Profit & Loss |
Date of Accounts |
2011-10-31 | 2012-10-31 | 2013-10-31 | 2014-10-31 | 2016-10-31 | 2017-10-31 | 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 |
Net Worth | 1 214 222 | 1 290 179 | 1 341 362 | 1 422 519 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 541 089 | 768 366 | 889 568 | 1 090 363 | | | | | | | |
Cash Bank On Hand | | | | | 1 653 371 | 1 593 020 | 1 549 837 | 1 641 488 | 2 381 285 | 2 697 078 | 3 346 515 |
Current Assets | 1 978 099 | 2 013 382 | 2 051 302 | 2 248 479 | 3 077 589 | 2 980 960 | 3 048 268 | 3 411 489 | 3 969 388 | 4 662 983 | 5 045 212 |
Debtors | 1 437 010 | 1 245 016 | 1 161 734 | 1 158 116 | 1 424 218 | 1 387 940 | 1 498 431 | 1 770 001 | 1 588 103 | 1 965 905 | 1 698 697 |
Net Assets Liabilities | | | | | 1 924 008 | 2 121 583 | 2 214 749 | 2 543 356 | 2 927 359 | 3 648 282 | 4 205 412 |
Net Assets Liabilities Including Pension Asset Liability | 1 214 222 | 1 290 179 | 1 341 362 | 1 422 519 | | | | | | | |
Other Debtors | | | | | 104 852 | 61 167 | 66 408 | 64 459 | 76 024 | 79 828 | 81 896 |
Property Plant Equipment | | | | | 1 086 309 | 1 100 250 | 1 117 486 | 1 084 924 | 1 063 004 | 1 037 102 | 1 075 843 |
Tangible Fixed Assets | 1 250 110 | 1 198 110 | 1 178 625 | 1 142 783 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 1 214 122 | 1 290 079 | 1 341 262 | 1 422 419 | | | | | | | |
Shareholder Funds | 1 214 222 | 1 290 179 | 1 341 362 | 1 422 519 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 9 000 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | 1 136 | 1 151 |
Director Remuneration | | | | | | | | | | 44 100 | 45 200 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 527 937 | 561 027 | 468 631 | 511 938 | 545 379 | 587 075 | 629 772 |
Average Number Employees During Period | | | | | 33 | 35 | 32 | 28 | 29 | 33 | 38 |
Bank Borrowings | | | | | 524 873 | 460 083 | 395 293 | 330 503 | 265 713 | 64 790 | 64 790 |
Bank Borrowings Overdrafts | | | | | 460 083 | 395 293 | 330 503 | 64 790 | 64 790 | 136 133 | 71 343 |
Corporation Tax Payable | | | | | 78 353 | 36 781 | 47 220 | 76 228 | 89 355 | 172 558 | 113 950 |
Creditors | | | | | 460 083 | 395 293 | 330 503 | 265 713 | 200 923 | 136 133 | 71 343 |
Creditors Due After One Year | 805 673 | 722 073 | 654 786 | 589 663 | | | | | | | |
Creditors Due Within One Year | 1 194 959 | 1 191 153 | 1 224 338 | 1 371 999 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 134 764 | | 7 128 | | |
Disposals Property Plant Equipment | | | | | | | 141 290 | | 7 554 | | |
Dividends Paid | | | | | | | | 7 000 | 22 000 | 24 600 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 33 090 | 42 368 | 43 307 | 40 569 | 41 696 | 42 697 |
Net Current Assets Liabilities | 783 140 | 822 229 | 826 964 | 876 480 | 1 302 709 | 1 428 124 | 1 445 698 | 1 740 880 | 2 082 967 | 2 768 952 | 3 237 075 |
Number Shares Allotted | | 100 | 100 | 100 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | 100 | 82 | 82 | 82 | 82 | 82 |
Other Creditors | | | | | 122 210 | 100 276 | 75 243 | 68 496 | 77 404 | 104 357 | 101 189 |
Other Taxation Social Security Payable | | | | | 14 693 | 17 803 | 17 765 | 16 053 | 19 495 | 21 762 | 27 234 |
Par Value Share | | 1 | 1 | 1 | | 1 | 1 | 1 | 1 | 1 | 1 |
Profit Loss | | | | | | 197 575 | 251 456 | 335 607 | 406 003 | 745 523 | 557 130 |
Property Plant Equipment Gross Cost | | | | | 1 614 246 | 1 661 277 | 1 586 117 | 1 596 862 | 1 608 383 | 1 624 177 | 1 705 615 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 4 927 | 11 498 | 17 932 | 16 735 | 17 689 | 21 639 | 36 163 |
Provisions For Liabilities Charges | 13 355 | 8 087 | 9 441 | 7 081 | | | | | | | |
Recoverable Value-added Tax | | | | | 79 080 | 142 857 | 83 606 | 149 923 | 152 632 | 83 143 | 88 503 |
Secured Debts | 891 024 | 805 673 | 726 400 | 662 561 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | 2 599 | 19 938 | 1 426 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 802 860 | 1 693 096 | 1 678 392 | 1 664 362 | | | | | | | |
Tangible Fixed Assets Depreciation | 552 750 | 494 986 | 499 767 | 521 579 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 36 833 | 35 968 | 33 004 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 94 597 | 31 187 | 11 192 | | | | | | | |
Tangible Fixed Assets Disposals | | 112 363 | 34 642 | 15 456 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 47 031 | 66 130 | 10 745 | 19 075 | 15 794 | 81 438 |
Total Assets Less Current Liabilities | 2 033 250 | 2 020 339 | 2 005 589 | 2 019 263 | 2 389 018 | 2 528 374 | 2 563 184 | 2 825 804 | 3 145 971 | 3 806 054 | 4 312 918 |
Trade Creditors Trade Payables | | | | | 1 494 834 | 1 332 770 | 1 397 304 | 1 444 495 | 1 619 683 | 1 523 505 | 1 478 261 |
Trade Debtors Trade Receivables | | | | | 1 237 623 | 1 183 916 | 1 348 417 | 1 555 619 | 1 359 447 | 1 802 934 | 1 528 298 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | 14 524 |
Administrative Expenses | | | | | | | | | | 1 471 049 | 1 863 153 |
Applicable Tax Rate | | | | | | | | | | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 2 697 078 | |
Comprehensive Income Expense | | | | | | | | | | 745 523 | 557 130 |
Cost Sales | | | | | | | | | | 9 004 188 | 8 105 861 |
Current Tax For Period | | | | | | | | | | 172 558 | 113 950 |
Depreciation Amortisation Expense | | | | | | | | | | 41 696 | 42 697 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 41 696 | 42 697 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -24 600 | |
Dividends Paid On Shares Final | | | | | | | | | | 24 600 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | 129 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | 22 984 | 22 933 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | -1 620 | 4 370 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | -66 958 | -42 940 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | -377 802 | 267 208 |
Gross Profit Loss | | | | | | | | | | 2 317 047 | 2 511 502 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -89 355 | -172 558 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 315 793 | 649 437 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | | 3 206 | 3 193 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -3 206 | -3 322 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 3 206 | 3 322 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | 98 025 | 49 136 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | -27 265 | 78 541 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | -386 553 | -777 114 |
Net Cash Generated From Operations | | | | | | | | | | -479 114 | -952 994 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | -43 059 | -2 897 |
Operating Profit Loss | | | | | | | | | | 882 178 | 686 029 |
Other Deferred Tax Expense Credit | | | | | | | | | | 3 950 | 14 524 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 43 059 | 2 897 |
Other Operating Income Format1 | | | | | | | | | | 36 180 | 37 680 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 17 466 | 19 110 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 922 031 | 685 604 |
Provisions | | | | | | | | | | 21 639 | 36 163 |
Purchase Property Plant Equipment | | | | | | | | | | -15 794 | -81 438 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | -64 790 | -64 790 |
Social Security Costs | | | | | | | | | | 83 609 | 108 170 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 1 063 045 | 1 261 597 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | 6 923 | 7 710 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 175 186 | 130 265 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | 4 295 | -8 605 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 176 508 | 128 474 |
Total Operating Lease Payments | | | | | | | | | | 21 100 | 27 042 |
Turnover Revenue | | | | | | | | | | 11 321 235 | 10 617 363 |
Wages Salaries | | | | | | | | | | 961 970 | 1 134 317 |