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 | 10 028 | 12 110 | 145 942 | 431 533 | 481 232 | 419 206 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 213 456 | 453 967 | 433 253 | 577 274 | 2 476 265 | 2 407 469 | 3 232 929 | 4 710 874 |
Current Assets | 66 750 | 117 035 | 286 759 | 413 412 | 562 192 | 290 442 | 719 531 | 945 100 | 3 519 926 | 4 376 528 | 7 366 222 | 12 281 983 | |
Debtors | 28 863 | 23 393 | 32 455 | 27 579 | 46 600 | 20 420 | 265 564 | 497 347 | 2 853 852 | 1 861 681 | 4 850 488 | 7 350 206 | 6 225 746 |
Net Assets Liabilities | | | | | | 419 206 | 924 486 | 1 100 842 | 1 532 921 | 2 708 616 | 4 185 122 | 6 697 281 | |
Other Debtors | | | | | | | | | | | 5 000 | 5 000 | 3 152 |
Property Plant Equipment | | | | | | 300 568 | 604 349 | 627 879 | 565 981 | 934 682 | 1 322 694 | 1 231 660 | 1 325 159 |
Total Inventories | | | | | | 56 566 | | 14 500 | 88 800 | 38 582 | 108 265 | 283 705 | |
Cash Bank In Hand | 37 887 | 78 642 | 249 304 | 179 443 | 212 958 | 213 456 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 10 028 | 12 110 | 145 942 | 431 533 | 481 232 | 419 206 | | | | | | | |
Stocks Inventory | | 15 000 | 5 000 | 206 390 | 302 634 | 56 566 | | | | | | | |
Tangible Fixed Assets | 7 360 | 8 152 | 28 054 | 161 204 | 116 154 | 300 568 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 1 | 1 | 1 | 1 | | | | | | | |
Profit Loss Account Reserve | 10 027 | 12 109 | 145 941 | 431 532 | 481 231 | 419 205 | | | | | | | |
Shareholder Funds | 10 028 | 12 110 | 145 942 | 431 533 | 481 232 | 419 206 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | | | 21 300 |
Accrued Liabilities Deferred Income | | | | | | | | | | | | 6 000 | 27 300 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 125 922 | 245 541 | 419 011 | 560 909 | 668 936 | 988 960 | 1 113 695 | 1 190 411 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 485 400 | 197 000 | 80 000 | 656 728 | 741 036 | 423 692 | 656 483 |
Administrative Expenses | | | | | | | | | | | | 1 600 168 | 3 663 962 |
Amounts Owed To Group Undertakings | | | | | | | | | | | | 1 | 1 |
Average Number Employees During Period | | | | | | | | | 24 | 24 | 24 | 24 | 27 |
Bank Overdrafts | | | | | | 52 | 52 | | | | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | | | | | 235 520 | 444 722 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | | 3 124 387 | 4 710 874 |
Corporation Tax Payable | | | | | | -30 143 | 50 307 | 2 354 | 137 541 | 324 077 | 468 662 | 928 205 | 752 288 |
Cost Sales | | | | | | | | | | | | 44 812 542 | 55 550 158 |
Creditors | | | | | | 171 804 | 267 946 | 352 037 | 2 499 286 | 2 384 681 | 4 392 157 | 6 709 660 | |
Current Tax For Period | | | | | | | | | | | | 525 696 | 222 571 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | | | | 251 312 | -307 915 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | | 56 603 | 16 025 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | | | 271 334 | 401 718 |
Dividends Paid | | | | | | | | | | | | 170 000 | 170 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | | -170 000 | -170 000 |
Dividends Paid On Shares Interim | | | | | | | | | | | | 170 000 | 170 000 |
Finance Lease Liabilities Present Value Total | | | | | | | 45 003 | 66 401 | 66 401 | 126 606 | 126 420 | 166 723 | 293 275 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | | | 183 188 | 336 530 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | | | 3 283 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | | 56 603 | 16 025 |
Future Finance Charges On Finance Leases | | | | | | | | | | | | 16 465 | 43 255 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | | 8 164 | 8 164 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | | -1 925 700 | 606 830 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | | 3 391 149 | -1 124 460 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | | | 175 440 | -149 888 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | | | -280 129 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | | | 2 024 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 138 952 | 173 470 | 141 898 | 208 606 | 328 524 | 271 334 | 401 718 |
Intangible Assets | | | | | | | | | | | | | -4 304 307 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | | -9 496 | -21 177 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | | 9 496 | 21 177 |
Investments Fixed Assets | | | | | | | | | | | | 1 | 1 |
Investments In Subsidiaries | | | | | | | | | | | | 1 | 1 |
Key Management Personnel Compensation Total | | | | | | | | | | | | 64 713 | 85 291 |
Net Cash Generated From Operations | | | | | | | | | | | | | -2 437 724 |
Net Current Assets Liabilities | 2 668 | 3 958 | 117 888 | 270 329 | 365 078 | 118 638 | 451 637 | 593 063 | 1 020 640 | 1 991 847 | 2 974 065 | 5 572 323 | |
Other Creditors | | | | | | 112 768 | 117 559 | 167 629 | 732 116 | 857 117 | 797 117 | 761 101 | 756 298 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 19 333 | | | 100 579 | 8 500 | 146 599 | 325 002 |
Other Disposals Property Plant Equipment | | | | | | | 62 000 | | | 180 000 | 33 000 | 389 991 | 486 268 |
Other Provisions Balance Sheet Subtotal | | | | | | | | | | | | | 230 000 |
Other Taxation Social Security Payable | | | | | | 34 574 | 47 387 | 51 446 | 43 290 | 19 132 | 8 806 | 73 121 | 220 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | | | -231 050 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | | 32 910 | 50 582 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | | -321 500 | -150 000 |
Profit Loss | | | | | | | | | | | | 2 112 344 | 865 425 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | | 2 694 643 | 1 106 045 |
Property Plant Equipment Gross Cost | | | | | | 426 490 | 849 890 | 1 046 890 | 1 126 890 | 1 603 618 | 2 311 654 | 2 345 355 | 2 515 570 |
Purchase Property Plant Equipment | | | | | | | | | | | | -423 692 | -298 881 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | | 1 233 844 | 1 367 556 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | | 307 915 | 323 940 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | | 511 982 | 221 209 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | | -307 915 | 294 001 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | | | | 69 879 | -34 119 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | | 438 | 49 395 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | | 582 299 | 240 620 |
Total Assets Less Current Liabilities | 10 028 | 12 110 | 145 942 | 431 533 | 481 232 | 419 206 | 1 055 986 | 1 220 942 | 1 586 621 | 2 926 529 | 4 296 759 | 6 803 983 | |
Total Current Tax Expense Credit | | | | | | | | | | | | 525 696 | 224 595 |
Total Increase Decrease In Provisions | | | | | | | | | | | | | -230 000 |
Trade Creditors Trade Payables | | | | | | 54 553 | 7 638 | 64 207 | 1 519 938 | 1 057 749 | 2 991 152 | 4 887 212 | 4 332 127 |
Trade Debtors Trade Receivables | | | | | | 20 420 | 265 564 | 497 347 | 2 853 852 | 1 861 681 | 4 845 488 | 8 760 349 | 6 222 594 |
Wages Salaries | | | | | | | | | | | | 1 083 847 | 1 186 376 |
Director Remuneration | | | | | | | | | | | | 16 012 | 21 012 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | | | | 16 012 | 21 642 |
Creditors Due Within One Year Total Current Liabilities | 64 082 | 113 077 | | | | | | | | | | | |
Fixed Assets | 7 360 | 8 152 | 28 054 | 161 204 | 116 154 | 300 568 | | | | | | | |
Tangible Fixed Assets Additions | | 3 290 | 28 000 | 167 800 | 79 500 | 254 400 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 9 200 | 12 490 | 40 490 | 208 290 | 195 290 | 426 490 | | | | | | | |
Tangible Fixed Assets Depreciation | 1 840 | 4 338 | 12 436 | 47 086 | 79 136 | 125 922 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 2 498 | | | | | | | | | | | |
Creditors Due Within One Year | | 113 077 | 168 871 | 143 083 | 197 114 | 171 804 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 8 098 | 34 650 | 50 550 | 69 986 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | | 18 500 | 23 200 | | | | | | | |
Tangible Fixed Assets Disposals | | | | | 92 500 | 23 200 | | | | | | | |