Profit & Loss |
Date of Accounts |
2011-11-30 | 2012-11-30 | 2013-11-30 | 2014-11-30 | 2015-11-30 | 2016-11-30 | 2017-11-30 | 2018-11-30 | 2019-11-30 | 2020-11-30 | 2021-11-30 | 2022-11-30 | 2023-11-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 83 149 | 94 493 | 102 780 | 290 866 | 310 488 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 30 215 | 4 115 | 6 795 | 9 084 | 72 664 | 78 095 | 45 730 | 56 114 | 62 864 |
Current Assets | 65 579 | 51 519 | 358 250 | 48 694 | 50 548 | 43 820 | 8 447 | 41 136 | 75 753 | 79 575 | 52 296 | 57 651 | 64 466 |
Debtors | 18 240 | | 1 233 | 1 333 | 20 333 | 39 705 | 1 652 | 32 052 | 3 089 | 1 480 | 6 566 | 1 537 | 1 602 |
Net Assets Liabilities | | | | 290 866 | 310 488 | 423 440 | 448 347 | 456 297 | 523 065 | 517 107 | 674 671 | 678 358 | 682 550 |
Other Debtors | | | | | | | 908 | 908 | 908 | 908 | 908 | 908 | 908 |
Property Plant Equipment | | | | | 853 347 | 962 745 | 962 250 | 961 845 | 501 513 | 501 241 | 701 018 | 700 835 | 700 685 |
Cash Bank In Hand | 47 339 | 51 519 | 357 017 | 47 361 | 30 215 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 83 149 | 94 493 | 102 780 | 290 866 | 310 488 | | | | | | | | |
Tangible Fixed Assets | 612 746 | 652 179 | 645 622 | 854 082 | 853 347 | | | | | | | | |
Trade Debtors | | | 1 233 | 1 333 | | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 24 | 24 | 24 | 24 | 24 | | | | | | | | |
Profit Loss Account Reserve | 83 125 | 94 469 | 102 756 | 123 037 | 142 659 | | | | | | | | |
Shareholder Funds | 83 149 | 94 493 | 102 780 | 290 866 | 310 488 | | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | 5 839 | 3 150 | | | | | | | |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | | | | | | 5 258 | 3 455 | | 2 845 | 2 795 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 3 403 | 4 005 | 4 500 | 4 905 | 5 237 | 5 509 | 5 732 | 5 915 | 6 065 |
Administrative Expenses | | | 23 522 | 34 524 | 25 918 | 23 408 | 26 051 | 25 322 | -100 917 | 44 288 | 42 312 | 35 664 | 34 359 |
Amounts Owed To Directors | | | | | 152 516 | 152 516 | | | | | | | |
Amounts Owed To Other Related Parties Other Than Directors | | | | | | | | | | 14 002 | 14 004 | 14 014 | 14 019 |
Applicable Tax Rate | | | | | 20 | 20 | | | | | | | |
Average Number Employees During Period | | | | | | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 |
Bank Borrowings Overdrafts | 491 629 | 490 000 | 340 000 | 324 087 | 307 431 | 31 667 | 25 500 | 6 452 | | | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | 682 195 | 682 195 | 682 195 | 284 865 | 284 865 | 284 865 | 284 865 | 284 865 |
Comprehensive Income Expense | | | | | 19 622 | 127 352 | 24 907 | 7 950 | 173 503 | 10 842 | 167 164 | 13 047 | 13 192 |
Corporation Tax Payable | | | | | 4 915 | 6 259 | 6 064 | 1 869 | 3 712 | 3 349 | 1 707 | 2 874 | 3 130 |
Creditors | | | | 287 823 | 317 643 | 317 303 | 322 477 | 343 132 | 49 698 | 51 961 | 32 350 | 30 990 | 33 513 |
Current Tax For Period | | | | | 4 838 | 6 323 | | | | | | | |
Deferred Tax Liabilities | | | | | | 7 600 | | | | | | | |
Depreciation Expense Property Plant Equipment | | | | | 735 | 602 | 495 | 405 | 332 | 272 | 223 | 183 | 150 |
Depreciation Rate Used For Property Plant Equipment | | | | | | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 |
Disposals Property Plant Equipment | | | | | | | | | 510 000 | | | | |
Dividends Paid | | | | | | 14 400 | | | | 16 800 | 9 600 | 9 360 | 9 000 |
Dividends Paid On Shares | | | | | | 14 400 | | | | | | | |
Fixed Assets | 612 746 | 652 179 | 645 622 | 854 082 | 853 347 | | | | | | | | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | 110 000 | | | 47 163 | | 200 000 | | |
Gross Profit Loss | | | 47 350 | 54 009 | 65 533 | 68 808 | 69 241 | 45 373 | 28 681 | 61 904 | 49 183 | 51 585 | 49 849 |
Income Expense Recognised Directly In Equity | | | | | | -14 400 | | | | -16 800 | -9 600 | -9 360 | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | 7 600 | | | | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -54 | 64 | | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 602 | 495 | 405 | 332 | 272 | 223 | 183 | 150 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 15 155 | 14 125 | | | | | | | |
Interest Payable Similar Charges Finance Costs | | | | | 15 155 | 14 125 | 12 218 | 10 233 | 2 720 | | | | |
Net Current Assets Liabilities | -37 968 | -67 686 | -202 842 | -239 129 | -235 428 | -273 483 | -314 030 | -301 996 | 31 313 | 27 614 | 19 946 | 26 661 | 30 953 |
Net Deferred Tax Liability Asset | | | | | | 7 600 | | | | | | | |
Number Shares Issued Fully Paid | | | | | 24 | 24 | | | | | | | |
Operating Profit Loss | | | 23 828 | 61 036 | 39 615 | 45 400 | 43 190 | 20 051 | 129 598 | 17 616 | 6 871 | 15 921 | 15 490 |
Other Comprehensive Income Expense Net Tax | | | | | | 102 400 | | | | | 200 000 | | |
Other Creditors | | | | | 114 504 | 114 504 | 282 720 | 293 060 | 40 728 | 26 292 | 9 492 | 9 492 | 10 992 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 3 173 | | | | 832 |
Other Taxation Social Security Payable | | | | | 3 702 | 1 092 | | | | | | | |
Par Value Share | 1 | 1 | 1 | 1 | 1 | 1 | | | | | | | |
Profit Loss | | | | | 19 622 | 24 952 | 24 907 | 7 950 | 126 340 | 10 842 | -32 836 | 13 047 | 13 192 |
Profit Loss Before Tax | | | | | 24 460 | 31 275 | 30 972 | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | | 9 829 | 45 137 | 24 460 | 31 275 | 30 972 | 9 818 | 130 051 | 17 616 | 6 871 | 15 921 | 16 322 |
Property Plant Equipment Gross Cost | | | | | 856 750 | 966 750 | 966 750 | 966 750 | 506 750 | 506 750 | 706 750 | 706 750 | 706 750 |
Provisions | | | | | | 7 600 | | | | | | | |
Provisions Used | | | | | | -7 600 | | | | | | | |
Revenue From Rendering Services | | | | | 65 533 | 68 808 | | | | | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 7 600 | 7 600 | 7 600 | 4 503 | 8 293 | 46 293 | 46 293 | 46 293 |
Tax Expense Credit Applicable Tax Rate | | | | | 4 892 | 6 259 | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 4 838 | 6 323 | 6 065 | 1 868 | 3 711 | 6 774 | 39 707 | 2 874 | 3 130 |
Total Assets Less Current Liabilities | 574 778 | 584 493 | 442 780 | 614 953 | 617 919 | 689 262 | 648 220 | 659 849 | 532 826 | 528 855 | 720 964 | 727 496 | 731 638 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | 110 000 | | | 50 000 | | 200 000 | | |
Trade Creditors Trade Payables | | | | | 4 500 | 8 115 | 8 193 | 41 751 | | 8 318 | 7 147 | 4 610 | 5 372 |
Trade Debtors Trade Receivables | | | | | 20 333 | 39 705 | 744 | 31 144 | 2 181 | 572 | 5 658 | 629 | 694 |
Turnover Revenue | | | | | 65 533 | 68 808 | 69 241 | 45 373 | 28 681 | 61 904 | 49 183 | 51 585 | 49 849 |
Advances Credits Directors | | | | 152 516 | 152 516 | 152 516 | 165 316 | 174 916 | 29 278 | 4 746 | 4 746 | 4 746 | |
Advances Credits Made In Period Directors | | | | | | | 12 800 | 9 600 | 12 800 | 24 000 | | | |
Advances Credits Repaid In Period Directors | | | | | | | | | 158 438 | 48 532 | | | |
Director Remuneration | | | | 10 512 | 16 000 | 16 000 | | | | | | | |
Director Remuneration Benefits Including Payments To Third Parties | | | | 10 512 | 16 000 | | | | | | | | |
Accruals Deferred Income Within One Year | 5 188 | 6 194 | 5 940 | 2 699 | 5 839 | | | | | | | | |
Borrowings | | | 340 000 | 324 087 | | | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | | | | 426 | 436 | | | | | | | | |
Creditors Due After One Year | 491 629 | 490 000 | 340 000 | 324 087 | 307 431 | | | | | | | | |
Creditors Due Within One Year | 103 547 | 119 205 | 561 092 | 287 823 | 285 976 | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | | | 6 557 | 896 | 735 | | | | | | | | |
Expenses Not Deductible For Tax Purposes | | | | 565 | 735 | | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | | | | -353 | | | | | | | | |
Interest Payable Similar Charges | | | 14 005 | 15 899 | 15 155 | | | | | | | | |
Number Shares Allotted | 24 | 24 | 24 | 24 | 24 | | | | | | | | |
Other Creditors Due Within One Year | 92 862 | 92 862 | 550 066 | 276 620 | 267 020 | | | | | | | | |
Other Interest Receivable Similar Income | | | 6 | | | | | | | | | | |
Other Operating Income | | | | 41 551 | | | | | | | | | |
Profit Loss For Period | | | 8 287 | 2 730 | 19 622 | | | | | | | | |
Revaluation Reserve | | | | 167 805 | 167 805 | | | | | | | | |
Revaluation Surplus In Period | | | | 167 805 | | | | | | | | | |
Share Capital Allotted Called Up Paid | 24 | 24 | 24 | 24 | 24 | | | | | | | | |
Tangible Fixed Assets Additions | | 44 248 | | | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 644 697 | 688 945 | 688 945 | 856 750 | 856 750 | | | | | | | | |
Tangible Fixed Assets Depreciation | 31 951 | 36 766 | 43 323 | 2 668 | 3 403 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 4 815 | | 896 | 735 | | | | | | | | |
Tangible Fixed Assets Depreciation Other Increase Decrease | | | | -41 551 | | | | | | | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | | | 167 805 | | | | | | | | | |
Taxation Social Security Due Within One Year | 4 728 | 4 032 | 1 920 | 2 967 | 8 617 | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | | | | 717 | 4 892 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | 1 542 | 856 | 4 838 | | | | | | | | |
Total Dividend Payment | | | | 24 000 | | | | | | | | | |
Total Recognised Gain Loss For Period | | | 8 287 | 212 086 | | | | | | | | | |
Trade Creditors Within One Year | 769 | 16 117 | 3 166 | 5 537 | 4 500 | | | | | | | | |
Turnover Gross Operating Revenue | | | 47 350 | 54 009 | 65 533 | | | | | | | | |
U K Current Corporation Tax | | | | 856 | 4 838 | | | | | | | | |
U K Current Corporation Tax On Income For Period | | | | 856 | 4 838 | | | | | | | | |