Profit & Loss |
Date of Accounts |
2011-07-31 | 2012-07-31 | 2017-07-31 | 2018-07-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 | 2023-07-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 290 955 | 299 058 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 679 386 | 639 355 | 601 245 | 580 773 | 614 906 | 578 711 | 594 461 |
Current Assets | 991 420 | 837 302 | 871 481 | 800 270 | 777 560 | 772 828 | 808 489 | 767 239 | 834 586 |
Debtors | 578 471 | 399 387 | 171 952 | 139 576 | 154 118 | 150 263 | 145 258 | 143 500 | 196 183 |
Net Assets Liabilities | | | 426 886 | 433 400 | 452 943 | 481 614 | 496 230 | 513 639 | 512 686 |
Other Debtors | | | 25 821 | 14 192 | | | | | |
Property Plant Equipment | | | 3 756 | 16 647 | 11 555 | 18 343 | 11 373 | 4 680 | 1 148 |
Cash Bank In Hand | 412 949 | 437 915 | | | | | | | |
Tangible Fixed Assets | 16 266 | 22 249 | | | | | | | |
Trade Debtors | 557 709 | 387 280 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 290 855 | 298 958 | | | | | | | |
Shareholder Funds | 290 955 | 299 058 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | 21 083 | 18 600 | 19 690 | 17 083 | 14 000 | 13 250 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 38 135 | 43 807 | 48 901 | 55 109 | 62 079 | 68 772 | 72 304 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 12 998 | | | |
Administrative Expenses | 792 474 | 728 142 | 546 394 | 546 801 | 422 733 | 381 816 | 370 070 | 359 819 | 364 527 |
Amounts Owed By Group Undertakings | | | | 34 000 | 34 000 | 34 000 | 25 000 | 25 000 | 25 000 |
Amounts Owed By Related Parties | | | 26 582 | 34 000 | | | | | |
Average Number Employees During Period | | | | 12 | 10 | 10 | 8 | 8 | 8 |
Cash Cash Equivalents Cash Flow Value | | | 679 386 | 639 355 | 601 245 | 580 773 | 614 906 | 578 711 | 594 461 |
Comprehensive Income Expense | | | | 60 514 | 73 743 | 81 671 | | | |
Corporation Tax Payable | | | 10 571 | | 5 540 | 5 674 | | 542 | 8 214 |
Cost Sales | | | 19 089 | 39 217 | 37 458 | 31 939 | 31 522 | 29 813 | 27 530 |
Creditors | | | 448 111 | 380 743 | 334 295 | 306 332 | 321 684 | 257 566 | 322 830 |
Current Asset Investments | | | 20 143 | 21 339 | 22 197 | 41 792 | 48 325 | 45 028 | 43 942 |
Current Tax For Period | | | | | 5 540 | 5 674 | | 542 | 8 214 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | -897 | 1 347 | -1 277 | -1 233 | -496 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 2 535 | -897 | 1 347 | -1 277 | -1 233 | -496 |
Depreciation Expense Property Plant Equipment | | | | 5 672 | 5 093 | 6 209 | 6 970 | 6 693 | |
Depreciation Impairment Expense Property Plant Equipment | | | | 5 673 | 5 092 | 6 210 | 6 970 | | |
Dividends Paid | | | 72 000 | 54 000 | 54 200 | 53 000 | 55 000 | 33 000 | 30 000 |
Dividends Paid Classified As Financing Activities | | | | -54 000 | -54 200 | -53 000 | -55 000 | -33 000 | -30 000 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | 1 196 | | | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | 20 143 | | 19 595 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 56 797 | 51 988 | 28 097 | -21 026 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -32 376 | 14 542 | -3 855 | -5 005 | | |
Gross Profit Loss | | | 659 194 | 612 862 | 503 465 | 472 376 | 404 229 | 416 527 | |
Impairment Loss Reversal On Investments | | | -143 | -1 196 | -858 | 405 | -6 532 | 3 297 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -10 572 | | -5 539 | -5 674 | -1 | -542 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 40 031 | 38 110 | 20 472 | -34 133 | 36 195 | -15 750 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 5 672 | 5 093 | 6 209 | 6 970 | 6 693 | 3 532 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 4 680 | 4 436 | 2 595 | 2 798 | 3 749 | |
Interest Income On Bank Deposits | | | | 472 | 1 232 | 727 | 140 | 56 | 1 461 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | 1 232 | 727 | | | |
Interest Paid Classified As Operating Activities | | | | | | | -2 798 | -3 749 | -3 881 |
Interest Payable Similar Charges Finance Costs | | | 5 718 | 4 680 | 4 436 | 2 595 | 2 798 | 3 749 | 3 881 |
Interest Received Classified As Investing Activities | | | | -472 | -1 232 | -727 | -140 | -56 | -1 461 |
Investments | | | | 21 339 | 22 197 | 41 792 | 48 325 | 45 028 | 43 942 |
Net Cash Flows From Used In Financing Activities | | | | 54 000 | 54 200 | 53 000 | | | |
Net Cash Flows From Used In Investing Activities | | | | 18 092 | -1 232 | 31 866 | | | |
Net Cash Flows From Used In Operating Activities | | | | -32 061 | -14 858 | -64 799 | -88 994 | | |
Net Cash Generated From Operations | | | | -47 313 | -19 294 | -72 933 | -97 466 | -499 | -48 712 |
Net Current Assets Liabilities | 276 276 | 279 915 | 423 370 | 419 527 | 443 265 | 466 496 | 486 805 | 509 673 | 511 756 |
Net Finance Income Costs | | | | 472 | 1 232 | 727 | 140 | | |
Net Interest Paid Received Classified As Operating Activities | | | | -4 680 | -4 436 | -2 595 | -2 798 | | |
Number Shares Issued Fully Paid | | | | 100 | | | | | |
Operating Profit Loss | 157 057 | 106 126 | 112 800 | 66 061 | 80 732 | 90 965 | 64 465 | 56 708 | |
Other Creditors | | | 49 337 | 53 950 | | 73 | | 154 | |
Other Interest Receivable Similar Income Finance Income | | | 40 | 472 | 1 232 | 727 | 140 | 56 | 1 461 |
Other Operating Income Format1 | | | | | | | 30 306 | | 255 |
Other Taxation Social Security Payable | | | 6 677 | 6 286 | 4 909 | 5 395 | 3 692 | 3 969 | 3 618 |
Par Value Share | | 1 | | 1 | | | | | |
Payments Received On Account | | | | 32 867 | 28 156 | 27 273 | 27 221 | 28 416 | 28 488 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 10 944 | 9 085 | 7 224 | 7 205 | 5 500 | 7 118 |
Prepayments Accrued Income | | | | 14 192 | 14 934 | 30 841 | 25 246 | 34 628 | 25 262 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | | | | 20 000 | 1 | | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | | -20 143 | | | | | |
Profit Loss | | | 96 573 | 59 318 | 73 743 | 81 671 | 69 616 | 50 409 | 29 047 |
Profit Loss On Ordinary Activities Before Tax | 153 644 | 102 548 | 107 265 | 63 049 | 78 386 | 88 692 | 68 339 | 49 718 | 36 765 |
Property Plant Equipment Gross Cost | | | 41 890 | 60 455 | 60 455 | 73 453 | 73 452 | 73 452 | |
Provisions For Liabilities Balance Sheet Subtotal | | | 240 | 2 774 | 1 877 | 3 225 | 1 948 | 714 | 218 |
Purchase Property Plant Equipment | | | | -18 564 | | -12 998 | | | |
Social Security Costs | 40 448 | 35 132 | | 24 084 | 19 049 | 19 770 | 11 756 | 13 769 | |
Staff Costs Employee Benefits Expense | | | | 350 109 | 277 567 | 263 608 | 231 038 | 220 938 | 219 853 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 2 774 | 1 877 | 3 225 | | | |
Tax Expense Credit Applicable Tax Rate | | | | 11 979 | 14 893 | 16 851 | 12 984 | 9 446 | 7 537 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | -9 444 | -10 611 | -10 021 | -8 503 | -10 035 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 1 258 | -1 156 | -4 481 | 1 131 | 677 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 10 692 | 2 535 | 4 643 | 7 021 | -1 277 | -691 | 7 718 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 18 564 | | | | | |
Total Assets Less Current Liabilities | 292 542 | 302 164 | 427 126 | 436 174 | 454 820 | 484 839 | 498 178 | 514 353 | 512 904 |
Trade Creditors Trade Payables | | | 381 526 | 320 507 | 277 090 | 248 227 | 273 688 | 210 485 | 269 260 |
Trade Debtors Trade Receivables | | | 119 549 | 91 384 | 105 184 | 85 422 | 95 012 | 83 872 | 145 921 |
Turnover Revenue | | | 678 283 | 652 079 | 540 923 | 504 720 | 435 751 | 446 340 | |
Wages Salaries | 407 965 | 378 321 | | 315 081 | 249 433 | 236 614 | 212 077 | 201 669 | 198 283 |
Audit Fees Expenses | 2 500 | 3 000 | | | | | | | |
Total Fees To Auditors | 4 477 | 6 660 | | | | | | | |
Accruals Deferred Income Within One Year | 12 535 | 15 173 | | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | | 3 000 | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 70 008 | 24 966 | | | | | | | |
Cash Flow Outflow From Operating Activities | 179 885 | 150 522 | | | | | | | |
Corporation Tax Due Within One Year | 21 088 | 6 826 | | | | | | | |
Creditors Due Within One Year | 715 144 | 557 387 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 8 614 | 8 060 | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 1 587 | 3 106 | | | | | | | |
Expenses Not Deductible For Tax Purposes | 191 | 579 | | | | | | | |
Increase Decrease In Net Cash For Period | 70 008 | 24 966 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 102 927 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 102 927 | | | | | | | |
Interest Payable Similar Charges | 3 601 | 3 787 | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 188 | 209 | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -5 000 | -5 000 | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 290 955 | 299 058 | | | | | | | |
Net Debt Funds | 412 949 | 437 915 | | | | | | | |
Net Increase Decrease In Shareholders Funds | 50 850 | 8 103 | | | | | | | |
Number Shares Allotted | | 100 | | | | | | | |
Other Interest Receivable Similar Income | 188 | 209 | | | | | | | |
Other Taxation Social Security Within One Year | 9 699 | 9 213 | | | | | | | |
Pension Costs | 14 502 | 13 483 | | | | | | | |
Pensions Costs Defined Contribution Schemes | 14 502 | 13 483 | | | | | | | |
Prepayments Accrued Income Current Asset | 20 762 | 9 107 | | | | | | | |
Profit Loss For Period | 132 650 | 94 203 | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 1 519 | | | | | | | |
Provisions For Liabilities Charges | 1 587 | 3 106 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | | | |
Short-term Borrowing Charges Including Bank Interest | 2 953 | 3 786 | | | | | | | |
Staff Costs | 462 915 | 426 936 | | | | | | | |
Tangible Fixed Assets Additions | | 14 791 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 60 829 | 51 635 | | | | | | | |
Tangible Fixed Assets Depreciation | 44 563 | 29 386 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 8 060 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 23 237 | | | | | | | |
Tangible Fixed Assets Disposals | | 23 985 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -32 265 | -20 510 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 20 994 | 8 345 | | | | | | | |
Total Dividend Payment | 81 800 | 86 100 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 21 088 | 6 826 | | | | | | | |
Trade Creditors Within One Year | 671 822 | 526 175 | | | | | | | |
Turnover Gross Operating Revenue | 949 531 | 834 268 | | | | | | | |
U K Current Corporation Tax | -21 088 | -6 826 | | | | | | | |
U K Current Corporation Tax On Income For Period | 21 088 | 6 826 | | | | | | | |
Utilisation Tax Losses | 11 372 | 12 595 | | | | | | | |