Profit & Loss |
Date of Accounts |
2011-04-30 | 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 | 2021-04-30 | 2022-04-30 | 2022-06-20 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 34 582 | 22 205 | 35 371 | 118 232 | 316 645 | 122 820 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 363 226 | 355 198 | 152 369 | 327 910 | 380 859 | 1 440 448 | 1 841 300 | 622 827 | 238 370 |
Current Assets | 186 890 | 125 280 | 92 742 | 174 528 | 435 296 | 538 257 | 711 083 | 420 564 | 697 188 | 632 895 | 2 343 051 | 2 852 453 | 1 577 139 | 1 943 531 |
Debtors | 21 749 | 0 | 21 206 | 145 404 | 83 543 | 175 031 | 355 885 | 268 195 | 369 278 | 252 036 | 902 603 | 973 877 | 818 444 | 1 599 545 |
Net Assets Liabilities | | | | | | 122 820 | 313 000 | 555 785 | 1 002 394 | 1 182 233 | 1 052 148 | 1 590 679 | 512 752 | 389 428 |
Other Debtors | | | | | | | 173 121 | 14 033 | 17 208 | 72 223 | 47 384 | 35 619 | 41 340 | |
Property Plant Equipment | | | | | | 120 068 | 121 257 | 448 310 | 752 935 | 981 762 | 183 220 | 149 094 | 141 706 | 87 936 |
Total Inventories | | | | | | | | | | | | 37 276 | 135 868 | 105 616 |
Cash Bank In Hand | 55 685 | 47 630 | 51 268 | 18 984 | 351 753 | 363 226 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 34 582 | 22 205 | 35 371 | 118 232 | 316 645 | 122 820 | | | | | | | | |
Stocks Inventory | 109 456 | 77 650 | 20 268 | 10 140 | | | | | | | | | | |
Tangible Fixed Assets | 11 315 | 8 664 | 43 105 | 47 072 | 146 666 | 120 068 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | 2 | 2 | | | | | | | | |
Profit Loss Account Reserve | 34 580 | 22 203 | 35 369 | 118 230 | 316 643 | 122 818 | | | | | | | | |
Shareholder Funds | 34 582 | 22 205 | 35 371 | 118 232 | 316 645 | 122 820 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | | | | 14 250 |
Accrued Liabilities Deferred Income | | | | | | | | | | | | | 616 491 | 436 315 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 87 584 | 131 541 | 149 382 | 201 504 | 240 796 | 252 514 | 196 791 | 204 179 | 257 949 |
Administrative Expenses | | | | | | | | | | | | | 314 700 | 1 212 286 |
Amounts Owed To Group Undertakings | | | | | | | | | | | | | | 101 332 |
Average Number Employees During Period | | | | | | | 18 | 15 | 17 | 27 | 25 | 34 | 35 | 34 |
Corporation Tax Payable | | | | | | | | | | | | 227 218 | 227 217 | 227 217 |
Corporation Tax Recoverable | | | | | | | | | | | | | 16 289 | 16 289 |
Cost Sales | | | | | | | | | | | | | 126 122 | 1 387 115 |
Creditors | | | | | | 66 456 | 25 814 | 57 351 | 41 951 | 100 968 | 84 999 | 60 512 | 57 169 | 43 383 |
Current Tax For Period | | | | | | | | | | | | | -16 289 | |
Deferred Tax Asset Debtors | | | | | | | | | | | | | | 24 254 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | | | -22 602 | -12 518 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | | | 7 388 | 53 770 |
Dividends Paid | | | | | | | | | | | | | 922 984 | |
Dividends Paid On Shares Final | | | | | | | | | | | | | 922 984 | |
Finance Lease Liabilities Present Value Total | | | | | | 66 456 | 25 814 | 57 351 | 41 951 | 100 968 | 84 999 | 60 512 | 57 169 | 69 439 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | | | | | 26 056 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | | 162 500 | 157 500 | 113 589 |
Gross Profit Loss | | | | | | | | | | | | | 122 131 | 1 081 046 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | | | -1 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 51 366 | 45 547 | 52 122 | 59 926 | 77 921 | 46 449 | 7 388 | 53 770 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | | | | 1 272 | 4 602 |
Interest Income On Bank Deposits | | | | | | | | | | | | | 6 | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | | | 1 272 | 4 602 |
Net Current Assets Liabilities | 124 467 | 14 341 | 21 668 | 105 472 | 296 276 | 93 208 | 237 492 | 190 761 | 315 345 | 344 439 | 988 927 | 1 534 947 | 535 478 | 463 874 |
Operating Profit Loss | | | | | | | | | | | | | -192 569 | -131 240 |
Other Creditors | | | | | | | 397 205 | 119 743 | 63 107 | 101 229 | 450 231 | 356 854 | 57 169 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | | | 6 | |
Other Provisions Balance Sheet Subtotal | | | | | | | | | | | | | 97 015 | 97 015 |
Other Taxation Social Security Payable | | | | | | 7 108 | 10 261 | 101 264 | 162 813 | 84 760 | 454 873 | 347 300 | 73 772 | 271 056 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | | | 2 862 | 11 979 |
Prepayments Accrued Income | | | | | | | | | | | | | 41 340 | 10 913 |
Profit Loss | | | | | | | | | | | | | -154 943 | -123 324 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | | | -193 835 | -135 842 |
Property Plant Equipment Gross Cost | | | | | | 207 652 | 252 798 | 597 692 | 954 439 | 1 222 558 | 435 734 | 345 885 | 345 885 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 24 000 | 20 000 | 26 000 | 24 000 | 43 000 | 35 000 | 32 850 | 107 263 | |
Raw Materials Consumables | | | | | | | | | | | | | | 57 841 |
Social Security Costs | | | | | | | | | | | | | 963 | 53 629 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | | | 169 761 | 637 807 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | | | 10 248 | 21 984 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | | | -36 829 | -25 810 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | | | | | | 5 751 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | | | | | | 7 541 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | | | -38 892 | -12 518 |
Total Assets Less Current Liabilities | 135 782 | 23 005 | 64 773 | 152 544 | 442 942 | 213 276 | 358 814 | 639 136 | 1 068 345 | 1 326 201 | 1 172 147 | 1 684 041 | 677 184 | 551 810 |
Total Current Tax Expense Credit | | | | | | | | | | | | | -16 290 | |
Total Operating Lease Payments | | | | | | | | | | | | | 5 000 | 13 033 |
Trade Creditors Trade Payables | | | | | | 7 661 | 27 866 | 64 441 | 139 395 | 63 714 | 156 902 | 578 429 | 90 907 | 417 681 |
Trade Debtors Trade Receivables | | | | | | 91 862 | 182 764 | 254 162 | 352 070 | 179 813 | 855 219 | 938 258 | 760 815 | 1 548 089 |
Turnover Revenue | | | | | | | | | | | | | 248 253 | 2 468 161 |
Wages Salaries | | | | | | | | | | | | | 165 936 | 572 199 |
Work In Progress | | | | | | | | | | | | | 135 868 | 47 775 |
Director Remuneration | | | | | | | | | | | | | 3 569 | |
Accrued Liabilities | | | | | | 308 177 | 296 674 | | | | | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | -4 000 | | | | | | | |
Creditors Due After One Year | | | 20 802 | 24 712 | 97 297 | 66 456 | | | | | | | | |
Creditors Due Within One Year | | 110 939 | 71 074 | 69 056 | 139 020 | 445 049 | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 7 409 | 27 706 | | 20 634 | 66 203 | 119 131 | | |
Disposals Property Plant Equipment | | | | | | | 10 730 | 36 475 | | 30 361 | 1 267 339 | 173 005 | | |
Fixed Assets | 11 315 | 8 664 | | | | 120 068 | 121 322 | 448 375 | 753 000 | 981 762 | | | | |
Increase Decrease In Property Plant Equipment | | | | | | | | 68 134 | | 139 845 | 30 810 | 43 585 | | |
Investments Fixed Assets | | | | | | | 65 | 65 | 65 | | | | | |
Investments In Joint Ventures | | | | | | | 65 | 65 | 65 | -65 | | | | |
Number Shares Allotted | | | 2 | 2 | 2 | 2 | | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | 2 | 2 | 2 | 2 | 2 | 2 | | |
Par Value Share | | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | | |
Prepayments | | | | | | 83 169 | 129 797 | | | | | | | |
Provisions | | | | | | 24 000 | 20 000 | | | | | | | |
Provisions For Liabilities Charges | 1 200 | 800 | 8 600 | 9 600 | 29 000 | 24 000 | | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 2 | 2 | 2 | 2 | | | | | | | | |
Tangible Fixed Assets Additions | | 802 | 40 334 | 19 210 | | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 11 755 | 12 557 | 46 834 | 58 727 | 188 406 | 207 652 | | | | | | | | |
Tangible Fixed Assets Depreciation | 440 | 3 893 | 3 729 | 11 655 | 41 740 | 87 584 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 2 775 | 10 751 | | | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 2 939 | 2 825 | | | | | | | | | | |
Tangible Fixed Assets Disposals | | | 6 057 | 7 317 | | | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 55 876 | 381 369 | 356 747 | 298 480 | 480 515 | 83 156 | | |
Advances Credits Made In Period Directors | | | | | 6 456 | | | | | | | | | |
Advances Credits Repaid In Period Directors | | | | | 6 456 | | | | | | | | | |
Bank Borrowings Overdrafts | | | | | | | | | | | 250 000 | | | |
Creditors Due After One Year Total Noncurrent Liabilities | 100 000 | 0 | | | | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 62 423 | 110 939 | | | | | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 3 453 | | | | | | | | | | | | |