Profit & Loss |
Date of Accounts |
2012-05-31 | 2013-05-31 | 2014-05-31 | 2015-05-31 | 2016-05-31 | 2017-05-31 | 2018-05-31 | 2019-05-31 | 2020-05-31 | 2021-05-31 | 2022-05-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 042 733 | 294 107 | 371 022 | 299 442 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 48 586 | 127 810 | 156 761 | 258 043 | 313 109 | 377 869 | 569 658 | 709 103 |
Current Assets | 1 561 453 | 780 102 | 874 769 | 505 480 | 531 826 | 558 892 | 740 729 | 871 807 | 789 137 | 957 723 | 1 130 825 |
Debtors | 1 518 136 | 711 345 | 787 472 | 456 894 | 404 016 | 402 131 | 482 686 | 558 698 | 411 268 | 388 065 | 421 722 |
Net Assets Liabilities | | | | 299 442 | 344 498 | 352 965 | 536 602 | 632 468 | 573 160 | 756 947 | 821 824 |
Other Debtors | | | | | 8 039 | 300 | 423 976 | 484 394 | 346 322 | 325 023 | 335 973 |
Property Plant Equipment | | | | 1 582 | 1 186 | 890 | 7 418 | 4 251 | 18 322 | 76 710 | 83 525 |
Cash Bank In Hand | 43 317 | 68 757 | 87 297 | 48 586 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 042 733 | 294 107 | 371 022 | 299 442 | | | | | | | |
Tangible Fixed Assets | 3 752 | 2 814 | 2 110 | 1 582 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 3 333 | 3 333 | 3 333 | 3 333 | | | | | | | |
Profit Loss Account Reserve | 919 733 | 171 107 | 248 022 | 176 442 | | | | | | | |
Shareholder Funds | 1 042 733 | 294 107 | 371 022 | 299 442 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 5 700 | 6 000 | 6 000 | 6 000 | 6 000 | 6 500 | 6 750 | 7 100 | 7 500 | 8 000 | 8 500 |
Accrued Liabilities Deferred Income | | | | 21 820 | 23 481 | 30 268 | 30 385 | 28 937 | 44 711 | 38 659 | 39 554 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 63 187 | 63 583 | 63 879 | 66 351 | 69 518 | 74 933 | 100 730 | 112 176 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 9 000 | | 19 486 | 84 185 | 65 936 |
Administrative Expenses | 485 223 | 1 226 129 | 485 081 | 531 521 | 525 781 | 594 592 | 653 064 | 616 831 | 761 788 | 735 322 | 733 467 |
Average Number Employees During Period | | | | | | 10 | 11 | 12 | 12 | 10 | 9 |
Cash Cash Equivalents Cash Flow Value | | | | 48 586 | 127 810 | | 258 043 | 313 109 | 377 869 | 569 658 | 709 103 |
Corporation Tax Payable | | | | | 11 377 | 17 722 | 59 352 | 70 639 | 33 503 | 62 969 | 107 746 |
Creditors | | | | 207 304 | 188 277 | 206 639 | 210 135 | 242 782 | 232 368 | 277 486 | 389 770 |
Current Tax For Period | | | | -17 789 | 11 377 | 17 722 | 59 353 | 70 639 | 33 503 | 62 969 | 107 746 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | -59 | 1 232 | -602 | 1 123 | -1 931 | 2 756 |
Depreciation Expense Property Plant Equipment | | | | 528 | 396 | 296 | 2 472 | 3 167 | 5 415 | 25 797 | 11 446 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | 3 167 | 5 415 | 25 797 | 11 446 |
Dividends Paid | | | | | | 55 028 | 60 061 | 202 713 | 200 180 | 73 483 | 400 360 |
Dividends Paid Classified As Financing Activities | | | | | | -55 028 | -60 061 | -202 713 | -200 180 | -73 483 | -400 360 |
Dividends Paid On Shares Interim | | | | | | 55 028 | | 202 713 | 200 180 | 73 483 | 400 360 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | 45 335 | |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | 45 335 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | -59 | 470 | 602 | 1 123 | 4 901 | 2 175 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 30 000 | 40 008 | | 463 334 | 423 334 | 383 334 | 343 334 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -278 735 | -34 078 | 13 246 | | -21 360 | -26 722 | 29 683 | -112 842 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 390 581 | -63 997 | -12 448 | | 76 012 | -147 430 | -23 203 | 33 657 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | 2 430 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -19 855 | 17 789 | 2 956 | -17 723 | -59 352 | -70 639 | -33 503 | -62 969 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -38 711 | 79 224 | 28 951 | | -55 066 | -64 760 | -191 789 | -139 445 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | 1 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 396 | 296 | 2 472 | 3 167 | 5 415 | 25 797 | 11 446 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 7 | | 194 | 113 | 264 | 2 167 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 1 495 | 6 554 |
Interest Income On Bank Deposits | | | | | | 21 | 94 | 619 | 1 332 | 261 | 57 |
Interest Paid Classified As Operating Activities | | | | -3 968 | -1 736 | -696 | | | | -1 759 | -8 721 |
Interest Payable Similar Charges Finance Costs | | | | 3 968 | 1 736 | 696 | | 194 | 113 | 1 759 | 8 721 |
Interest Received Classified As Investing Activities | | | | | | -12 468 | -10 527 | -13 115 | -11 805 | -10 600 | -10 190 |
Net Cash Flows From Used In Financing Activities | | | | 41 755 | -102 760 | 56 257 | | 202 713 | 200 180 | | |
Net Cash Flows From Used In Investing Activities | | | | -3 775 | -2 689 | -12 468 | | -13 115 | 7 681 | | |
Net Cash Flows From Used In Operating Activities | | | | 731 | 26 225 | -72 740 | | -244 664 | -272 621 | -293 522 | |
Net Cash Generated From Operations | | | | -23 092 | 42 278 | -70 480 | -177 539 | -304 210 | -343 373 | -328 784 | -662 471 |
Net Current Assets Liabilities | 1 039 769 | 291 856 | 369 334 | 298 176 | 343 549 | 352 253 | 530 594 | 629 025 | 556 769 | 680 237 | 741 055 |
Net Finance Income Costs | | | | | | 12 468 | 10 527 | 13 115 | 11 805 | 10 600 | 10 190 |
Net Interest Paid Received Classified As Operating Activities | | | | | | -696 | | -194 | -113 | -1 759 | |
Number Shares Issued Fully Paid | | | | | 3 333 | 3 333 | 3 333 | | | | |
Operating Profit Loss | 18 440 | -744 001 | 100 183 | -89 282 | 55 401 | 69 386 | 293 756 | 355 695 | 163 806 | 309 467 | 574 270 |
Other Creditors | | | | 94 | 7 166 | 9 891 | 12 508 | 12 792 | 69 424 | 3 433 | 116 445 |
Other Disposals Property Plant Equipment | | | | | | | | | | | 47 675 |
Other Interest Income | | | | | | | | 12 496 | 10 473 | 10 339 | 10 133 |
Other Interest Receivable Similar Income Finance Income | | | | 3 775 | 2 689 | 12 468 | 10 527 | 13 115 | 11 805 | 10 600 | 10 190 |
Other Operating Income Format1 | | | | 13 500 | 8 499 | | | | | | 5 200 |
Other Taxation Social Security Payable | | | | 4 421 | 3 067 | 3 970 | 4 424 | 6 048 | 8 249 | 14 207 | 8 396 |
Par Value Share | | 1 | | 1 | 1 | 1 | 1 | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | 45 335 | -45 335 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 15 504 | 20 123 | 37 958 | 48 718 | 50 294 | 57 102 | 68 320 | 85 913 |
Prepayments Accrued Income | | | | 3 078 | 3 810 | 5 771 | 5 480 | 5 988 | 22 361 | 23 957 | 21 036 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | -50 105 |
Profit Loss | | | | -71 580 | 45 056 | 63 495 | 243 698 | 298 579 | 140 872 | 257 270 | 465 237 |
Profit Loss On Ordinary Activities Before Tax | 1 089 | -748 317 | 96 169 | -89 475 | 56 354 | 81 158 | 304 283 | 368 616 | 175 498 | 318 308 | 575 739 |
Property Plant Equipment Gross Cost | | | | 64 769 | 64 769 | 64 769 | 73 769 | 73 769 | 93 255 | 177 440 | 195 701 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 316 | 237 | 178 | 1 410 | 808 | 1 931 | | |
Purchase Property Plant Equipment | | | | | | | -9 000 | | -19 486 | -84 185 | -65 936 |
Social Security Costs | 2 707 | 2 693 | 12 670 | 16 304 | 16 741 | 21 194 | 21 411 | 21 327 | 22 245 | 22 489 | 22 301 |
Staff Costs Employee Benefits Expense | | | | 291 059 | 264 667 | 315 027 | 331 274 | 332 680 | 355 809 | 360 018 | 361 304 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 178 | 1 410 | 808 | 1 931 | | 2 756 |
Tax Expense Credit Applicable Tax Rate | | | | -17 895 | 11 271 | 16 096 | | 70 037 | 33 345 | 60 479 | 109 390 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 27 | 1 567 | 2 039 | | 1 281 | 207 | 802 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | -17 895 | 11 298 | 17 663 | 60 585 | 70 037 | 34 626 | 61 038 | 110 502 |
Total Assets Less Current Liabilities | 1 043 521 | 294 670 | 371 444 | 299 758 | 344 735 | 353 143 | 538 012 | 633 276 | 575 091 | 756 947 | 824 580 |
Total Operating Lease Payments | | | | | | 44 524 | 44 658 | 44 728 | 57 471 | 46 361 | 45 351 |
Trade Creditors Trade Payables | | | | 61 554 | 80 713 | 111 838 | 103 466 | 124 366 | 76 481 | 112 883 | 117 629 |
Trade Debtors Trade Receivables | | | | 56 024 | 71 005 | 76 784 | 53 230 | 68 316 | 42 585 | 39 085 | 64 713 |
Turnover Revenue | | | | 428 739 | 572 683 | 663 978 | 946 820 | 972 526 | 925 594 | 1 044 789 | 1 302 537 |
Wages Salaries | 235 176 | 243 353 | 235 554 | 259 251 | 227 803 | 255 875 | 261 145 | 261 059 | 276 462 | 269 209 | 253 090 |
Company Contributions To Defined Benefit Plans Directors | | | | | | 21 571 | 29 326 | 29 820 | 37 841 | 50 320 | 67 586 |
Director Remuneration | 31 501 | 31 636 | 32 480 | 35 150 | 36 970 | 51 519 | | | 75 759 | 71 802 | 64 000 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | 79 084 | 113 600 | 122 122 | 131 586 |
Amount Specific Advance Or Credit Directors | | | 57 331 | 39 419 | 2 230 | 1 446 | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | 39 419 | 1 071 | 20 000 | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 62 720 | 20 002 | | | | | |
Company Contributions To Money Purchase Plans Directors | | | | 6 137 | 7 145 | 21 571 | | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 2 | 2 | 2 | | | | | |
Accruals Deferred Income Within One Year | 15 386 | 13 965 | 17 682 | 21 820 | | | | | | | |
Administration Support Average Number Employees | 7 | 8 | 9 | | 10 | 10 | | | | | |
Amounts Owed By Associates | | | | | 306 829 | 319 276 | | | | | |
Amounts Owed By Associates Within One Year | 1 396 372 | 582 929 | 642 002 | 266 584 | | | | | | | |
Amounts Owed By Other Participating Interests Within One Year | 41 679 | 55 087 | 57 331 | 99 086 | | | | | | | |
Amounts Owed To Associates Within One Year | 331 919 | 314 774 | 306 279 | 119 415 | | | | | | | |
Applicable Tax Rate | | | | 20 | 20 | 20 | | | | | |
Bank Loans Interest Payments | 45 | 1 | | | | | | | | | |
Cash Flow Outflow From Financing | 841 | 13 408 | 2 244 | | | | | | | | |
Cash Flow Outflow From Operating Activities | 43 603 | 43 858 | 28 330 | | | | | | | | |
Cash Flow Outflow From Returns On Investments Servicing Finance | 17 351 | 4 316 | 4 014 | | | | | | | | |
Comprehensive Income Expense | | | | -71 580 | 45 056 | 63 495 | | | | | |
Corporation Tax Due Within One Year | 694 | 534 | 19 396 | | | | | | | | |
Corporation Tax Recoverable | | | | 14 333 | 14 333 | | | | | | |
Corporation Tax Recoverable Current Asset Due Within One Year | 10 875 | 10 875 | | 17 789 | | | | | | | |
Creditors Due Within One Year | 521 684 | 488 246 | 505 435 | 207 304 | | | | | | | |
Debtors Due Within One Year | 1 518 136 | 711 345 | 787 472 | 456 894 | | | | | | | |
Decrease Increase In Debtors | 15 221 | 820 199 | 70 884 | | | | | | | | |
Decrease Increase In Net Debt During Period | 17 960 | 25 440 | 18 540 | | | | | | | | |
Decrease Increase In Net Debt Resulting From Cash Flows | 17 960 | 25 440 | 18 540 | | | | | | | | |
Deferred Tax Liability | 788 | 563 | 422 | 316 | | | | | | | |
Depreciation Amortisation Expense | | | | 528 | 396 | 296 | | | | | |
Depreciation Tangible Fixed Assets Expense | 2 241 | 938 | 704 | 528 | | | | | | | |
Further Item Interest Expense Component Total Interest Expense | | | | 3 968 | 1 736 | 689 | | | | | |
Further Item Proceeds From Loans Advances To Related Parties Classified As Financing Activities Component Corresponding Total | | | | | -102 760 | | | | | | |
Income From Related Parties | | | | | 63 426 | 124 792 | | | | | |
Increase Decrease In Cash Bank In Hand Excluding Exchange Adjustments | | 25 440 | | | | | | | | | |
Increase Decrease In Creditors | 38 143 | 33 278 | 1 673 | | | | | | | | |
Increase Decrease In Net Cash For Period | 17 960 | 25 440 | 18 540 | | | | | | | | |
Increase In Borrowings | -841 | -13 408 | -2 244 | | | | | | | | |
Interest Expense On Bank Overdrafts | | | | | | 7 | | | | | |
Interest Paid | 22 455 | 6 459 | 6 280 | | | | | | | | |
Interest Payable Similar Charges | 22 455 | 6 459 | 6 280 | | | | | | | | |
Interest Received | 5 104 | 2 143 | 2 266 | | | | | | | | |
Loans Advances Granted To Other Related Parties Classified As Financing Activities | | | | | | -1 261 | | | | | |
Loans From Associates Finance Charges | 22 410 | 6 458 | 6 280 | | | | | | | | |
Loans From Associates Joint Ventures Participating Interests | | | | 119 415 | 58 799 | 30 505 | | | | | |
Loans From Directors | | | | | 3 674 | 2 445 | | | | | |
Loans Owed By Related Parties | | | | | 306 829 | 319 276 | | | | | |
Loans Owed To Related Parties | | | | | -58 799 | -17 559 | | | | | |
Net Debt Funds | 43 317 | 68 757 | 87 297 | 48 586 | | | | | | | |
Net Increase Decrease In Shareholders Funds | 865 | -748 626 | 76 915 | | | | | | | | |
Net Interest Received Paid Classified As Investing Activities | | | | -3 775 | -2 689 | -12 468 | | | | | |
Non-taxable Income Less Expenses Not Deductible For Tax Purposes | | | -21 | | | | | | | | |
Non-tax Deductible Amortisation Goodwill Impairment | 448 | 188 | 140 | | | | | | | | |
Number Shares Allotted | | 3 333 | | 3 333 | | | | | | | |
Other Creditors Due Within One Year | 25 | 25 | 94 | 94 | | | | | | | |
Other Debtors Within One Year | 40 | | 13 874 | 14 333 | | | | | | | |
Other Deferred Tax Expense Credit | | | | -106 | -79 | -59 | | | | | |
Other Interest Receivable Similar Income | 5 104 | 2 143 | 2 266 | | | | | | | | |
Other Operating Income | 23 405 | 14 085 | 13 500 | | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | 1 321 | 1 321 | 1 321 | 1 321 | | | | | | | |
Other Taxation Social Security Within One Year | 2 698 | 1 772 | 2 741 | 4 421 | | | | | | | |
Payments To Related Parties | | | | | 129 055 | 136 225 | | | | | |
Pension Costs | 12 676 | 14 228 | 14 943 | | | | | | | | |
Prepayments Accrued Income Current Asset Due Within One Year | 987 | 1 024 | 3 479 | 3 078 | | | | | | | |
Proceeds From Loans Advances To Other Related Parties Classified As Financing Activities | | | | | -102 760 | -32 | | | | | |
Profit Loss For Period | 865 | -748 626 | 76 915 | | | | | | | | |
Provisions | | | | 316 | 237 | 178 | | | | | |
Provisions For Liabilities Charges | 788 | 563 | 422 | 316 | | | | | | | |
Provisions Utilised During Period | | 225 | | | | | | | | | |
Share Capital Allotted Called Up Paid | 3 333 | 3 333 | 3 333 | 3 333 | | | | | | | |
Share Premium Account | 119 667 | 119 667 | 119 667 | 119 667 | | | | | | | |
Staff Costs | 250 559 | 260 274 | 263 167 | | | | | | | | |
Standard Nominal Tax Rate | 20 | 20 | 20 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 64 769 | | 64 769 | | | | | | | | |
Tangible Fixed Assets Depreciation | 61 017 | 61 955 | 62 659 | 63 187 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 938 | | 528 | | | | | | | |
Taxation Expense Credit | 7 451 | 694 | 3 532 | | | | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 79 | 59 | | | | | |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | -79 | -59 | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 218 | -149 663 | 19 234 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 224 | 309 | 19 254 | | | | | | | | |
Total Depreciation Charges Net Profit Or Loss On Disposals | 2 241 | 938 | 704 | | | | | | | | |
Total Reserves | 1 039 400 | 290 774 | 367 689 | 296 109 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 694 | 534 | 19 395 | | | | | | | | |
Trade Creditors Within One Year | 170 962 | 157 176 | 159 243 | 61 554 | | | | | | | |
Trade Debtors Within One Year | 68 183 | 61 430 | 70 786 | 56 024 | | | | | | | |
Turnover Gross Operating Revenue | 480 258 | 468 043 | 571 764 | | | | | | | | |
U K Current Corporation Tax | 694 | 534 | 19 395 | | | | | | | | |
U K Deferred Tax | -470 | -225 | -141 | | | | | | | | |
Advances Credits Directors | 41 679 | 55 087 | 57 331 | 39 419 | | | | | | | |
Advances Credits Made In Period Directors | 1 637 | | 2 244 | | | | | | | | |
Advances Credits Repaid In Period Directors | 796 | | | | | | | | | | |
Company Contributions To Money Purchase Schemes Directors | 5 518 | 5 148 | 5 863 | 6 137 | | | | | | | |