Profit & Loss |
Date of Accounts |
2013-04-30 | 2014-04-30 | 2015-04-30 | 2016-04-30 | 2017-08-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 |
Currency |
| | | | | | | | | | |
Net Worth | 7 446 022 | 7 818 318 | 9 182 630 | 9 363 817 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 178 565 | 230 654 | 1 775 886 | 156 700 | | | | | | | |
Cash Bank On Hand | | | | 156 700 | 128 710 | 766 623 | 721 382 | 481 659 | 1 206 112 | 778 716 | 400 335 |
Current Assets | 382 514 | 467 883 | 1 915 475 | 1 979 747 | 4 395 391 | 12 888 837 | 13 276 786 | 14 188 538 | 14 981 521 | 14 148 549 | 15 183 432 |
Debtors | 196 960 | 227 898 | 129 986 | 1 809 562 | 4 255 446 | 12 113 930 | 12 548 584 | 13 698 782 | 13 770 071 | 13 364 333 | 14 766 901 |
Net Assets Liabilities | | | | 8 463 817 | 8 696 075 | 9 684 937 | 8 204 591 | 9 888 615 | 8 792 397 | 8 792 754 | 8 162 859 |
Net Assets Liabilities Including Pension Asset Liability | 7 446 022 | 7 818 318 | 9 182 630 | 9 363 817 | | | | | | | |
Other Debtors | | | | | 4 109 842 | 128 568 | 220 025 | 64 286 | 96 658 | 78 052 | 75 747 |
Property Plant Equipment | | | | 11 415 863 | 11 245 356 | 11 431 966 | 11 000 000 | 11 000 000 | 11 000 000 | 11 000 000 | 9 000 000 |
Stocks Inventory | 6 989 | 9 331 | 9 603 | 13 485 | | | | | | | |
Tangible Fixed Assets | 10 146 033 | 10 164 239 | 11 391 047 | 11 415 863 | | | | | | | |
Total Inventories | | | | 13 485 | 11 235 | 8 284 | 6 820 | 8 097 | 5 338 | 5 500 | 16 196 |
|
Capital & Reserves |
Called Up Share Capital | 653 600 | 653 600 | 653 600 | 653 600 | | | | | | | |
Profit Loss Account Reserve | 735 912 | 1 108 208 | 1 472 520 | 1 653 707 | | | | | | | |
Shareholder Funds | 7 446 022 | 7 818 318 | 9 182 630 | 9 363 817 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 3 050 | 4 500 |
Accrued Liabilities Deferred Income | | | | | | 55 931 | 39 586 | 21 173 | 6 067 | 31 890 | 41 914 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 589 929 | 302 561 | 284 784 | | | | | |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 1 744 243 | -1 619 554 | -6 041 | | -500 000 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | -61 123 | | | | | |
Administrative Expenses | | | | | | | | | | 1 865 641 | 2 030 867 |
Amounts Owed By Group Undertakings | | | | | | 11 853 040 | 12 235 928 | 13 570 146 | 13 459 508 | 13 165 731 | 14 560 702 |
Amounts Owed To Group Undertakings | | | | | | 104 003 | 107 003 | 110 213 | 423 355 | | |
Average Number Employees During Period | | | | 1 | 1 | 25 | 27 | 40 | 37 | 49 | 53 |
Bank Borrowings | | | | | | 5 697 454 | 5 513 924 | 5 908 003 | 5 855 096 | 5 450 530 | 5 248 292 |
Bank Borrowings Overdrafts | | | | | | 5 399 724 | 4 567 165 | 4 268 795 | 4 384 191 | 202 225 | 5 045 090 |
Bank Overdrafts | | | | | | | | | 2 349 | 1 669 | 741 |
Capital Commitments | | | | | | 191 269 | | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 777 047 | 399 594 |
Comprehensive Income Expense | | | | | | | | | | -294 586 | -629 895 |
Corporation Tax Payable | | | | | 122 396 | 94 577 | | | | | 268 015 |
Cost Sales | | | | | | | | | | 288 906 | 360 922 |
Creditors | | | | 5 371 646 | 6 004 003 | 13 170 495 | 12 819 082 | 13 817 687 | 13 528 527 | 12 709 281 | 12 552 263 |
Creditors Due After One Year | 4 449 780 | 4 113 449 | 5 662 423 | 5 371 646 | | | | | | | |
Creditors Due Within One Year | 770 315 | 828 925 | 545 039 | 736 667 | | | | | | | |
Current Tax For Period | | | | | | | | | | | 268 015 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 410 044 | | | | | | |
Disposals Property Plant Equipment | | | | | 524 576 | 11 000 000 | | | | | |
Dividends Paid | | | | | | 45 000 | | | | | |
Finance Lease Liabilities Present Value Total | | | | | | 7 100 334 | 7 094 781 | 7 276 418 | 7 270 616 | 7 204 057 | 7 270 173 |
Fixed Asset Investments Cost Or Valuation | 2 151 570 | 2 151 570 | 2 151 570 | 2 151 570 | | | | | | | |
Fixed Assets | 12 297 603 | 12 315 809 | 13 542 617 | 13 567 433 | 11 245 356 | | | | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | | | | | -2 000 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | 65 284 | 33 813 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | 101 856 | -7 735 |
Gain Loss On Disposals Other Non-current Assets | | | | | | | | | | -956 429 | |
Gross Profit Loss | | | | | | | | | | 2 829 515 | 3 288 624 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | | | | | -500 000 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | -547 917 | 709 825 | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | 162 | 10 696 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 122 676 | 284 784 | 73 291 | 74 324 | | | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | | 245 742 | 286 341 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 169 064 | 246 518 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -245 742 | -286 341 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 414 806 | 532 859 |
Investments Fixed Assets | 2 151 570 | 2 151 570 | 2 151 570 | 2 151 570 | | | | | | | |
Issue Bonus Shares Decrease Increase In Equity | | | | | | | | 5 462 | 102 717 | | 2 000 000 |
Merchandise | | | | | | | | | | 5 500 | 16 196 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | 594 051 | 1 530 954 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | -389 468 | -394 972 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | 222 133 | -758 530 |
Net Cash Generated From Operations | | | | | | | | | | -192 673 | -1 291 389 |
Net Current Assets Liabilities | -387 801 | -361 042 | 1 370 436 | 1 243 080 | -1 608 611 | 12 237 672 | 12 582 122 | 13 645 197 | 14 423 964 | 13 605 076 | 14 318 163 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | -389 468 | -394 972 |
Number Shares Allotted | | 600 000 | 600 000 | 600 000 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | 600 000 | 600 000 | 600 000 | 600 000 | 600 000 | 600 000 |
Operating Profit Loss | | | | | | | | | | 982 124 | 1 276 007 |
Other Comprehensive Income Expense Net Tax | | | | | | | | | | | -1 500 000 |
Other Creditors | | | | | 5 739 876 | 328 250 | 310 000 | 291 750 | 273 500 | 255 250 | 73 000 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 389 468 | 394 972 |
Other Operating Income Format1 | | | | | | | | | | 18 250 | 18 250 |
Other Taxation Social Security Payable | | | | | 18 944 | 59 982 | 50 072 | 3 616 | 5 002 | 7 015 | 16 724 |
Par Value Share | | 1 | 1 | 1 | | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | -66 559 | 66 116 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | -5 300 000 | |
Profit Loss | | | | | | 968 521 | 861 003 | -24 845 | 1 072 449 | 357 | 870 105 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 357 | 1 138 120 |
Property Plant Equipment Gross Cost | | | | 12 005 792 | 11 547 917 | 11 716 750 | 11 000 000 | 11 000 000 | 11 000 000 | 11 000 000 | 9 000 000 |
Provisions | | | | | 940 670 | 814 206 | 2 558 449 | 938 895 | 932 854 | 3 103 041 | 2 603 041 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 975 050 | 940 670 | 814 206 | 2 558 449 | 938 895 | 932 854 | 3 103 041 | 2 603 041 |
Provisions For Liabilities Charges | 14 000 | 23 000 | 68 000 | 75 050 | | | | | | | |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | -5 704 568 | -202 237 |
Revaluation Reserve | 6 056 510 | 6 056 510 | 7 056 510 | 7 056 510 | | | | | | | |
Secured Debts | 4 763 001 | 4 437 978 | 5 919 400 | 5 650 698 | | | | | | | |
Share Capital Allotted Called Up Paid | 600 000 | 600 000 | 600 000 | 600 000 | | | | | | | |
Social Security Costs | | | | | | | | | | 10 584 | 8 221 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 608 433 | 775 838 |
Tangible Fixed Assets Additions | | 72 953 | 359 374 | 163 436 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 10 432 207 | 10 505 160 | 11 842 356 | 12 005 792 | | | | | | | |
Tangible Fixed Assets Depreciation | 286 174 | 340 921 | 451 309 | 589 929 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 54 747 | 130 346 | 138 620 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 19 958 | | | | | | | | |
Tangible Fixed Assets Disposals | | | 22 178 | | | | | | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | | 1 000 000 | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 268 015 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 66 701 | 11 716 750 | 238 431 | 5 462 | 102 717 | | |
Total Assets Less Current Liabilities | 11 909 802 | 11 954 767 | 14 913 053 | 14 810 513 | 9 636 745 | 23 669 638 | 23 599 396 | 24 645 197 | 25 423 965 | 24 605 076 | 23 318 163 |
Total Borrowings | | | | | | | | | | 202 225 | 203 943 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | -955 181 | -5 462 | -102 717 | | -2 000 000 |
Total Operating Lease Payments | | | | | | | | | | 269 018 | 373 920 |
Trade Creditors Trade Payables | | | | | 122 787 | 116 424 | 109 034 | 180 144 | 127 752 | 110 011 | 146 849 |
Trade Debtors Trade Receivables | | | | | 145 604 | 69 789 | 29 960 | | 34 996 | 53 768 | 63 808 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | -302 561 | 184 825 | | | | |
Turnover Revenue | | | | | | | | | | 3 118 421 | 3 649 546 |
Wages Salaries | | | | | | | | | | 597 849 | 767 617 |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | -358 075 | -74 324 | | | |