Profit & Loss |
Date of Accounts |
2012-04-30 | 2013-04-30 | 2014-04-30 | 2015-04-30 | 2016-04-30 | 2017-04-30 | 2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-04-30 | 2022-04-30 | 2023-04-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 569 348 | 669 642 | 721 856 | 625 132 | 992 936 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | | 593 824 | 260 932 | | | |
Current Assets | | | | | | | 4 120 190 | 2 751 365 | 2 570 416 | 3 547 404 | | |
Debtors | 897 489 | 1 311 810 | 1 469 262 | 2 185 699 | 2 799 655 | 2 550 778 | 4 120 190 | 2 157 541 | 2 309 484 | 3 547 404 | 3 665 529 | 3 561 015 |
Net Assets Liabilities | | | | | 992 936 | 1 402 590 | 2 598 742 | 2 789 313 | 3 040 515 | 4 147 230 | 4 202 932 | 4 220 401 |
Net Assets Liabilities Including Pension Asset Liability | 569 348 | 669 642 | 721 856 | 625 132 | 992 936 | | | | | | | |
Other Debtors | | | | | 44 019 | 197 782 | 332 000 | 624 660 | 564 522 | 551 719 | 519 065 | 497 288 |
Property Plant Equipment | | | | | 501 013 | 814 302 | 1 012 265 | | | 1 462 995 | 1 706 367 | 2 080 715 |
Tangible Fixed Assets | 168 574 | 188 245 | 138 318 | 274 929 | 501 013 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 99 | 99 | 99 | 66 | 66 | | | | | | | |
Profit Loss Account Reserve | 569 249 | 669 543 | 721 757 | 625 033 | 992 837 | | | | | | | |
Shareholder Funds | 569 348 | 669 642 | 721 856 | 625 132 | 992 936 | | | | | | | |
|
Other Financial Data |
Company Contributions To Money Purchase Plans Directors | | | | | | | 7 200 | 7 200 | 7 200 | | | |
Director Remuneration | | | | | | | 16 320 | 15 912 | 15 912 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | 2 | 2 | 2 | | | |
Accrued Liabilities | | | | | | | 26 080 | 84 840 | 22 745 | 61 958 | 15 874 | 18 166 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 631 778 | 753 070 | 882 162 | 51 066 | 92 758 | 1 392 017 | 1 649 840 | 1 983 140 |
Amounts Owed By Group Undertakings | | | | | 2 755 636 | 2 352 996 | 3 788 190 | 1 265 457 | 1 537 337 | 2 693 878 | 2 778 567 | 2 711 620 |
Amounts Owed To Group Undertakings | | | | | | | | 208 791 | 43 537 | | | |
Applicable Tax Rate | | | | | | | 19 | 19 | 19 | | | |
Average Number Employees During Period | | | | | | 8 | 9 | 15 | 21 | 19 | 19 | 16 |
Bank Borrowings | | | | | 115 674 | 128 000 | 272 354 | 139 333 | | | | |
Bank Borrowings Overdrafts | | | | | 1 848 683 | 272 000 | 144 354 | 139 333 | | 135 751 | 331 584 | 623 559 |
Bank Overdrafts | | | | | 1 733 009 | 1 078 078 | 1 618 811 | | | 135 751 | 331 584 | 623 559 |
Capital Redemption Reserve | | | | 33 | 33 | | | | | | | |
Comprehensive Income Expense | | | | | | | 1 400 652 | 376 971 | 546 562 | 1 710 600 | 959 622 | 1 168 431 |
Creditors | | | | | 19 834 | 305 875 | 193 131 | 75 566 | 99 564 | 65 837 | 33 516 | 12 249 |
Creditors Due After One Year | 63 083 | 32 434 | 10 913 | 153 392 | 19 834 | | | | | | | |
Creditors Due Within One Year | 433 734 | 798 081 | 874 913 | 1 682 206 | 2 287 900 | | | | | | | |
Current Tax For Period | | | | | | | 381 552 | 108 315 | 164 224 | | | |
Depreciation Expense Property Plant Equipment | | | | | | | 148 352 | 162 433 | 195 451 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 38 318 | | | | 37 475 | 36 845 |
Disposals Property Plant Equipment | | | | | | | 39 068 | | | | 37 475 | 43 003 |
Dividends Paid | | | | | | | 204 500 | 186 400 | 295 360 | 603 885 | 903 920 | 1 150 962 |
Dividends Paid On Shares Interim | | | | | | | 204 500 | 186 400 | 295 360 | | | |
Finance Lease Liabilities Present Value Total | | | | | 19 834 | 33 875 | 48 777 | 75 566 | 99 564 | 39 769 | 32 321 | 24 456 |
Fixed Assets | 168 676 | 188 347 | 138 420 | 275 031 | 501 015 | 814 304 | 1 012 267 | 1 090 610 | 1 408 253 | 1 462 997 | 1 706 369 | 2 080 717 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 14 881 | 2 271 | 7 262 | | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 1 050 | 54 827 | | | | |
Increase Decrease In Property Plant Equipment | | | | | | 45 275 | 48 565 | 72 925 | 73 175 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 121 292 | 167 410 | 16 288 | 41 692 | 54 323 | 295 298 | 370 145 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | 17 200 | 18 816 | 4 171 | | | |
Interest Expense On Bank Overdrafts | | | | | | | 16 811 | 23 359 | 41 197 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 3 628 | 3 866 | 2 590 | | | |
Interest Payable Similar Charges Finance Costs | | | | | | | 52 520 | 48 312 | 55 220 | | | |
Investments Fixed Assets | 102 | 102 | 102 | 102 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Investments In Group Undertakings | | | | | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Net Current Assets Liabilities | 463 755 | 513 729 | 594 349 | 503 493 | 511 755 | 894 161 | 1 889 953 | 1 921 457 | 1 950 172 | 2 989 835 | 2 823 818 | 2 641 203 |
Number Shares Allotted | | 99 | 99 | 66 | 66 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | | 66 | 66 | 1 | 1 | 1 |
Other Creditors | | | | | 343 410 | 272 000 | 345 849 | | | | | |
Other Deferred Tax Expense Credit | | | | | | | 120 048 | 34 219 | 69 612 | | | |
Other Taxation Social Security Payable | | | | | 1 770 | 7 063 | 4 520 | 18 493 | 29 202 | 14 434 | 8 608 | 8 711 |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 7 694 | 8 105 | 10 373 | | | |
Percentage Class Share Held In Subsidiary | | | | | | | | 100 | 100 | 100 | 100 | 100 |
Prepayments | | | | | | | 95 342 | 119 505 | 109 831 | 138 866 | 196 697 | 229 782 |
Profit Loss | | | | | | | 1 554 353 | 574 472 | 933 055 | 1 955 020 | 959 622 | 1 168 431 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 2 055 953 | 717 006 | 1 166 891 | | | |
Property Plant Equipment Gross Cost | | | | | 1 132 791 | 1 567 372 | 1 894 427 | 166 765 | 239 940 | 2 855 012 | 3 356 207 | 4 063 855 |
Provisions | | | | | | | 110 347 | 147 188 | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 110 347 | 147 188 | 218 346 | 239 765 | 293 739 | 489 270 |
Recoverable Value-added Tax | | | | | | | 24 840 | 147 919 | 97 794 | 162 941 | 171 200 | 122 325 |
Secured Debts | 310 656 | 616 564 | 741 050 | 1 498 321 | 1 848 683 | | | | | | | |
Share Capital Allotted Called Up Paid | 99 | 99 | 99 | 66 | 66 | | | | | | | |
Social Security Costs | | | | | | | 15 382 | 22 708 | 40 920 | | | |
Staff Costs Employee Benefits Expense | | | | | | | 229 408 | 301 115 | 473 598 | | | |
Tangible Fixed Assets Additions | | 69 000 | | 214 833 | 315 764 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 664 032 | 733 032 | 733 032 | 846 457 | 1 132 791 | | | | | | | |
Tangible Fixed Assets Depreciation | 495 458 | 544 787 | 594 714 | 571 528 | 631 778 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 49 329 | 49 927 | 73 232 | 78 266 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 96 418 | 18 016 | | | | | | | |
Tangible Fixed Assets Disposals | | | | 101 408 | 29 430 | | | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | 10 417 | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | 390 631 | 136 231 | 221 709 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -19 316 | -34 304 | -69 612 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 10 237 | 16 805 | 12 127 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 501 600 | 142 534 | 233 836 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 434 581 | 366 123 | | | | 538 670 | 750 651 |
Total Assets Less Current Liabilities | 632 431 | 702 076 | 732 769 | 778 524 | 1 012 770 | 1 708 465 | 2 902 220 | 3 012 067 | 3 358 425 | 4 452 832 | 4 530 187 | 4 721 920 |
Total Borrowings | | | | | 1 848 683 | 1 206 078 | 1 891 165 | 245 814 | 143 842 | 241 357 | 397 421 | 660 264 |
Total Operating Lease Payments | | | | | | | 92 164 | 112 480 | 159 130 | | | |
Trade Creditors Trade Payables | | | | | 75 091 | 74 640 | 108 416 | 95 032 | 189 678 | 210 471 | 348 080 | 127 294 |
Turnover Revenue | | | | | | | 15 081 277 | 15 703 794 | 18 303 526 | | | |
Wages Salaries | | | | | | | 206 332 | 270 302 | 422 305 | | | |
Corporation Tax Payable | | | | | | | | | 22 733 | 82 983 | 678 | 6 781 |