Profit & Loss |
Date of Accounts |
2015-08-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
| | | |
Net Worth | 1 | | | |
|
Balance Sheet |
Cash Bank On Hand | | 289 253 | 613 595 | 308 245 |
Current Assets | | 3 621 501 | 3 925 448 | 4 126 723 |
Debtors | | 3 310 031 | 3 293 663 | 3 790 426 |
Net Assets Liabilities | | 2 004 574 | 2 429 773 | 3 237 129 |
Other Debtors | | 368 869 | 572 450 | 288 806 |
Property Plant Equipment | | 10 521 577 | 10 321 615 | 11 327 776 |
Total Inventories | | 22 217 | 18 190 | 28 052 |
Cash Bank In Hand | 1 | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 | | | |
|
Capital & Reserves |
Shareholder Funds | 1 | | | |
|
Other Financial Data |
Audit Fees Expenses | | 7 500 | 7 500 | 8 250 |
Accrued Liabilities Deferred Income | | 184 747 | 403 447 | 251 957 |
Accumulated Amortisation Impairment Intangible Assets | | 760 000 | 760 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | 1 561 806 | 2 384 265 | 3 281 758 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 911 820 | 2 207 486 |
Administrative Expenses | | 2 322 731 | 2 929 172 | 3 051 017 |
Amounts Owed By Group Undertakings | | 186 182 | 39 047 | 4 672 |
Amounts Owed To Group Undertakings | | | 144 589 | 216 476 |
Average Number Employees During Period | | 38 | 35 | 36 |
Bank Borrowings | | 5 742 725 | 5 734 004 | 5 320 072 |
Bank Borrowings Overdrafts | | 5 178 776 | 5 170 123 | 4 738 924 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | -42 603 |
Bank Overdrafts | | | | 42 603 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 258 371 | 206 697 | 160 579 |
Cash Cash Equivalents Cash Flow Value | | 289 253 | 613 595 | 265 642 |
Corporation Tax Payable | | 80 632 | 163 661 | |
Cost Sales | | 9 829 787 | 9 682 344 | 11 604 242 |
Creditors | | 6 234 349 | 6 287 226 | 6 210 093 |
Current Tax For Period | | -107 772 | 84 630 | -4 671 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | -52 119 | 52 119 | 201 408 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 349 054 | 97 633 | 123 565 |
Depreciation Expense Property Plant Equipment | | 485 513 | 943 380 | |
Depreciation Impairment Expense Property Plant Equipment | | 518 338 | 1 004 334 | 1 086 891 |
Finance Lease Liabilities Present Value Total | | 1 055 573 | 1 117 103 | 1 471 169 |
Finance Lease Payments Owing Minimum Gross | | 1 639 292 | 1 701 873 | 2 236 440 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | 249 433 | 395 817 | 601 716 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | -1 294 | | 45 033 |
Further Item Interest Expense Component Total Interest Expense | | | 2 015 | 11 800 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 29 656 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 3 460 790 | 2 462 027 | 1 349 555 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -41 272 | -7 829 | -26 913 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -1 103 382 | 334 052 | -161 518 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 200 882 | -37 024 | 478 729 |
Gain Loss In Cash Flows From Change In Inventories | | 2 759 | -4 027 | 9 862 |
Gain Loss On Disposals Property Plant Equipment | | 63 236 | 5 052 | 12 804 |
Government Grant Income | | | 56 063 | 35 147 |
Gross Profit Loss | | 3 704 001 | 3 837 633 | 4 364 218 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -113 958 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 1 294 | -1 601 | 1 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 1 004 334 | 1 086 891 |
Intangible Assets Gross Cost | | 760 000 | 760 000 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 206 157 | 231 892 | 220 609 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 70 273 | 72 637 | 70 478 |
Interest Payable Similar Charges Finance Costs | | 276 430 | 306 544 | 302 887 |
Net Cash Flows From Used In Operating Activities | | -2 459 683 | -1 364 261 | -1 760 715 |
Net Cash Generated From Operations | | -2 736 113 | -1 670 805 | -2 177 560 |
Net Current Assets Liabilities | | -1 839 647 | -1 011 857 | -917 789 |
Net Interest Paid Received Classified As Operating Activities | | -276 430 | -306 544 | -302 887 |
Operating Profit Loss | | 1 381 270 | 964 524 | 1 430 546 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 181 875 | 189 398 |
Other Disposals Property Plant Equipment | | | 289 323 | 303 832 |
Other Operating Income Format1 | | | 56 063 | 117 345 |
Other Remaining Borrowings | | 1 927 880 | 1 670 027 | 1 539 006 |
Other Taxation Social Security Payable | | 32 775 | 15 913 | 130 993 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -733 188 | -386 712 | -787 822 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 13 056 | 12 836 | 11 915 |
Prepayments Accrued Income | | 89 375 | 117 484 | 253 272 |
Proceeds From Borrowings Classified As Financing Activities | | -2 064 | | |
Proceeds From Sales Property Plant Equipment | | -750 299 | -112 500 | -127 238 |
Profit Loss | | 915 677 | 425 199 | 807 356 |
Profit Loss On Ordinary Activities Before Tax | | 1 104 840 | 657 980 | 1 127 659 |
Property Plant Equipment Gross Cost | | 12 083 383 | 12 705 880 | 14 609 534 |
Purchase Other Long-term Assets Classified As Investing Activities | | | -20 656 | -18 034 |
Purchase Property Plant Equipment | | -6 523 712 | -478 477 | -885 097 |
Raw Materials Consumables | | 22 217 | 18 190 | 28 052 |
Repayments Borrowings Classified As Financing Activities | | | -257 853 | -131 021 |
Social Security Costs | | 46 744 | 47 721 | 70 405 |
Staff Costs Employee Benefits Expense | | 796 031 | 807 066 | 959 318 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 443 007 | 592 759 | 962 765 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 125 030 |
Tax Expense Credit Applicable Tax Rate | | 209 920 | 125 016 | 214 255 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | -52 119 | 52 119 | 201 408 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 31 362 | 57 247 | 13 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 189 163 | 232 781 | 320 303 |
Total Assets Less Current Liabilities | | 8 681 930 | 9 309 758 | 10 409 987 |
Total Borrowings | | 7 670 605 | 7 404 031 | 6 901 681 |
Total Current Tax Expense Credit | | -106 478 | 83 029 | -49 703 |
Total Deferred Tax Expense Credit | | 295 641 | 149 752 | 370 006 |
Total Operating Lease Payments | | 1 623 965 | 1 566 855 | 1 539 219 |
Trade Creditors Trade Payables | | 1 920 440 | 1 351 350 | 1 440 822 |
Trade Debtors Trade Receivables | | 2 665 605 | 2 564 682 | 3 243 676 |
Turnover Revenue | | 13 533 788 | 13 519 977 | 15 968 460 |
Wages Salaries | | 736 231 | 746 509 | 876 998 |
Number Shares Allotted | 100 | | | |
Par Value Share | 0 | | | |
Share Capital Allotted Called Up Paid | 1 | | | |