Profit & Loss |
Date of Accounts |
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 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | -1 432 | -204 | 782 | 697 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 1 018 | 62 311 | 179 878 | 617 371 | 2 201 223 | 2 897 818 |
Current Assets | 21 433 | 13 116 | 3 372 | 1 460 | 12 193 | 309 381 | 1 947 935 | 2 340 197 | 3 785 078 | 5 711 306 |
Debtors | 640 | 12 483 | 1 283 | 367 | 11 175 | 247 070 | 1 768 057 | 1 722 826 | 1 532 788 | 2 750 740 |
Net Assets Liabilities | | | | 696 | -1 629 | 6 706 | -404 071 | 2 822 | 2 305 127 | 4 477 797 |
Other Debtors | | | | | | | | 970 550 | 100 | |
Property Plant Equipment | | | | | | 767 960 | 1 838 341 | 1 959 491 | 5 600 717 | 6 693 181 |
Total Inventories | | | | | | | | | 51 067 | 62 748 |
Cash Bank In Hand | 20 793 | 633 | 2 089 | 1 093 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | -1 432 | -204 | 782 | 697 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | -1 532 | -304 | 682 | 597 | | | | | | |
Shareholder Funds | -1 432 | -204 | 782 | 697 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 8 275 |
Accrued Liabilities Deferred Income | | | | | | | | 42 365 | 361 698 | 411 996 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | 1 500 | 1 500 | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 9 958 | 254 694 | 675 436 | 1 206 457 | 2 036 509 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 4 700 747 | 2 261 516 |
Administrative Expenses | | | | | | | | | 1 620 191 | 2 141 588 |
Average Number Employees During Period | | | | | 2 | 3 | 9 | 9 | 20 | 21 |
Balances Amounts Owed By Related Parties | | | | | | | | | 506 232 | 1 663 945 |
Balances Amounts Owed To Related Parties | | | | | | | | | 427 830 | 382 283 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | | 4 596 711 | 4 179 312 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 2 201 223 | 2 897 818 |
Corporation Tax Payable | | | | | | | | | | 305 367 |
Cost Sales | | | | | | | | | 9 627 571 | 15 828 979 |
Creditors | | | | 338 | 13 822 | 1 068 918 | 4 190 347 | 1 371 013 | 2 999 914 | 2 605 804 |
Current Tax For Period | | | | | | | | | | 305 367 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | 495 461 | 405 501 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 142 028 | 273 513 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | 737 627 | 890 129 |
Finance Lease Liabilities Present Value Total | | | | | | | | 1 371 013 | 2 999 914 | 2 605 804 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | 4 098 244 | 4 014 941 |
Finished Goods Goods For Resale | | | | | | | | | 51 067 | 62 748 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | 169 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | 71 129 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 641 667 | 441 667 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | 721 | -48 966 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | -20 285 | -132 127 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | -190 038 | 1 217 952 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | 51 067 | 11 681 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | 56 106 | 14 078 |
Gross Profit Loss | | | | | | | | | 4 496 899 | 5 206 951 |
Income From Related Parties | | | | | | | | | 4 260 763 | 12 433 487 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | -1 583 851 | -696 595 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 9 958 | 301 111 | 420 742 | 737 627 | 890 129 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | 78 942 | 181 656 |
Interest Paid Classified As Operating Activities | | | | | | | | | -78 942 | -181 825 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 78 942 | 181 825 |
Net Cash Generated From Operations | | | | | | | | | -3 717 485 | -2 930 238 |
Net Current Assets Liabilities | -1 432 | -204 | 782 | 697 | -1 629 | -759 537 | -2 242 412 | -584 848 | 200 593 | 1 378 520 |
Operating Profit Loss | | | | | | | | | 2 876 708 | 3 065 363 |
Other Creditors | | | | | | | | 590 642 | 2 697 | 18 234 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 206 606 | 60 077 |
Other Disposals Property Plant Equipment | | | | | | | | | 528 500 | 339 000 |
Other Provisions Balance Sheet Subtotal | | | | | | | | | | 86 330 |
Other Taxation Social Security Payable | | | | | | | | 104 651 | 182 347 | 105 870 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | -1 631 719 | -1 222 854 |
Payments To Related Parties | | | | | | | | | 4 490 370 | 3 579 146 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 8 673 | 11 742 |
Prepayments Accrued Income | | | | | | | | 188 110 | 277 566 | 193 484 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | -378 000 | -293 001 |
Profit Loss | | | | | | | | | 2 302 305 | 2 172 670 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 2 797 766 | 2 883 538 |
Property Plant Equipment Gross Cost | | | | | | 777 918 | 2 093 035 | 2 634 927 | 6 807 174 | 8 729 690 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 1 717 | | 808 | 496 269 | |
Purchase Property Plant Equipment | | | | | | | | | -800 973 | -1 121 965 |
Social Security Costs | | | | | | | | | 80 011 | 110 226 |
Staff Costs Employee Benefits Expense | | | | | | | | | 870 196 | 1 001 736 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | 496 269 | 901 770 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | 197 795 | 40 688 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 531 576 | 547 872 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | 160 439 | 130 891 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 1 241 | 1 664 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 495 461 | 710 868 |
Total Assets Less Current Liabilities | -1 432 | -204 | 782 | 697 | -1 629 | 8 423 | -404 071 | 1 374 643 | 5 801 310 | 8 071 701 |
Total Increase Decrease In Provisions | | | | | | | | | | -86 330 |
Trade Creditors Trade Payables | | | | | | | | 1 728 211 | 1 939 413 | 2 082 182 |
Trade Debtors Trade Receivables | | | | | | | | 564 166 | 1 255 122 | 2 557 256 |
Turnover Revenue | | | | | | | | | 14 124 470 | 21 035 930 |
Wages Salaries | | | | | | | | | 781 512 | 879 768 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 56 375 | | | |
Disposals Property Plant Equipment | | | | | | | 420 500 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 777 918 | 1 735 617 | 541 892 | | |
Number Shares Issued Fully Paid | | | | | | | | 100 | | |
Par Value Share | 1 | 1 | 1 | 1 | | | | 1 | | |
Creditors Due Within One Year | 22 865 | 13 320 | 2 590 | 763 | | | | | | |
Number Shares Allotted | 100 | 100 | 100 | 100 | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | | | | | | |