Profit & Loss |
Date of Accounts |
2011-10-31 | 2012-10-31 | 2014-10-31 | 2015-10-31 | 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 | 1 466 614 | 1 579 961 | 2 001 391 | 2 163 119 | 2 417 849 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 600 014 | 849 706 | 717 768 | 806 809 | 648 187 | | | | | | |
Cash Bank On Hand | | | | | 648 187 | 1 168 790 | 1 113 157 | 730 268 | 1 290 609 | 1 877 096 | 1 304 886 |
Current Assets | 1 173 536 | 1 474 971 | 1 808 198 | 1 926 709 | 2 149 192 | 2 741 475 | 3 734 901 | 3 678 432 | 4 131 327 | 6 479 041 | 7 327 621 |
Debtors | 568 822 | 619 865 | 1 084 480 | 1 113 750 | 1 495 505 | 1 567 685 | 2 616 744 | 2 938 164 | 2 831 018 | 3 731 258 | 6 007 735 |
Net Assets Liabilities | | | | | 2 417 849 | 2 946 931 | 3 181 248 | 3 019 250 | 3 315 264 | 5 279 821 | 5 707 942 |
Net Assets Liabilities Including Pension Asset Liability | 1 466 614 | 1 579 961 | | | | | | | | | |
Other Debtors | | | | | 445 000 | 445 000 | 113 000 | 126 000 | 43 031 | 43 071 | 31 966 |
Property Plant Equipment | | | | | 173 463 | 181 756 | 21 807 | 31 896 | 29 143 | 38 284 | 247 112 |
Stocks Inventory | 4 700 | 5 400 | 5 950 | 6 150 | 5 500 | | | | | | |
Tangible Fixed Assets | 367 272 | 438 848 | 101 425 | 102 272 | 173 463 | | | | | | |
Total Inventories | | | | | 5 500 | 5 000 | 5 000 | 10 000 | 9 700 | 15 000 | 15 000 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 1 466 514 | 1 579 861 | 2 001 291 | 2 163 019 | 2 417 749 | | | | | | |
Shareholder Funds | 1 466 614 | 1 579 961 | 2 001 391 | 2 163 119 | 2 417 849 | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | | | | 522 928 | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | 522 928 | | | | |
Audit Fees Expenses | | | | | | | | | | | 18 750 |
Director Remuneration | | | | | | | | | | 213 782 | 209 640 |
Dividend Recommended By Directors | | | | | | | | | | | 1 600 000 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 6 493 | 12 986 | 19 479 | 25 972 | 32 465 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 79 216 | 86 326 | 89 943 | 97 665 | 100 673 | 108 547 | 120 530 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | | | 75 001 | 82 035 | | | | |
Amounts Owed By Group Undertakings | | | | | | | | 1 924 213 | 1 730 262 | 2 378 822 | 2 661 398 |
Average Number Employees During Period | | | | | | 25 | 26 | 27 | 27 | 27 | 27 |
Creditors | | | | | 596 044 | 827 056 | 1 065 197 | 1 172 017 | 1 319 744 | 1 703 458 | 150 013 |
Creditors Due After One Year | 10 571 | 3 534 | | | | | | | | | |
Creditors Due Within One Year | 347 400 | 614 101 | 499 470 | 457 100 | 596 044 | | | | | | |
Debtors Due After One Year | | | -400 000 | -400 000 | -445 000 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 1 392 | | | | |
Disposals Investment Property Fair Value Model | | | | | | | 850 581 | | | | |
Disposals Property Plant Equipment | | | | | | | 1 825 | | | | |
Dividends Paid | | | | | | | 62 400 | 728 800 | | 900 000 | 1 600 000 |
Fixed Assets | 651 049 | 722 625 | 692 663 | 693 510 | 864 701 | 1 052 337 | 511 544 | 515 140 | 505 894 | 508 542 | 710 877 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | -157 035 | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 6 493 | 6 493 | | 6 493 | 6 493 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 7 110 | 5 009 | 7 722 | | 7 874 | 11 983 |
Intangible Assets | | | | | | | 58 437 | 51 944 | 45 451 | 38 958 | 32 465 |
Intangible Assets Gross Cost | | | | | | | 64 930 | | 64 930 | 64 930 | |
Investment Property | | | | | 591 238 | 770 581 | | | | | |
Investment Property Fair Value Model | | | | | 591 238 | 770 581 | | | | | |
Investments Fixed Assets | | | | | 100 000 | 100 000 | 431 300 | 431 300 | 431 300 | 431 300 | 431 300 |
Net Current Assets Liabilities | 826 136 | 860 870 | 1 308 728 | 1 469 609 | 1 553 148 | 1 914 419 | 2 669 704 | 2 506 415 | 2 811 583 | 4 266 712 | 5 205 351 |
Number Shares Allotted | | 10 | | 10 | 10 | | | | | | |
Other Creditors | | | | | 23 688 | 46 420 | 127 965 | 87 096 | 48 449 | 45 849 | 11 544 |
Other Investments Other Than Loans | | | | | 100 000 | 100 000 | 431 300 | 431 300 | 431 300 | 431 300 | 431 300 |
Other Taxation Social Security Payable | | | | | 203 197 | 211 269 | 286 278 | 270 578 | 455 266 | 942 587 | |
Par Value Share | | 1 | | 1 | 1 | | | | | 1 | 1 |
Profit Loss | | | | | | | 381 234 | 566 802 | | 2 698 415 | 2 028 121 |
Property Plant Equipment Gross Cost | | | | | 252 679 | 268 082 | 111 750 | 129 561 | 129 816 | 146 831 | 367 642 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 19 825 | | 2 305 | 2 213 | 4 304 | 58 273 |
Share Capital Allotted Called Up Paid | 10 | 10 | 10 | 10 | 10 | | | | | | |
Tangible Fixed Assets Additions | | 90 680 | | 6 729 | 76 095 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 450 216 | 540 896 | 169 855 | 176 584 | 252 679 | | | | | | |
Tangible Fixed Assets Depreciation | 82 944 | 102 048 | 68 430 | 74 312 | 79 216 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 19 104 | | 5 882 | 4 904 | | | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | 64 930 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 15 403 | 2 528 | 17 811 | | 17 015 | 220 811 |
Total Assets Less Current Liabilities | 1 477 185 | 1 583 495 | 2 001 391 | 2 163 119 | 2 417 849 | 2 966 756 | 3 181 248 | 3 021 555 | 3 317 477 | 4 775 254 | 5 916 228 |
Trade Creditors Trade Payables | | | | | 369 159 | 569 367 | 650 954 | 814 343 | 816 029 | 368 206 | 868 298 |
Trade Debtors Trade Receivables | | | | | 952 313 | 1 024 100 | 1 421 011 | 834 856 | 1 057 725 | 1 309 365 | 2 800 867 |
Accrued Liabilities | | | | | | | | | | 262 385 | 322 827 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | 53 969 |
Administrative Expenses | | | | | | | | | | 971 821 | 1 367 561 |
Amortisation Expense Intangible Assets | | | | | | | | | | 6 493 | 6 493 |
Amounts Recoverable On Contracts | | | | | | | | | | 855 687 | 513 504 |
Applicable Tax Rate | | | | | | | | | | 19 | 19 |
Bank Borrowings | | | | | | | | | | | 50 000 |
Bank Borrowings Overdrafts | | | | | | | | | | | 150 013 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 1 877 096 | |
Comprehensive Income Expense | | | | | | | | | | 2 698 415 | 2 028 121 |
Corporation Tax Payable | | | | | | | | | | 670 609 | 269 643 |
Cost Sales | | | | | | | | | | 6 444 815 | 7 757 932 |
Current Tax For Period | | | | | | | | | | 631 551 | 430 034 |
Depreciation Amortisation Expense | | | | | | | | | | 14 367 | 18 475 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 7 874 | 11 983 |
Dividend Per Share Interim | | | | | | | | | | | 16 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -900 000 | -1 600 000 |
Dividends Paid On Shares Interim | | | | | | | | | | 900 000 | 1 600 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 20 488 | 20 855 | 20 488 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | -209 845 | 769 778 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | -737 646 | -1 138 214 |
Gross Profit Loss | | | | | | | | | | 4 300 881 | 3 886 094 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -241 571 | -830 626 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 586 487 | -572 210 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | -374 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | 5 300 | |
Interest Expense | | | | | | | | | | | 158 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | | | 7 125 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | -7 283 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 7 283 |
Merchandise | | | | | | | | | | 15 000 | 15 000 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | 1 548 560 | 1 682 562 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | 17 015 | 220 811 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | -2 152 062 | -1 331 163 |
Net Cash Generated From Operations | | | | | | | | | | -2 393 633 | -2 169 072 |
Number Shares Issued Fully Paid | | | | | | | | | | 100 | 100 |
Operating Profit Loss | | | | | | | | | | 3 332 057 | 2 519 033 |
Other Deferred Tax Expense Credit | | | | | | | | | | 2 091 | 53 969 |
Other Operating Income Format1 | | | | | | | | | | 2 997 | 500 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 20 667 | 22 312 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | | -250 000 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 3 332 057 | 2 511 750 |
Provisions | | | | | | | | | | 4 304 | 58 273 |
Purchase Property Plant Equipment | | | | | | | | | | -17 015 | -220 811 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | | -49 987 |
Social Security Costs | | | | | | | | | | 103 708 | 121 878 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 1 118 776 | 1 512 219 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 633 091 | 477 233 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | 489 | 6 005 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 753 | 447 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 633 642 | 483 629 |
Total Current Tax Expense Credit | | | | | | | | | | 631 551 | 429 660 |
Total Operating Lease Payments | | | | | | | | | | 738 875 | 747 188 |
Turnover Revenue | | | | | | | | | | 10 745 696 | 11 644 026 |
Wages Salaries | | | | | | | | | | 994 401 | 1 368 029 |