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 | 2023-04-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 483 880 | 502 135 | 558 350 | 643 237 | 811 719 | 871 887 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 51 906 | 201 558 | 302 427 | 359 041 | 593 959 | 517 716 | 632 893 | 917 666 |
Current Assets | 276 437 | 87 903 | 183 660 | 174 188 | 158 512 | 118 928 | 250 807 | 439 640 | 937 596 | 1 262 322 | 1 069 690 | 1 650 808 | 1 868 897 |
Debtors | 256 599 | 57 016 | 148 791 | 131 793 | 77 779 | 64 522 | 49 249 | 137 213 | 578 555 | 663 063 | 546 291 | 999 052 | 918 892 |
Net Assets Liabilities | | | | | | 871 887 | 988 136 | 1 243 332 | 1 573 241 | 1 939 809 | 2 196 054 | 2 491 490 | 3 696 624 |
Other Debtors | 256 599 | 57 016 | | | | 63 582 | 48 909 | 135 949 | 544 505 | 614 459 | 544 360 | 908 506 | 895 463 |
Property Plant Equipment | | | | | | 1 156 031 | 238 525 | 235 917 | 224 052 | 226 173 | 212 654 | 204 263 | 155 734 |
Total Inventories | | | | | | 2 500 | | | | 5 300 | 5 683 | 18 863 | 32 339 |
Cash Bank In Hand | 19 838 | 27 692 | 32 101 | 39 395 | 78 233 | 51 906 | | | | | | | |
Intangible Fixed Assets | 126 667 | 105 556 | 84 445 | 63 333 | 42 222 | 21 111 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 483 880 | 502 135 | 558 350 | 643 237 | 811 719 | 871 887 | | | | | | | |
Stocks Inventory | 0 | 3 195 | 2 768 | 3 000 | 2 500 | 2 500 | | | | | | | |
Tangible Fixed Assets | 214 334 | 722 168 | 697 896 | 789 708 | 1 007 537 | 1 156 031 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 483 780 | 502 035 | 558 250 | 643 137 | 811 619 | 871 787 | | | | | | | |
Shareholder Funds | 483 880 | 502 135 | 558 350 | 643 237 | 811 719 | 871 887 | | | | | | | |
|
Other Financial Data |
Secured Debts | 0 | 216 145 | 206 847 | 197 287 | 187 365 | 286 899 | | | | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 178 889 | 200 000 | 200 000 | 200 000 | 200 000 | 200 000 | 200 000 | 200 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 198 679 | 63 081 | 77 589 | 81 817 | 93 837 | 98 493 | 112 234 | 63 171 |
Acquired Through Business Combinations Property Plant Equipment | | | | | | | | 47 152 | | | | | |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | | | | | 185 158 | 13 447 | | 360 425 | | 400 000 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 48 949 | 16 900 | 21 540 | 27 291 | 1 974 | 5 350 | |
Average Number Employees During Period | | | | | | 9 | 7 | 5 | 4 | 4 | 4 | 4 | 5 |
Bank Borrowings | | | | | | 257 280 | 255 965 | 239 878 | 223 158 | 206 462 | 186 827 | 168 060 | 150 627 |
Comprehensive Income Expense | | | | | | | | | | | | | 1 273 134 |
Creditors | | | | | | 257 280 | 255 965 | 239 878 | 223 158 | 206 462 | 186 827 | 168 060 | 150 627 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | -154 411 | -1 719 | -12 177 | -3 521 | -10 753 | | -58 828 |
Disposals Property Plant Equipment | | | | | | | -177 578 | -5 000 | -29 178 | -13 150 | -10 837 | | -422 353 |
Dividends Paid | | | | | | | | | | | | -48 000 | -68 000 |
Fixed Assets | 341 001 | 827 724 | 782 341 | 853 041 | 1 049 759 | 1 177 142 | 1 153 500 | 1 336 050 | 1 337 632 | 1 339 753 | 1 686 659 | 1 317 843 | 2 352 577 |
Gain Loss On Revaluation Property Plant Equipment Net Tax In Other Comprehensive Income | | | | | | | | | | | | | 276 689 |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | | | | | -924 476 | | | | | | |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | | | | | | | | | | 683 263 |
Increase Decrease From Total Impairment Loss Recognised Or Reversed Property Plant Equipment | | | | | | | | 19 582 | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 21 111 | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 28 313 | 16 227 | 16 405 | 15 541 | 15 409 | 13 741 | 9 766 |
Intangible Assets | | | | | | 21 111 | | | | | | | |
Intangible Assets Gross Cost | | | | | | 200 000 | 200 000 | 200 000 | 200 000 | 200 000 | 200 000 | 200 000 | 200 000 |
Investment Property | | | | | | | 914 975 | 1 100 133 | 1 113 580 | 1 113 580 | 1 474 005 | 1 113 580 | 2 196 843 |
Investment Property Fair Value Model | | | | | | | 914 975 | 1 100 133 | 1 113 580 | 1 113 580 | 1 113 580 | 1 113 580 | 2 196 843 |
Net Current Assets Liabilities | 168 437 | -86 809 | -10 798 | -8 934 | -50 706 | -36 205 | 98 592 | 155 814 | 465 561 | 812 334 | 700 865 | 1 344 966 | 1 589 665 |
Number Shares Issued Fully Paid | | | | | | | | | | | | 100 | 100 |
Other Comprehensive Income Expense Net Tax | | | | | | | | | | | | | 276 689 |
Other Creditors | | | | | | 18 650 | 26 464 | 18 955 | 23 704 | 16 132 | 17 245 | 22 815 | 22 489 |
Other Inventories | | | | | | 2 500 | | | | 5 300 | 5 683 | 18 863 | 32 339 |
Par Value Share | | | 1 | 1 | 1 | 1 | | | | | | | 1 |
Profit Loss | | | | | | | | | | | | 343 436 | 996 445 |
Property Plant Equipment Gross Cost | | | | | | 1 354 711 | 301 606 | 313 507 | 305 869 | 320 010 | 311 147 | 316 497 | 218 905 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 11 770 | 7 991 | 8 654 | 6 794 | 5 816 | 4 643 | 3 259 | 94 991 |
Taxation Social Security Payable | | | | | | 12 441 | 30 797 | 38 535 | 28 043 | 17 084 | 1 202 | 13 284 | 20 224 |
Total Assets Less Current Liabilities | 509 438 | 740 915 | 771 543 | 844 107 | 999 053 | 1 140 937 | 1 252 092 | 1 491 864 | 1 803 193 | 2 152 087 | 2 387 524 | 2 662 809 | 3 942 242 |
Total Borrowings | | | | | | 257 280 | 255 965 | 239 878 | 223 158 | 206 462 | 186 827 | 168 060 | 150 627 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | | | | | | 324 761 |
Trade Creditors Trade Payables | | | | | | 8 286 | 12 011 | 2 556 | 10 960 | 3 066 | 6 311 | 2 380 | |
Trade Debtors Trade Receivables | | | | | | | | | | | | | 45 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | -9 500 | | | | | | |
Transfers To From Owner-occupied Property Investment Property Fair Value Model | | | | | | | 914 975 | | | | | | |
Amount Specific Advance Or Credit Directors | | | | | | | | | 33 319 | 47 071 | | 85 639 | 14 869 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | | 189 927 | 95 595 | 100 076 | 34 230 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | | -176 175 | -142 666 | -14 437 | -105 000 |
Creditors Due After One Year | | 219 618 | 198 004 | 187 104 | 177 182 | 257 280 | | | | | | | |
Creditors Due Within One Year | | 174 712 | 194 458 | 183 122 | 209 218 | 155 133 | | | | | | | |
Debtors Due After One Year | | -23 114 | -27 526 | -50 062 | -40 157 | -43 809 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 73 333 | 94 444 | 115 555 | 136 667 | 157 778 | 178 889 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 21 111 | 21 111 | 21 112 | 21 111 | 21 111 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 200 000 | 200 000 | 200 000 | 200 000 | 200 000 | | | | | | | | |
Number Shares Allotted | | | 100 | 100 | 100 | 100 | | | | | | | |
Provisions For Liabilities Charges | 11 641 | 19 162 | 15 189 | 13 766 | 10 152 | 11 770 | | | | | | | |
Share Capital Allotted Called Up Paid | | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | 564 278 | 8 165 | 131 792 | 239 282 | 172 155 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 441 357 | 895 107 | 886 401 | 959 171 | 1 189 972 | 1 354 710 | | | | | | | |
Tangible Fixed Assets Depreciation | 227 023 | 172 939 | 188 505 | 169 463 | 182 435 | 198 679 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 29 148 | 20 972 | 18 520 | 21 833 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 13 582 | 40 014 | 5 548 | 5 589 | | | | | | | |
Tangible Fixed Assets Disposals | | -110 528 | 16 871 | 59 022 | 8 481 | 7 417 | | | | | | | |
Advances Credits Directors | 127 202 | 11 179 | 98 065 | 41 666 | 65 649 | 4 724 | | | | | | | |
Advances Credits Made In Period Directors | | 450 724 | 140 410 | 148 858 | 176 947 | | | | | | | | |
Advances Credits Repaid In Period Directors | | 566 747 | 53 524 | 205 257 | 275 487 | | | | | | | | |
Creditors Due After One Year Total Noncurrent Liabilities | 13 917 | 219 618 | | | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 108 000 | 174 712 | | | | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 34 311 | | | | | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | -88 395 | | | | | | | | | | | |