Profit & Loss |
Date of Accounts |
2011-07-31 | 2012-07-31 | 2013-07-31 | 2014-03-31 | 2014-07-31 | 2014-10-31 | 2015-07-31 | 2016-04-30 | 2017-04-30 | 2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-10-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 101 306 | 145 953 | -34 547 | -75 342 | -75 242 | 6 499 | 125 898 | 159 871 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | | 263 349 | 32 183 | 256 229 | 229 330 | 1 134 379 | 182 014 | 320 859 |
Current Assets | 440 002 | 520 168 | 355 353 | 308 216 | 308 216 | 567 525 | 811 768 | 810 264 | 872 960 | 2 449 677 | 3 185 155 | 4 625 916 | 5 046 620 | 6 099 870 |
Debtors | 359 537 | 498 142 | 333 328 | 287 219 | 287 219 | 525 258 | 798 165 | 536 915 | 830 777 | 2 183 448 | 2 945 825 | 3 099 675 | 4 864 606 | 5 779 011 |
Net Assets Liabilities | | | | | | | | | 175 224 | 337 981 | 712 655 | 380 448 | 431 098 | 597 780 |
Other Debtors | | | | | | | | 37 211 | 40 646 | | 223 801 | 732 176 | 1 973 896 | 3 240 196 |
Property Plant Equipment | | | | | | | | 27 715 | 97 111 | 190 905 | 591 361 | 589 026 | 525 990 | 664 978 |
Total Inventories | | | | | | | | 10 000 | 10 000 | 10 000 | 10 000 | 40 862 | | |
Cash Bank In Hand | 63 008 | 8 933 | 8 932 | 2 903 | 2 903 | 29 767 | 3 603 | 263 349 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 101 306 | 145 953 | -34 547 | -75 342 | -75 242 | 6 499 | 125 898 | | | | | | | |
Stocks Inventory | 17 457 | 13 093 | 13 093 | 18 094 | 18 094 | 12 500 | 10 000 | 10 000 | | | | | | |
Tangible Fixed Assets | 32 987 | 26 755 | 26 756 | 29 484 | 29 484 | 24 233 | 27 905 | 27 715 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 10 000 | 10 000 | 10 000 | 10 000 | 10 100 | 10 100 | 10 100 | 10 100 | | | | | | |
Profit Loss Account Reserve | 91 306 | 135 953 | -44 547 | -85 342 | -3 601 | -3 601 | 115 798 | 149 771 | | | | | | |
Shareholder Funds | 101 306 | 145 953 | -34 547 | -75 342 | -75 242 | 6 499 | 125 898 | 159 871 | | | | | | |
|
Other Financial Data |
Secured Debts | 29 272 | 21 772 | | | | | | | | | | | | |
Audit Fees Expenses | | | | | | | | | | | | | 10 133 | 14 000 |
Accrued Liabilities Deferred Income | | | | | | | | | | | | 331 059 | 72 676 | 68 215 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | 67 468 | 94 145 | 128 874 | 185 531 | 358 804 | 557 442 | 828 772 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 96 073 | | | 170 938 | 135 602 | 410 318 |
Administrative Expenses | | | | | | | | | | | | 2 641 633 | 3 131 073 | 2 628 366 |
Average Number Employees During Period | | | | | | | | | | | 37 | 55 | 72 | 51 |
Bank Borrowings | | | | | | | | | | | | 1 157 233 | 1 824 724 | 1 508 549 |
Bank Borrowings Overdrafts | | | | | | | | 27 500 | 27 500 | | | 950 000 | 1 484 846 | 1 246 655 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | | | | | | | | | | -1 988 |
Bank Overdrafts | | | | | | | | | | | | | | 1 988 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | 229 330 | 1 134 379 | 182 014 | 318 871 |
Cash Receipts From Sales Interests In Associates | | | | | | | | | | | | | 132 909 | |
Corporation Tax Payable | | | | | | | | 46 679 | 44 685 | 101 049 | 150 000 | 135 292 | 184 361 | 147 152 |
Corporation Tax Recoverable | | | | | | | | | | 18 076 | 18 076 | | | |
Cost Sales | | | | | | | | | | | | 9 947 760 | 11 969 577 | 11 317 355 |
Creditors | | | | | | | | 33 923 | 57 680 | 42 917 | 235 044 | 1 074 555 | 1 789 332 | 1 672 413 |
Current Tax For Period | | | | | | | | | | | | 153 368 | 31 822 | 14 716 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | | | | | | 9 441 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | | 6 069 | -5 163 | 35 869 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | | 173 273 | 198 638 | 271 330 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | | | 173 273 | 198 638 | 271 330 |
Dividends Paid | | | | | | | | 74 000 | 76 850 | | 323 102 | 618 319 | 49 038 | 87 115 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | | -618 319 | -49 038 | -87 115 |
Dividends Paid On Shares Interim | | | | | | | | | | | | 618 319 | 49 038 | 87 115 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | | | 124 555 | 304 486 | 425 758 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | | | 283 835 | 493 091 | 708 357 |
Finished Goods Goods For Resale | | | | | | | | | | | | 40 862 | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | | | -1 157 233 | -667 491 | 316 175 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | | | | | | | | | 9 441 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | | 5 717 | 42 151 | 77 088 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | | | -38 542 | -67 156 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | | 669 249 | 6 807 254 | 6 082 927 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | | -345 230 | 262 635 | -1 116 376 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | | 171 926 | 1 632 022 | 882 298 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | | | 30 862 | -40 862 | |
Government Grant Income | | | | | | | | | | | | 119 171 | 4 375 | |
Gross Profit Loss | | | | | | | | | | | | 2 910 281 | 3 332 735 | 2 959 002 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | | -42 490 | 59 287 | 15 231 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | | -107 510 | -42 040 | -67 156 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | 26 677 | 40 015 | | 173 273 | 198 638 | 271 330 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | | | 22 406 | 25 859 | 99 756 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | | | 21 657 | 53 754 | 58 936 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | | -49 780 | -121 764 | -235 780 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | | 49 780 | 121 764 | 235 780 |
Interest Received Classified As Investing Activities | | | | | | | | | | | | | -34 | -1 811 |
Net Cash Generated From Operations | | | | | | | | | | | | -703 534 | 1 449 120 | -986 044 |
Net Current Assets Liabilities | 89 569 | 132 948 | -47 553 | 48 924 | 11 524 | 67 241 | 161 312 | 171 622 | 154 244 | 222 840 | 447 994 | 963 702 | 1 787 002 | 1 743 087 |
Net Finance Income Costs | | | | | | | | | | | | | 34 | 1 811 |
Operating Profit Loss | | | | | | | | | | | | 387 819 | 206 037 | 480 636 |
Other Creditors | | | | | | | | 6 423 | 57 680 | 42 917 | 235 044 | 124 555 | 739 676 | 892 391 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 5 286 | | | | |
Other Disposals Property Plant Equipment | | | | | | | | | | 9 088 | | | | |
Other Interest Income | | | | | | | | | | | | | 34 | 1 811 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | | | 34 | 1 811 |
Other Operating Income Format1 | | | | | | | | | | | | 119 171 | 4 375 | 150 000 |
Other Taxation Social Security Payable | | | | | | | | 318 343 | 274 209 | 449 646 | 454 223 | 707 565 | 449 174 | 978 954 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | | -74 191 | 164 088 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | | 53 867 | 73 606 | 41 726 |
Prepayments Accrued Income | | | | | | | | | | | | 48 987 | 190 590 | 244 355 |
Profit Loss | | | | | | | | 107 973 | 92 203 | 162 757 | 697 776 | 286 112 | 99 688 | 253 797 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | | 338 039 | 84 307 | 246 667 |
Property Plant Equipment Gross Cost | | | | | | | | 95 183 | 191 256 | 319 779 | 776 892 | 947 830 | 1 083 432 | 1 493 750 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | 18 451 | 32 847 | 91 656 | 97 725 | | |
Purchase Property Plant Equipment | | | | | | | | | | | | -170 938 | -90 434 | |
Social Security Costs | | | | | | | | | | | | 162 961 | 160 852 | 161 787 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | | 2 706 869 | 3 205 027 | 2 325 147 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | | 97 725 | 92 562 | 137 872 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | | 64 227 | 16 018 | 46 867 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | | | 33 103 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | | -12 300 | 16 080 | 18 482 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | | 51 927 | -15 381 | -7 130 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | | 137 611 | | | | |
Total Assets Less Current Liabilities | 122 556 | 159 703 | -20 797 | 78 408 | 41 008 | 91 474 | 181 479 | 199 337 | 251 355 | 413 745 | 1 039 355 | 1 903 728 | 2 312 992 | 2 408 065 |
Total Borrowings | | | | | | | | | | | | 950 000 | 1 824 724 | 1 510 537 |
Total Current Tax Expense Credit | | | | | | | | | | | | 45 858 | -10 218 | -52 440 |
Total Deferred Tax Expense Credit | | | | | | | | | | | | | -5 163 | 45 310 |
Trade Creditors Trade Payables | | | | | | | | 188 154 | 253 207 | 776 795 | 789 604 | 685 512 | 1 285 248 | 1 723 590 |
Trade Debtors Trade Receivables | | | | | | | | 499 704 | 790 131 | 1 823 941 | 2 703 948 | 2 718 499 | 2 700 120 | 2 294 460 |
Turnover Revenue | | | | | | | | | | | | 12 858 041 | 15 302 312 | 14 276 357 |
Wages Salaries | | | | | | | | | | | | 2 490 041 | 2 970 569 | 2 121 634 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | | | | | 32 000 | 51 667 | 13 232 |
Director Remuneration | | | | | | | | | | | | 434 017 | 490 959 | 370 964 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | | | | 466 017 | 542 626 | 384 196 |
Creditors Due After One Year Total Noncurrent Liabilities | 21 250 | 13 750 | | | | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 357 933 | 402 907 | | | | | | | | | | | | |
Fixed Assets | 32 987 | 26 755 | 26 756 | 29 484 | 24 233 | 24 233 | 27 905 | | | | | | | |
Prepayments Accrued Income Not Expressed Within Current Asset Sub-total | 7 500 | 15 687 | | | | | | | | | | | | |
Tangible Fixed Assets Additions | | 2 687 | | | | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 60 961 | 63 648 | | | | | | | | | | | | |
Tangible Fixed Assets Depreciation | 27 974 | 36 893 | | | | | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 8 919 | | | | | | | | | | | | |
Creditors Due After One Year | | | 13 750 | 153 750 | 116 250 | 80 000 | 57 738 | 33 923 | | | | | | |
Creditors Due Within One Year | | | 402 906 | 259 292 | 500 284 | 500 284 | 658 194 | 638 642 | | | | | | |
Number Shares Allotted | | | 10 000 | 10 000 | 10 100 | 10 100 | 10 100 | 10 100 | | | | | | |
Par Value Share | | | | 1 | | 1 | 1 | 1 | | | | | | |
Provisions For Liabilities Charges | | | | | 4 975 | 4 975 | 5 581 | 5 543 | | | | | | |
Share Capital Allotted Called Up Paid | | | | | | | 10 100 | 10 100 | | | | | | |
Value Shares Allotted | | | 10 000 | 10 000 | 10 100 | 10 100 | 10 100 | | | | | | | |