Profit & Loss |
Date of Accounts |
2011-05-31 | 2012-05-31 | 2013-03-31 | 2013-09-30 | 2014-09-30 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 | -16 462 | 436 636 | 504 247 | 249 066 | 317 383 | 288 862 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | 45 186 | 9 031 | 173 | 72 890 | 45 107 | 53 077 | 92 184 | 64 876 |
Current Assets | 1 | 22 318 | 141 043 | 262 039 | 334 939 | 236 194 | 156 816 | 180 434 | 140 933 | 178 066 | 108 397 | 1 595 453 | 1 732 945 | 259 934 |
Debtors | 1 | 20 888 | 78 941 | 244 548 | 168 632 | 107 632 | 111 630 | 171 403 | 140 760 | 105 176 | 63 290 | 42 377 | 1 640 761 | 195 058 |
Net Assets Liabilities | | | | | | | 283 962 | 379 812 | 386 227 | 427 891 | 493 324 | 2 056 970 | 2 106 715 | 668 690 |
Other Debtors | | | | | | | | | 92 602 | 80 099 | 44 381 | 26 737 | 1 530 813 | 19 129 |
Property Plant Equipment | | | | | | | 924 474 | 899 544 | 884 623 | 886 540 | 860 964 | 860 850 | 866 029 | 858 493 |
Cash Bank In Hand | | 1 430 | 60 018 | 129 754 | 166 307 | 128 562 | 45 186 | | | | | | | |
Intangible Fixed Assets | | | 224 843 | 216 240 | 199 035 | 190 433 | 173 228 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 | -16 462 | 436 636 | 504 247 | 249 066 | 317 383 | 288 862 | | | | | | | |
Stocks Inventory | | | 2 084 | 3 995 | | | | | | | | | | |
Tangible Fixed Assets | | 11 692 | 931 384 | 901 267 | 965 225 | 955 414 | 924 474 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 677 567 | 677 567 | 677 567 | 826 645 | 828 975 | | | | | | | |
Profit Loss Account Reserve | | -16 463 | -240 931 | -173 320 | -428 501 | -509 262 | -540 113 | | | | | | | |
Shareholder Funds | 1 | -16 462 | 436 636 | 504 247 | 249 066 | 317 383 | 288 862 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities | | | | | | | 32 005 | 19 042 | 6 082 | 25 370 | 8 633 | 26 198 | 72 767 | 37 004 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 73 719 | 95 823 | 117 927 | 140 031 | 157 235 | 174 439 | 191 646 | 198 646 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 63 072 | 81 073 | 95 994 | 110 621 | 56 472 | 64 642 | 74 061 | 81 597 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | 16 544 | 5 026 | 8 057 | 14 597 | |
Administrative Expenses | | | | | | | | | | | | 128 822 | 133 943 | |
Average Number Employees During Period | | | | | | | | 6 | 6 | 7 | 7 | 7 | 7 | 8 |
Bank Borrowings | | | | | | | | 381 666 | 352 570 | 316 837 | 277 921 | 312 657 | 252 271 | 194 038 |
Bank Overdrafts | | | | | | | | 312 | 2 210 | | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | 45 107 | 53 077 | | |
Cost Sales | | | | | | | | | | | | 177 389 | 208 175 | |
Creditors | | | | | | | 649 399 | 543 811 | 502 009 | 459 470 | 418 202 | 312 657 | 252 271 | 194 038 |
Current Tax For Period | | | | | | | | | 84 | | -88 | | | 17 153 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | 7 382 | 17 398 | 13 390 | 18 964 | 15 443 | -1 432 |
Depreciation Amortisation Expense | | | | | | | | | | | | 25 375 | 26 625 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | -62 533 | | | |
Disposals Property Plant Equipment | | | | | | | | 17 892 | | | -84 750 | | | |
Finance Lease Liabilities Present Value Total | | | | | | | 27 126 | 15 076 | 4 512 | | | | | |
Fixed Assets | | 11 692 | 1 156 227 | 1 117 507 | 1 164 260 | 1 145 847 | 1 092 802 | 1 045 768 | 1 008 743 | 988 556 | 945 776 | 928 459 | 916 430 | 901 894 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | | | -140 281 | -59 348 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | 44 004 | 33 003 | 22 002 | 11 001 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | | 16 439 | -91 173 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | | -1 949 | 106 668 | |
Gain Loss In Cash Flows From Change In Deferred Items | | | | | | | | | | | | 8 147 | 36 734 | |
Gross Profit Loss | | | | | | | | | | | | 211 751 | 209 406 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | | 7 970 | 39 107 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 22 104 | 22 104 | 22 104 | 17 204 | 17 204 | 17 207 | 7 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 18 001 | 14 921 | 14 627 | 8 383 | 8 171 | 9 419 | 7 536 |
Intangible Assets | | | | | | | 168 328 | 146 224 | 124 120 | 102 016 | 84 812 | 67 608 | 50 401 | 43 401 |
Intangible Assets Gross Cost | | | | | | | 242 047 | 242 047 | 242 047 | 242 047 | 242 047 | 242 047 | 242 047 | 242 047 |
Interest Paid Classified As Financing Activities | | | | | | | | | | | | -10 781 | -11 182 | |
Interest Paid Classified As Operating Activities | | | | | | | | | | | | 10 781 | 11 182 | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | | 10 781 | 11 182 | |
Interest Received Classified As Investing Activities | | | | | | | | | | | | 1 | 2 | |
Interest Received Classified As Operating Activities | | | | | | | | | | | | 1 | 2 | |
Minimum Operating Lease Payments Recognised As Expense | | | | | | | | | | 11 001 | 11 001 | 11 001 | 11 001 | 11 001 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | | -96 396 | -70 530 | |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | | -8 056 | -14 595 | |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | | 112 422 | 124 232 | |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | | | | | | | 118 765 | 102 993 | |
Net Current Assets Liabilities | 1 | 20 617 | -77 714 | 2 587 | -356 065 | -131 861 | -159 441 | -122 145 | -120 507 | -101 195 | -34 250 | -58 831 | 1 449 715 | -33 439 |
Nominal Value Allotted Share Capital | | | | | | | | | 828 975 | 828 975 | 828 975 | 828 975 | 828 975 | 828 975 |
Number Shares Issued But Not Fully Paid | | | | | | | | | | | | 100 | 100 | |
Number Shares Issued Fully Paid | | | | | | | | | 211 442 | 828 975 | 828 975 | 828 975 | 828 975 | 828 975 |
Operating Profit Loss | | | | | | | | | | | | 93 390 | 76 368 | |
Other Creditors | | | | | | | 150 000 | 147 069 | 144 927 | 2 920 | 30 948 | 6 248 | 6 650 | 9 362 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | | 1 | 2 | |
Other Operating Income Format1 | | | | | | | | | | | | 10 461 | 905 | |
Other Remaining Borrowings | | | | | | | | | 144 927 | 142 633 | 140 281 | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | | 1 | 1 | 1 | 1 | 1 | 1 |
Prepayments | | | | | | | | | | | | | 98 499 | 121 661 |
Profit Loss | | | | | | | | | 6 415 | | | 63 646 | 49 745 | |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | | 82 610 | 65 188 | |
Property Plant Equipment Gross Cost | | | | | | | 987 546 | 980 617 | 980 617 | 997 161 | 917 436 | 925 493 | 940 090 | 940 090 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | | | | 7 159 | 5 727 |
Purchase Property Plant Equipment | | | | | | | | | | | | -8 057 | -14 597 | |
Taxation Social Security Payable | | | | | | | | | 1 964 | 2 530 | | 2 219 | 2 233 | 64 594 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 7 466 | 17 398 | 13 302 | 18 964 | 15 443 | 15 721 |
Total Assets Less Current Liabilities | 1 | 32 309 | 1 078 513 | 1 120 094 | 808 195 | 1 013 986 | 938 261 | 923 623 | 888 236 | 887 361 | 911 526 | 869 627 | 2 366 145 | 868 455 |
Total Borrowings | | | | | | | | 40 117 | 36 958 | 459 470 | 418 202 | 312 657 | 252 271 | 194 038 |
Trade Creditors Trade Payables | | | | | | | 144 259 | 136 054 | 104 202 | 204 746 | 64 246 | 60 870 | 141 792 | 122 237 |
Trade Debtors Trade Receivables | | | | | | | 36 367 | 54 212 | 48 156 | 25 078 | 18 909 | 15 640 | 11 449 | 54 268 |
Turnover Revenue | | | | | | | | | | | | 389 140 | 417 581 | |
Director Remuneration | | | | | | | | | 23 075 | 27 300 | 27 300 | 27 300 | 27 300 | 31 425 |
Balances Amounts Owed By Related Parties | | | | | | | | | -26 592 | | | | | |
Bank Borrowings Overdrafts | | | | | | | 472 273 | 381 666 | 352 570 | | | | | |
Corporation Tax Payable | | | | | | | | 4 | 88 | | | | | |
Creditors Due After One Year | | 48 771 | 641 877 | 615 847 | 559 129 | 696 603 | 649 399 | | | | | | | |
Creditors Due Within One Year | | 1 701 | 218 757 | 375 710 | 691 004 | 368 055 | 316 257 | | | | | | | |
Deferred Tax Asset Debtors | | | | | | | | 65 417 | 58 035 | | | | | |
Intangible Fixed Assets Additions | | | 242 047 | | | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | | 17 204 | 25 807 | 43 012 | 51 614 | 68 819 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | 17 204 | 8 603 | 17 205 | 8 602 | 17 205 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | | 242 047 | 242 047 | 242 047 | 242 047 | | | | | | | | |
Number Shares Allotted | | 1 | 211 442 | 211 442 | 211 442 | 211 442 | 211 442 | | | | | | | |
Other Taxation Social Security Payable | | | | | | | 14 502 | 1 881 | 1 964 | | | | | |
Prepayments Accrued Income | | | | | | | 52 423 | 23 723 | 1 472 | | | | | |
Recoverable Value-added Tax | | | | | | | 6 151 | 21 075 | 21 499 | | | | | |
Secured Debts | | | 641 877 | 615 847 | 559 129 | 584 891 | 509 011 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 211 442 | 211 442 | 211 442 | 211 442 | 211 442 | | | | | | | |
Tangible Fixed Assets Additions | | 11 692 | 944 659 | 13 713 | 88 590 | | 28 892 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 11 692 | 936 351 | 910 064 | 998 654 | 998 654 | 987 546 | | | | | | | |
Tangible Fixed Assets Depreciation | | | 4 967 | 8 797 | 33 429 | 43 240 | 63 072 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 4 967 | 3 830 | 24 632 | 9 811 | 19 832 | | | | | | | |
Tangible Fixed Assets Disposals | | | 20 000 | 40 000 | | | 40 000 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | 10 963 | | | | | | |