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 | 2020-12-17 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | | | | | | | | |
Net Worth | 417 794 | 430 538 | 478 798 | 385 739 | 436 660 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 372 703 | 545 077 | 554 675 | 643 282 | 1 103 895 | 1 850 693 | | |
Current Assets | 263 858 | 271 962 | 350 460 | 522 304 | 573 338 | 916 667 | 851 951 | 1 375 002 | 1 529 466 | 1 984 337 | 1 000 | |
Debtors | 32 243 | 16 198 | 28 230 | 212 949 | 191 873 | 360 420 | 272 786 | 685 256 | 345 904 | 105 394 | 1 000 | -1 000 |
Net Assets Liabilities | | | | | 436 659 | 448 347 | 620 864 | 1 141 057 | 1 327 284 | 1 815 458 | 1 000 | |
Other Debtors | | 7 247 | 5 443 | | 155 265 | 322 658 | 235 154 | 640 727 | 266 732 | 58 328 | | |
Property Plant Equipment | | | | | 131 848 | 130 896 | 205 644 | 241 857 | 228 999 | 215 223 | | |
Total Inventories | | | | | 8 762 | 11 172 | 24 490 | 46 464 | 79 667 | 28 250 | | |
Cash Bank In Hand | 228 019 | 247 216 | 314 826 | 303 776 | 372 703 | | | | | | | |
Intangible Fixed Assets | 190 000 | 190 000 | 190 000 | 152 000 | 121 600 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 417 794 | 430 538 | 478 798 | 385 739 | 436 660 | | | | | | | |
Stocks Inventory | 3 596 | 8 548 | 7 404 | 5 579 | 8 762 | | | | | | | |
Tangible Fixed Assets | 115 359 | 115 138 | 119 702 | 109 094 | 131 848 | | | | | | | |
Trade Debtors | | 8 951 | 22 787 | | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Profit Loss Account Reserve | 416 794 | 429 538 | 477 798 | 384 739 | 435 660 | | | | | | | |
Shareholder Funds | 417 794 | 430 538 | 478 798 | 385 739 | 436 660 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities | | | | | | 23 367 | 24 661 | | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | 78 400 | 102 720 | 122 176 | 137 741 | 150 193 | 156 497 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 208 150 | 231 339 | 264 222 | 303 474 | 341 784 | 363 464 | | |
Additional Provisions Increase From New Provisions Recognised | | | | | | 300 189 | | | | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 22 237 | 107 631 | 75 465 | 25 451 | 7 904 | 18 826 | |
Administration Support Average Number Employees | | | | | | 18 | 18 | 18 | 18 | | | |
Average Number Employees During Period | | | | | 1 | 1 | | | 18 | 19 | 22 | 2 |
Creditors | | | | | 165 860 | 1 628 | 300 | 290 016 | 233 756 | 398 575 | | |
Deferred Tax Liabilities | | | | | | | | | 32 232 | 29 030 | | |
Dividend Per Share Interim | | | | | | 57 | 64 | 57 | 120 | | | |
Dividends Paid On Shares Interim | | | | | | 57 000 | 64 000 | 57 400 | 120 000 | | | |
Finance Lease Liabilities Present Value Total | | | | | | 1 628 | 300 | 300 | | | | |
Fixed Assets | 305 359 | 305 138 | 309 702 | 261 094 | 253 448 | 228 176 | 283 468 | 304 116 | 278 806 | 258 726 | | |
Foreign Exchange Differences Increase Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | | | -162 297 | |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | -479 651 | |
Gain Loss On Remeasurement Defined Benefit Plans Net Tax In Other Comprehensive Income | | | | | | | | -12 000 | | | | |
Increase Decrease From Foreign Exchange Differences Intangible Assets | | | | | | | | | | | -200 000 | |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | | | | | | | | | | -597 513 | |
Increase Decrease In Existing Provisions | | | | | | | -196 433 | -294 977 | -813 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 24 320 | 19 456 | 15 565 | 12 452 | 6 304 | 5 800 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 23 189 | 32 957 | 39 252 | 38 310 | 21 679 | 116 187 | |
Intangible Assets | | | | | 121 600 | 97 280 | 77 824 | 62 259 | 49 807 | 43 503 | | |
Intangible Assets Gross Cost | | | | | 200 000 | 200 000 | 200 000 | 200 000 | 200 000 | 200 000 | | |
Net Current Assets Liabilities | 130 705 | 144 490 | 189 808 | 143 899 | 407 478 | 746 254 | 665 718 | 1 084 986 | 1 295 710 | 1 585 762 | 1 000 | |
Number Shares Issued Fully Paid | | | | | | 1 000 | 1 000 | 1 000 | 1 000 | | | |
Other Creditors | | | | | 33 768 | 46 778 | 56 315 | -683 | -406 | | | |
Other Inventories | | | | | 8 762 | 11 172 | 24 490 | 46 464 | 79 667 | | | |
Other Payables Accrued Expenses | | | | | | | 24 661 | 7 190 | 7 190 | 65 467 | | |
Par Value Share | | 1 | 1 | 1 | 1 | | 1 | 1 | 1 | | | |
Pension Costs Defined Contribution Plan | | | | | | | | | | 51 298 | 10 510 | |
Prepayments | | | | | | 13 502 | 13 381 | 14 253 | 13 571 | 14 032 | | |
Property Plant Equipment Gross Cost | | | | | 339 998 | 362 235 | 469 866 | 545 331 | 570 783 | 578 687 | | |
Provisions | | | | | 224 266 | 524 455 | 328 022 | 33 045 | 32 232 | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 224 266 | 524 455 | 328 022 | 33 045 | 32 232 | | | |
Raw Materials Consumables | | | | | | | | | | 28 250 | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | -29 030 | | |
Taxation Social Security Payable | | | | | 43 707 | 51 778 | 12 827 | 48 828 | 152 465 | 263 793 | | |
Total Assets Less Current Liabilities | 436 064 | 449 628 | 499 510 | 404 993 | 660 926 | 974 430 | 949 186 | 1 389 102 | 1 574 516 | 1 844 488 | 1 000 | |
Total Borrowings | | | | | | 1 628 | 300 | 300 | | | | |
Trade Creditors Trade Payables | | | | | 88 385 | 69 828 | 90 702 | 84 853 | 75 216 | 69 315 | | |
Trade Debtors Trade Receivables | | | | | 36 607 | 24 260 | 24 251 | 30 276 | 65 601 | 33 034 | | |
Unpaid Contributions To Pension Schemes | | | | | | | | | -709 | | | |
Amount Specific Advance Or Credit Directors | | | | | | 322 657 | 28 496 | 173 037 | -133 366 | -17 673 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | 60 496 | 172 093 | 20 330 | -157 850 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | -29 640 | -32 000 | -27 552 | -60 000 | 273 543 | | |
Director Remuneration | | 113 477 | 134 721 | | | | | | | | | |
Administrative Expenses | | 544 739 | 601 762 | | | | | | | | | |
Corporation Tax Due Within One Year | | 42 709 | 52 597 | | | | | | | | | |
Cost Sales | | 316 595 | 370 298 | | | | | | | | | |
Creditors Due Within One Year | 133 153 | 127 472 | 160 652 | 378 405 | 165 860 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | | 22 130 | 22 610 | | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | 19 090 | 20 712 | | | | | | | | | |
Dividends Withdrawn From Total Reserves | | | 167 000 | | | | | | | | | |
Gross Profit Loss | | 756 086 | 868 128 | | | | | | | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | | 820 | 1 621 | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 10 000 | 10 000 | 10 000 | | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 200 000 | 200 000 | 200 000 | | | | | | | | | |
Interim Payment | | 160 500 | 167 000 | | | | | | | | | |
Number Shares Allotted | | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Operating Profit Loss | | 215 097 | 266 366 | | | | | | | | | |
Other Creditors Due Within One Year | | 4 954 | 4 138 | | | | | | | | | |
Other Interest Receivable Similar Income | | 1 676 | 3 112 | | | | | | | | | |
Other Operating Income | | 3 750 | | | | | | | | | | |
Other Taxation Social Security Within One Year | | 30 543 | 44 885 | | | | | | | | | |
Pension Costs Defined Contribution Scheme | | 107 908 | 129 060 | | | | | | | | | |
Profit Loss For Period | | 173 244 | 215 260 | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | 216 773 | 269 478 | | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | 1 622 | | | | | | | | | |
Provisions For Liabilities Charges | 18 270 | 19 090 | 20 712 | 19 254 | 224 266 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | | | | | | | | | | |
Tangible Fixed Assets Additions | | 21 909 | 27 174 | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 244 113 | 266 022 | 293 196 | | | | | | | | | |
Tangible Fixed Assets Depreciation | 128 754 | 150 884 | 173 494 | | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 22 130 | 22 610 | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | 43 529 | 54 218 | | | | | | | | | |
Trade Creditors Within One Year | | 49 266 | 59 032 | | | | | | | | | |
Turnover Gross Operating Revenue | | 1 072 681 | 1 238 426 | | | | | | | | | |
U K Current Corporation Tax On Income For Period | | 42 709 | 52 597 | | | | | | | | | |
Value Shares Allotted | | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |