Profit & Loss |
Date of Accounts |
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 | 2023-05-31 |
Currency |
| | | | | | | | | |
Net Worth | 264 263 | 310 027 | | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 521 554 | 173 401 | | | | | | | | |
Cash Bank On Hand | | 173 401 | 217 419 | 131 166 | 176 370 | 196 298 | 227 275 | 199 253 | 175 830 | 128 897 |
Current Assets | 540 395 | 186 674 | 257 862 | 144 017 | 186 696 | 202 599 | 235 091 | 205 871 | 184 992 | 141 339 |
Debtors | 17 194 | 11 613 | 38 662 | 11 223 | 8 782 | 4 910 | 6 750 | 5 521 | 7 823 | 11 241 |
Net Assets Liabilities | | 310 027 | 326 149 | 318 137 | 380 031 | 414 590 | 476 251 | 541 746 | 614 646 | 674 242 |
Net Assets Liabilities Including Pension Asset Liability | 264 263 | 310 027 | | | | | | | | |
Other Debtors | | 6 435 | 500 | | 1 315 | | 1 350 | | 500 | |
Property Plant Equipment | | 91 942 | 108 713 | 649 065 | 652 009 | 668 617 | 718 674 | 687 138 | 770 863 | |
Stocks Inventory | 1 647 | 1 660 | | | | | | | | |
Tangible Fixed Assets | 120 686 | 91 942 | | | | | | | | |
Total Inventories | | 1 660 | 1 781 | 1 628 | 1 544 | 1 391 | 1 066 | 1 097 | 1 339 | 1 201 |
|
Capital & Reserves |
Called Up Share Capital | 4 585 | 4 585 | | | | | | | | |
Profit Loss Account Reserve | 259 678 | 305 442 | | | | | | | | |
Shareholder Funds | 264 263 | 310 027 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 2 850 | | | | | | | | | |
Accounting Period Subsidiary | 2 014 | 2 015 | | | | | | | | |
Accrued Liabilities Deferred Income | | | 91 947 | 87 938 | 96 858 | 92 820 | 87 760 | 114 998 | 122 188 | 99 386 |
Accumulated Depreciation Impairment Property Plant Equipment | | 385 723 | 400 947 | 238 904 | 234 110 | 230 429 | 259 924 | 200 026 | 172 001 | 174 909 |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | -628 | | | | | | | | | |
Administrative Expenses | 795 875 | 811 035 | 783 494 | | | | | | | |
Applicable Tax Rate | | 20 | 20 | | | | | | | |
Average Number Employees During Period | | | 21 | 18 | 16 | 16 | 14 | 15 | 14 | 13 |
Bank Borrowings Overdrafts | | | | 271 919 | 255 685 | 16 800 | 16 800 | 16 800 | 16 800 | 11 130 |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 16 039 | | | | | | | | | |
Corporation Tax Payable | | | | | 14 | | -2 016 | 1 006 | | |
Cost Sales | 629 632 | 520 382 | 522 775 | | | | | | | |
Creditors | | 186 108 | 254 315 | 271 919 | 255 685 | 239 245 | 222 179 | 127 742 | 96 678 | 206 041 |
Creditors Due Within One Year | 610 367 | 186 108 | | | | | | | | |
Current Tax For Period | | 1 668 | | | | | | | | |
Debtors Due Within One Year | 17 194 | 11 613 | | | | | | | | |
Depreciation Expense Property Plant Equipment | | 43 687 | 38 410 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 43 360 | 43 687 | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 20 709 | 16 739 | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 23 186 | 207 974 | 44 987 | 32 756 | 2 360 | 106 861 | 76 252 | 11 993 |
Disposals Investment Property Fair Value Model | | | | 234 250 | | | | | | |
Disposals Property Plant Equipment | | | 51 467 | 209 836 | 71 560 | 57 863 | 82 026 | 106 861 | 171 375 | 137 933 |
Expenses Not Deductible For Tax Purposes | 11 740 | | | | | | | | | |
Fixed Assets | 354 944 | 326 200 | 342 971 | 649 073 | 652 017 | 668 625 | 718 682 | 687 146 | 770 871 | 766 006 |
Gain Loss From Disposal Fixed Assets | 10 335 | | | | | | | | | |
Gross Profit Loss | 864 416 | 841 431 | 790 601 | | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 38 410 | 45 931 | 40 193 | 29 075 | 31 855 | 46 963 | 48 227 | 50 219 |
Interest Payable Similar Charges Finance Costs | | | 133 | | | | | | | |
Investment Property | | 234 250 | 234 250 | | | | | | | |
Investment Property Fair Value Model | | 234 250 | 234 250 | | | | | | | |
Investments Fixed Assets | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
Investments In Group Undertakings | | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
Net Current Assets Liabilities | -69 972 | 566 | 3 547 | -59 017 | -16 301 | -6 525 | -2 514 | 1 496 | -40 219 | -64 702 |
Net Increase Decrease In Shareholders Funds | 68 440 | | | | | | | | | |
Number Shares Allotted | | 4 585 | | | | | | | | |
Operating Profit Loss | 83 113 | 42 276 | 18 987 | | | | | | | |
Other Borrowings | 350 000 | | | | | | | | | |
Other Creditors | | 99 782 | 1 200 | | | | | | | |
Other Creditors Due Within One Year | 469 957 | 99 782 | | | | | | | | |
Other Deferred Tax Expense Credit | | -3 970 | 3 630 | | | | | | | |
Other Interest Receivable Similar Income | 2 904 | | | | | | | | | |
Other Interest Receivable Similar Income Finance Income | | 1 186 | 898 | | | | | | | |
Other Operating Income | 14 572 | | | | | | | | | |
Other Operating Income Format1 | | 11 880 | 11 880 | | | | | | | |
Other Taxation Social Security Payable | | 59 095 | 16 221 | 11 536 | 17 252 | 12 661 | 10 869 | 12 092 | 11 237 | 11 610 |
Par Value Share | | 1 | | | | | | | | |
Prepayments Accrued Income | | | 6 830 | 6 942 | 5 067 | 4 910 | 5 400 | 5 521 | 7 323 | 11 241 |
Profit Loss | | 45 764 | 16 122 | | | | | | | |
Profit Loss For Period | 68 440 | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 86 017 | 43 462 | 19 752 | | | | | | | |
Property Plant Equipment Gross Cost | | 477 665 | 509 660 | 887 969 | 886 119 | 899 046 | 978 598 | 887 164 | 942 864 | 940 907 |
Provisions Additional Amounts Provided | | -3 970 | | | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | 16 739 | 20 369 | | | 8 265 | 17 738 | 19 154 | 19 328 | 27 062 |
Provisions For Liabilities Charges | 20 709 | 16 739 | | | | | | | | |
Recoverable Value-added Tax | | | 26 798 | | | | | | | |
Share Capital Allotted Called Up Paid | 4 585 | 4 585 | | | | | | | | |
Standard Nominal Tax Rate | 20 | | | | | | | | | |
Tangible Fixed Assets Additions | | 31 852 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 475 674 | 477 665 | | | | | | | | |
Tangible Fixed Assets Depreciation | 354 988 | 385 723 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 43 687 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 12 952 | | | | | | | | |
Tangible Fixed Assets Disposals | | 29 861 | | | | | | | | |
Taxation Social Security Due Within One Year | 75 604 | 59 095 | | | | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 7 777 | | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | 8 692 | 3 950 | | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 9 103 | 2 695 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 17 203 | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 17 577 | | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | -2 302 | 3 630 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 83 462 | 588 145 | 69 710 | 70 790 | 161 578 | 15 427 | 227 075 | 202 |
Total Assets Less Current Liabilities | 284 972 | 326 766 | 346 518 | 590 056 | 635 716 | 662 100 | 716 168 | 688 642 | 730 652 | 701 304 |
Total U K Foreign Current Tax After Adjustments Relief | 12 437 | | | | | | | | | |
Trade Creditors Trade Payables | | 27 231 | 130 447 | 27 934 | 28 885 | 45 889 | 43 412 | 20 336 | 36 620 | 42 631 |
Trade Creditors Within One Year | 64 806 | 27 231 | | | | | | | | |
Trade Debtors Trade Receivables | | 5 178 | 4 534 | 4 281 | 2 400 | | | | | |
Turnover Gross Operating Revenue | 1 494 048 | | | | | | | | | |
Turnover Revenue | | 1 361 813 | 1 313 376 | | | | | | | |
U K Current Corporation Tax | 13 065 | | | | | | | | | |
U K Deferred Tax | 5 140 | | | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 102 128 | 93 509 | | | | | | | | |