 921 | 99 719 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 12 176 | | | | | | | | |
Tangible Fixed Assets Disposals | | | | 48 705 | | | | | | | | |
Taxation Social Security Due Within One Year | | | 65 653 | | 318 461 | 232 666 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | 14 517 | | 42 056 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 522 807 | 1 318 481 | 205 936 | 972 261 | | |
Total Dividend Payment | | | 55 000 | | | | | | | | | |
Trade Creditors Within One Year | | | 127 719 | | 277 670 | 425 842 | | | | | | |
Turnover Gross Operating Revenue | | | 1 401 126 | | 4 491 351 | | | | | | | |
U K Current Corporation Tax | | | 1 151 | | 35 136 | | | | | | | |
U K Deferred Tax | | | 13 366 | | 6 920 | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | | | 6 235 | | 20 461 | 19 231 | | | | | | |