Profit & Loss |
Date of Accounts |
2012-01-31 | 2013-01-31 | 2014-01-31 | 2015-01-31 | 2016-01-31 | 2017-01-31 | 2018-01-31 | 2019-01-31 | 2020-01-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 323 984 | 520 770 | 880 920 | 1 083 742 | | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 363 280 | 408 687 | 857 449 | 757 305 | | | | | | | | |
Cash Bank On Hand | | | | | 975 501 | 759 063 | 1 168 835 | 1 144 168 | 560 451 | 1 192 179 | 2 603 512 | 2 512 418 |
Current Assets | 1 521 528 | 1 861 712 | 2 006 380 | 2 021 194 | 3 077 341 | 2 655 290 | 2 861 957 | 2 924 965 | 2 546 112 | 3 322 312 | 6 213 305 | 5 127 632 |
Debtors | 1 156 541 | 1 451 318 | 1 147 224 | 1 263 889 | 2 101 840 | 1 896 227 | 1 693 122 | 1 780 797 | 1 985 661 | 2 130 133 | 3 609 793 | 2 615 214 |
Net Assets Liabilities | | | | | 1 143 132 | 1 163 362 | 1 219 287 | 1 234 551 | 996 204 | 929 727 | 1 015 474 | 1 031 792 |
Net Assets Liabilities Including Pension Asset Liability | 323 984 | 520 770 | 880 920 | 1 083 742 | | | | | | | | |
Other Debtors | | | | | 883 962 | 588 879 | 499 192 | 475 649 | 889 380 | 957 027 | 1 239 183 | |
Property Plant Equipment | | | | | 788 674 | 763 536 | 747 585 | 724 865 | 17 721 | 23 176 | 17 382 | 19 644 |
Tangible Fixed Assets | 489 216 | 476 898 | 465 607 | 788 934 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | | | | | | | | |
Profit Loss Account Reserve | 323 982 | 520 768 | 880 918 | 1 083 740 | | | | | | | | |
Shareholder Funds | 323 984 | 520 770 | 880 920 | 1 083 742 | | | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | 14 695 | 309 714 | 58 352 | | | 2 268 | 1 012 | 100 402 | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 915 849 | | | | | 1 256 | 101 414 | 157 508 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 620 830 | 368 066 | | | | | | 257 910 |
Audit Fees Expenses | | | | | | | | | | | | 13 000 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | | 15 833 | |
Director Remuneration | | | | | | | | | | | 17 901 | 26 073 |
Dividend Recommended By Directors | | | | | | | | | | | | 1 850 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | | | 2 | 2 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 82 521 | 108 103 | 130 990 | 153 992 | 82 342 | 90 067 | 95 861 | 102 409 |
Average Number Employees During Period | | | | | 15 | 15 | 15 | 13 | 14 | 14 | 16 | 16 |
Bank Borrowings | | | | | 1 045 033 | 974 079 | 903 827 | 830 219 | | 600 000 | 120 000 | 120 000 |
Bank Borrowings Overdrafts | | | | | 769 558 | 898 491 | 828 723 | 764 069 | | 530 000 | 390 000 | 270 000 |
Creditors | | | | | 769 558 | 898 491 | 828 723 | 764 069 | 1 569 337 | 530 000 | 390 000 | 270 000 |
Creditors Due After One Year | 329 245 | 306 036 | 282 377 | 800 668 | | | | | | | | |
Creditors Due Within One Year | 1 326 103 | 1 485 661 | 1 431 092 | 1 466 840 | | | | | | | | |
Current Asset Investments | 1 707 | 1 707 | 1 707 | | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 2 577 | | 77 941 | | | |
Disposals Property Plant Equipment | | | | | | | 3 379 | | 779 941 | | | |
Fixed Assets | | 476 898 | 615 623 | 1 376 455 | 1 226 179 | 1 201 041 | 1 185 090 | 1 162 370 | 19 429 | 24 884 | 19 090 | 21 352 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 25 582 | 25 464 | 23 002 | 6 291 | 7 725 | 5 794 | 6 548 |
Investment Property | | | | | 435 797 | 435 797 | 435 797 | 435 797 | | | | |
Investment Property Fair Value Model | | | | | 435 797 | 435 797 | 435 797 | 435 797 | | | | |
Investments Fixed Assets | | | 150 016 | 151 724 | 1 708 | 1 708 | 1 708 | 1 708 | 1 708 | 1 708 | 1 708 | 1 708 |
Net Current Assets Liabilities | 195 425 | 376 051 | 575 288 | 554 354 | 1 273 310 | 905 946 | 906 380 | 878 110 | 976 775 | 1 434 843 | 1 386 384 | 1 280 440 |
Number Shares Allotted | | 2 | 2 | 2 | | | | | | | | |
Number Shares Issued Fully Paid | | | | | | 25 | | | | | | |
Other Creditors | | | | | 449 776 | 310 379 | 443 455 | 500 992 | 130 164 | 228 237 | 27 235 | 25 028 |
Other Investments Other Than Loans | | | | | 1 708 | 1 708 | 1 708 | 1 708 | 1 708 | 1 708 | 1 708 | 1 708 |
Other Taxation Social Security Payable | | | | | 146 077 | 280 769 | 266 143 | 264 050 | 316 625 | 365 944 | 416 312 | 10 655 |
Par Value Share | | 1 | 1 | 1 | | 0 | | | | | | |
Property Plant Equipment Gross Cost | | | | | 871 195 | 871 639 | 878 575 | 878 857 | 100 063 | 113 243 | 113 243 | 122 053 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 586 799 | 45 134 | 43 460 | 41 860 | | | | |
Provisions For Liabilities Charges | 31 412 | 26 143 | 27 614 | 46 399 | | | | | | | | |
Secured Debts | 350 761 | 328 752 | 305 893 | 1 081 775 | | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 2 | 2 | | | | | | | | |
Tangible Fixed Assets Additions | | 7 698 | 8 120 | 802 994 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 535 337 | 543 035 | 551 155 | 842 698 | | | | | | | | |
Tangible Fixed Assets Depreciation | 46 121 | 66 137 | 85 548 | 53 764 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 20 016 | 19 411 | 30 511 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 24 399 | | | | | | | | |
Tangible Fixed Assets Depreciation Increase Decrease From Transfers Between Items | | | | -37 896 | | | | | | | | |
Tangible Fixed Assets Disposals | | | | 37 758 | | | | | | | | |
Tangible Fixed Assets Increase Decrease From Transfers Between Items | | | | -473 693 | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 444 | 10 315 | 282 | 1 147 | 13 180 | | 8 810 |
Total Assets Less Current Liabilities | 684 641 | 852 949 | 1 190 911 | 1 930 809 | 2 499 489 | 2 106 987 | 2 091 470 | 2 040 480 | 996 204 | 1 459 727 | 1 405 474 | 1 301 792 |
Trade Creditors Trade Payables | | | | | 932 703 | 1 082 608 | 1 170 875 | 1 215 663 | 960 345 | 1 036 085 | 2 375 804 | 1 334 904 |
Trade Debtors Trade Receivables | | | | | 1 217 878 | 1 307 348 | 1 193 930 | 1 305 148 | 1 096 281 | 1 173 106 | 2 370 610 | 1 378 340 |
Accrued Liabilities | | | | | | | | | | | 570 367 | 306 722 |
Administrative Expenses | | | | | | | | | | | 867 277 | 1 090 357 |
Advances Credits Directors | 25 559 | 143 879 | 706 | 155 482 | | | | | | | | |
Advances Credits Made In Period Directors | 25 451 | 169 438 | | | | | | | | | | |
Advances Credits Repaid In Period Directors | | | 144 585 | | | | | | | | | |
Amounts Owed To Group Undertakings | | | | | | | | | 162 203 | 187 203 | 1 317 203 | 1 809 812 |
Applicable Tax Rate | | | | | | | | | | | 19 | 19 |
Comprehensive Income Expense | | | | | | | | | | | 1 765 747 | 1 866 318 |
Corporation Tax Payable | | | | | | | | | | | 406 910 | 240 071 |
Cost Sales | | | | | | | | | | | 16 739 780 | 14 360 962 |
Current Tax For Period | | | | | | | | | | | 406 910 | 440 071 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | 5 794 | 6 548 |
Disposals Investment Property Fair Value Model | | | | | | | | | 435 797 | | | |
Dividends Paid | | | | | | | | | | | 1 680 000 | 1 850 000 |
Dividends Paid On Shares | | | | | | | | | | | 1 680 000 | 1 850 000 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | 3 266 | 1 542 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | 13 204 | 49 826 |
Gross Profit Loss | | | | | | | | | | | 2 975 084 | 3 333 294 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | | | 6 345 | 13 820 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 9 611 | 15 362 |
Operating Profit Loss | | | | | | | | | | | 2 179 216 | 2 305 764 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 3 052 | 15 987 |
Other Operating Income Format1 | | | | | | | | | | | 71 409 | 62 827 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 64 982 | 62 049 |
Prepayments Accrued Income | | | | | | | | | | | 18 424 | 96 158 |
Profit Loss | | | | | | | | | | | 1 765 747 | 1 866 318 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | 2 172 657 | 2 306 389 |
Recoverable Value-added Tax | | | | | | | | | | | 40 166 | 28 430 |
Rental Leasing Income | | | | | | | | | | | 71 409 | 61 327 |
Social Security Costs | | | | | | | | | | | 39 232 | 39 211 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 554 434 | 583 023 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | | 8 165 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 412 805 | 438 214 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | 456 | -1 490 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 1 814 | 3 347 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 406 910 | 440 071 |
Total Operating Lease Payments | | | | | | | | | | | 101 368 | 103 188 |
Turnover Revenue | | | | | | | | | | | 19 714 864 | 17 694 256 |
Wages Salaries | | | | | | | | | | | 450 220 | 481 763 |