Profit & Loss |
Date of Accounts |
2011-09-30 | 2012-09-30 | 2013-09-30 | 2014-09-30 | 2015-09-30 | 2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 249 431 | 199 377 | 264 512 | 436 769 | 481 472 | 465 228 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 76 121 | 77 767 | 149 258 | 208 598 | 268 742 | 148 596 | | | | | | | |
Cash Bank On Hand | | | | | | 148 596 | 141 707 | 194 930 | 249 352 | 323 930 | 235 175 | 34 796 | 10 700 |
Current Assets | 360 975 | 470 972 | 601 088 | 734 775 | 932 024 | 807 577 | 703 471 | 802 068 | 922 390 | 941 268 | 773 835 | 678 336 | 727 333 |
Debtors | 284 854 | 393 205 | 451 830 | 526 177 | 663 282 | 658 981 | 561 764 | 607 138 | 673 038 | 617 338 | 538 660 | 643 540 | 716 633 |
Intangible Fixed Assets | 7 000 | 5 250 | 3 750 | 2 500 | 1 500 | 750 | | | | | | | |
Net Assets Liabilities | | | | | | 465 228 | 405 210 | 453 384 | 538 467 | 557 239 | 556 284 | 271 779 | 77 584 |
Net Assets Liabilities Including Pension Asset Liability | | 199 377 | 264 512 | 436 769 | 481 472 | 465 228 | | | | | | | |
Other Debtors | | | | | | 48 946 | 60 009 | 60 742 | 83 720 | 86 130 | 50 119 | 156 385 | 99 855 |
Property Plant Equipment | | | | | | 23 105 | 8 089 | 15 506 | 41 891 | 103 846 | 80 686 | 32 840 | 11 374 |
Tangible Fixed Assets | 278 | 5 390 | 52 597 | 73 611 | 51 886 | 23 105 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Profit Loss Account Reserve | 248 431 | 198 377 | 263 512 | 435 769 | 480 472 | 464 228 | | | | | | | |
Shareholder Funds | 249 431 | 199 377 | 264 512 | 436 769 | 481 472 | 465 228 | | | | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 29 250 | 29 750 | 30 000 | 30 000 | 30 000 | 30 000 | 30 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 125 470 | 141 319 | 142 883 | 135 688 | 174 559 | 159 146 | 104 369 | 129 618 |
Administrative Expenses | | | 366 797 | 444 118 | 570 564 | 527 142 | 510 481 | 557 643 | 558 504 | 710 133 | 700 332 | 819 235 | 706 244 |
Amortisation Expense Intangible Assets | | | | | | 750 | 500 | 250 | | | | | |
Amortisation Intangible Assets Expense | | | 1 500 | 1 250 | 1 000 | 750 | | | | | | | |
Amounts Owed By Group Undertakings | | | | | | | | | | | | 131 054 | |
Average Number Employees During Period | | | | | | | 33 | 38 | 42 | 43 | 47 | 46 | 34 |
Bank Borrowings Overdrafts | | | | | | | | | | 47 500 | 38 079 | 28 271 | 18 214 |
Comprehensive Income Expense | | | | | | 30 386 | -60 018 | 48 174 | 85 083 | 18 772 | -955 | -216 499 | -62 240 |
Corporation Tax Due Within One Year | | | | 74 295 | 59 669 | 13 616 | | | | | | | |
Corporation Tax Payable | | | | | | 139 268 | 145 233 | 145 389 | 193 346 | | | | |
Corporation Tax Recoverable | | | | | | | | | | | | 96 | 96 |
Cost Sales | | | 1 364 146 | 1 502 821 | 1 860 149 | 2 021 672 | 1 726 393 | 1 822 011 | 1 954 355 | 1 944 757 | 2 082 622 | 2 545 394 | 1 780 031 |
Creditors | | | | | | 365 865 | 306 600 | 364 190 | 424 544 | 47 500 | 38 079 | 28 271 | 18 214 |
Creditors Due After One Year | | | 23 334 | 10 000 | | | | | | | | | |
Creditors Due Within One Year | 118 822 | 282 235 | 361 092 | 359 299 | 503 369 | 365 865 | | | | | | | |
Current Tax For Period | | | | | | 13 616 | -12 320 | 14 001 | 24 321 | 3 033 | 10 980 | -96 | |
Debtors Due Within One Year | | | 451 830 | 526 177 | 663 282 | 658 981 | | | | | | | |
Deferred Tax Asset Debtors | | | | | | | 247 | 576 | | | 3 458 | 1 285 | |
Deferred Tax Liability | | | 8 497 | 4 818 | 569 | 339 | | | | | | | |
Depreciation Expense Property Plant Equipment | | | | | | 32 424 | 15 849 | 11 699 | 16 656 | 41 222 | 47 240 | 42 181 | 27 160 |
Depreciation Tangible Fixed Assets Expense | | | 3 922 | 13 008 | 17 948 | 32 424 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 10 135 | 23 851 | 2 351 | 62 653 | 96 958 | 1 911 |
Disposals Property Plant Equipment | | | | | | | | 10 235 | 23 851 | 4 008 | 62 653 | 120 422 | 1 911 |
Dividends Paid | | | | | | 46 630 | | | | | | 68 006 | 131 955 |
Dividends Paid On Shares Interim | | | | | | | | | | | | 68 006 | 131 955 |
Fixed Assets | 7 278 | 10 640 | 56 347 | 76 111 | 53 386 | 23 855 | 8 339 | 15 506 | 41 891 | 103 846 | 80 686 | 32 840 | 11 374 |
Foreign Exchange Gain Loss Recognised In Profit Loss | | | 633 | -3 753 | -1 602 | | | | | | | | |
Gain Loss Before Tax On Sale Discontinued Operations | | | | | | | | | | | | 28 729 | |
Gain Loss From Disposal Fixed Assets | | | | | -898 | | | | | | | | |
Gross Profit Loss | | | 503 306 | 418 910 | 478 900 | 443 100 | 195 027 | 208 426 | 55 203 | -475 | -55 251 | 8 794 | 646 851 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 500 | 250 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 15 849 | 11 699 | 16 656 | 41 222 | 47 240 | 42 181 | 27 160 |
Intangible Assets | | | | | | 750 | 250 | | | | | | |
Intangible Assets Gross Cost | | | | | | 30 000 | 30 000 | 30 000 | 30 000 | 30 000 | 30 000 | 30 000 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 23 000 | 24 750 | 26 250 | 27 500 | 28 500 | 29 250 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 1 750 | 1 500 | 1 250 | 1 000 | 750 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 30 000 | 30 000 | 30 000 | 30 000 | 30 000 | | | | | | | | |
Interest Payable Similar Charges | | | 822 | 3 287 | 3 287 | | | | | | | | |
Interest Payable Similar Charges Finance Costs | | | | | | 2 465 | 1 289 | | | 425 | 1 388 | 1 096 | 1 243 |
Net Current Assets Liabilities | 242 153 | 188 737 | 239 996 | 375 476 | 428 655 | 441 712 | 396 871 | 437 878 | 497 846 | 508 218 | 513 677 | 267 210 | 86 456 |
Number Shares Allotted | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | 23 334 | 10 000 | | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | | 13 333 | 13 334 | 10 000 | | | | | | | | |
Operating Profit Loss | | | 136 509 | 323 416 | 158 777 | 46 733 | -71 635 | 62 434 | 122 537 | 28 285 | 9 711 | -242 501 | -59 393 |
Other Creditors | | | | | | | | | 136 739 | 43 184 | 35 827 | 108 684 | 69 453 |
Other Deferred Tax Expense Credit | | | | | | -230 | -586 | -329 | 1 846 | 6 055 | -10 783 | 2 173 | 3 317 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 58 | | | | 385 | 1 713 |
Other Operating Income | | | | 348 624 | 250 441 | | | | | | | | |
Other Operating Income Format1 | | | | | | 130 775 | 243 819 | 411 651 | 625 838 | 738 893 | 765 294 | 567 940 | |
Other Taxation Social Security Payable | | | | | | | | | 193 346 | 185 395 | 143 219 | 132 434 | 237 275 |
Other Taxation Social Security Within One Year | | | 124 937 | 132 805 | 155 525 | 125 652 | | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | | | | | | |
Pension Costs | | | 39 661 | 43 243 | 56 113 | | | | | | | | |
Profit Loss | | | | | | 30 386 | -60 018 | 48 174 | 85 083 | 18 772 | -955 | -216 499 | -62 240 |
Profit Loss For Period | | | 127 190 | 243 807 | 121 819 | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | | 135 687 | 320 129 | 155 490 | 44 268 | -72 924 | 62 492 | 122 537 | 27 860 | 8 323 | -214 483 | -58 923 |
Property Plant Equipment Gross Cost | | | | | | 148 575 | 149 408 | 158 389 | 177 579 | 278 405 | 239 832 | 137 209 | 140 992 |
Provisions Charged Credited To Profit Loss Account During Period | | | | -3 679 | -4 249 | -230 | | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 339 | | | 1 270 | 7 325 | | | 2 032 |
Provisions For Liabilities Charges | | | 8 497 | 4 818 | 569 | 339 | | | | | | | |
Secured Debts | | | 36 667 | | | | | | | | | | |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Tangible Fixed Assets Additions | | 7 443 | 65 908 | 1 492 | 1 217 | 400 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 43 585 | 50 728 | 85 336 | 134 137 | 144 932 | 148 575 | | | | | | | |
Tangible Fixed Assets Depreciation | 43 307 | 45 338 | 32 739 | 60 526 | 93 046 | 125 470 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 2 331 | 18 701 | 658 | 1 064 | 1 036 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 300 | 31 300 | | 207 | | | | | | | | |
Tangible Fixed Assets Disposals | | 300 | 31 300 | | 1 105 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | 8 497 | 76 322 | 33 671 | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 13 882 | -12 906 | 14 318 | 37 454 | 9 088 | 9 278 | 2 016 | 3 317 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 833 | 19 216 | 43 041 | 104 834 | 24 080 | 17 799 | 5 694 |
Total Assets Less Current Liabilities | 249 431 | 199 377 | 296 343 | 451 587 | 482 041 | 465 567 | 405 210 | 453 384 | 539 737 | 612 064 | 594 363 | 300 050 | 97 830 |
Total Current Tax Expense Credit | | | | | | 14 112 | -12 320 | 14 647 | 35 608 | 3 033 | 20 061 | -157 | |
Total U K Foreign Current Tax After Adjustments Relief | | | | 80 001 | 37 920 | | | | | | | | |
Trade Creditors Trade Payables | | | | | | 155 303 | 123 047 | 102 812 | 94 459 | 201 971 | 71 546 | 160 200 | 324 092 |
Trade Creditors Within One Year | | | 127 314 | 88 701 | 143 902 | 155 303 | | | | | | | |
Trade Debtors Trade Receivables | | | | | | 602 202 | 485 167 | 543 891 | 584 339 | 497 558 | 473 235 | 354 720 | 616 682 |
Turnover Gross Operating Revenue | | | 1 867 452 | 1 921 731 | 2 339 049 | | | | | | | | |
Turnover Revenue | | | | | | 2 464 772 | 1 921 420 | 2 030 437 | 2 009 558 | 1 944 282 | 2 027 371 | 2 554 188 | 2 426 882 |
U K Current Corporation Tax | | | | 68 685 | 36 025 | | | | | | | | |
U K Deferred Tax | | | 8 497 | -3 679 | -4 249 | | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | | | 144 158 | 250 942 | 277 893 | 305 899 | | | | | | | |