Profit & Loss |
Date of Accounts |
2012-04-29 | 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 | 2023-06-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | | | 525 960 | 553 463 | 612 486 | 652 769 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 126 205 | | 141 997 | 42 900 | 20 000 | 96 | | | | | | | |
Cash Bank On Hand | | | | | | 96 | 94 292 | 27 017 | 7 017 | 139 916 | 217 729 | 61 228 | 111 865 |
Current Assets | 881 123 | | 1 146 181 | 1 235 007 | 1 467 285 | 1 494 932 | 1 276 006 | 1 419 340 | 1 311 663 | 1 496 847 | 2 175 295 | 2 489 235 | 2 623 067 |
Debtors | 754 918 | | 1 004 184 | 1 192 107 | 1 447 285 | 1 494 836 | 1 181 714 | 1 392 323 | 1 304 646 | 1 356 931 | 1 957 566 | 2 428 007 | 2 511 202 |
Net Assets Liabilities | | | | | | 652 769 | 668 535 | 719 453 | 743 154 | 776 376 | 852 079 | 870 327 | 821 085 |
Net Assets Liabilities Including Pension Asset Liability | 457 496 | | 525 960 | 553 463 | 612 486 | 652 769 | | | | | | | |
Other Debtors | | | | | | 321 393 | 298 978 | 377 837 | 204 981 | 245 708 | 242 007 | 314 288 | 33 671 |
Property Plant Equipment | | | | | | 723 475 | 562 962 | 516 427 | 519 130 | 417 317 | 615 024 | 532 450 | |
Tangible Fixed Assets | 375 419 | 375 419 | 325 793 | 733 387 | 828 564 | 723 475 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 500 | | 500 | 500 | 500 | 500 | | | | | | | |
Profit Loss Account Reserve | 456 996 | | 525 460 | 552 963 | 611 986 | 652 269 | | | | | | | |
Shareholder Funds | | | 525 960 | 553 463 | 612 486 | 652 769 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | | | 9 000 |
Amount Specific Advance Or Credit Directors | | | | | | | | | | | | 199 | 13 102 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | | | | 12 000 | 13 102 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | | | | | 12 000 |
Director Remuneration | | | | | | | | | | | | 100 786 | 170 875 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | | | | 4 | 4 |
Accrued Liabilities | | | | | | | | | | | | 7 000 | 94 821 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 593 427 | 769 304 | 846 115 | 889 597 | 984 057 | 1 108 811 | 1 100 676 | 2 713 |
Administrative Expenses | | | | | | | | | | | | 1 739 073 | 2 328 113 |
Amounts Owed By Group Undertakings | | | | | | 128 311 | 111 288 | 111 288 | 111 288 | 135 544 | | | |
Amounts Owed To Group Undertakings | | | | | | | | | | | 14 456 | 49 456 | 75 000 |
Applicable Tax Rate | | | | | | | | | | | | 19 | 20 |
Average Number Employees During Period | | | | | | | 41 | 41 | 63 | 68 | 72 | 76 | 80 |
Bank Borrowings | | | | | | | | | | | | 50 000 | 125 000 |
Bank Borrowings Overdrafts | | | | | | 60 319 | | 72 610 | 24 593 | | 225 000 | 183 333 | 125 000 |
Bank Overdrafts | | | | | | | | | | | | 28 051 | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | | 33 177 | |
Comprehensive Income Expense | | | | | | | | | | | | 128 248 | 125 758 |
Corporation Tax Payable | | | | | | | | | | | | 37 262 | 21 784 |
Cost Sales | | | | | | | | | | | | 9 066 807 | 11 627 795 |
Creditors | | | | | | 239 412 | 176 958 | 105 406 | 131 803 | 115 789 | 468 157 | 413 230 | 1 885 341 |
Creditors Due After One Year | 93 160 | | 99 127 | 207 491 | 583 527 | 239 412 | | | | | | | |
Creditors Due Within One Year | 667 161 | | 811 699 | 1 108 865 | 972 151 | 1 213 282 | | | | | | | |
Current Tax For Period | | | | | | | | | | | | 37 262 | 21 784 |
Deferred Tax Liabilities | | | | | | | | | | | | 101 166 | 151 572 |
Depreciation Amortisation Expense | | | | | | | | | | | | 246 915 | 274 789 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | | 246 917 | 274 790 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 65 516 | | 69 402 | 100 403 | 255 052 | 1 035 |
Disposals Property Plant Equipment | | | | | | | | 75 700 | 107 641 | 80 807 | 132 263 | 267 990 | 9 824 |
Dividends Paid | | | | | | | | | | | | 135 000 | 175 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | | -135 000 | -175 000 |
Dividends Paid On Shares | | | | | | | | | | | | 135 000 | 175 000 |
Dividends Paid On Shares Interim | | | | | | | | | | | | 135 000 | 75 000 |
Finance Lease Liabilities Present Value Total | | | | | | 239 412 | 176 958 | 105 406 | 131 803 | 115 789 | 243 157 | 229 897 | 246 358 |
Fixed Assets | | | | | 828 564 | 723 475 | 562 962 | 516 427 | | | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | | | -35 000 | -25 545 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | | 10 680 | 19 396 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | | 178 688 | 249 053 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | | -470 441 | -82 093 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | | | 6 091 | 21 754 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | | 6 091 | 21 754 |
Gross Profit Loss | | | | | | | | | | | | 1 915 800 | 2 582 348 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | | -33 970 | -37 262 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | | -184 552 | 78 688 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | | | 288 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 175 877 | 142 327 | 43 482 | 163 862 | 225 157 | 246 917 | 1 323 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | | | 14 433 | 38 278 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | | -10 680 | -19 396 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | | 25 113 | 57 674 |
Investments In Joint Ventures | | | | | | | 41 | | | | | | |
Issue Equity Instruments | | | | | | | | | | | | 500 | |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | | 93 015 | 175 118 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | | 158 252 | 325 488 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | | -66 715 | -579 294 |
Net Cash Generated From Operations | | | | | | | | | | | | -125 798 | -674 230 |
Net Current Assets Liabilities | 213 962 | | 334 482 | 126 142 | 495 134 | 281 650 | 374 212 | 387 548 | 443 293 | 545 042 | 820 274 | 852 273 | 737 726 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | | | | -1 387 |
Number Shares Allotted | | | 500 | 500 | 500 | 500 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | | | | | | 50 000 | 500 |
Operating Profit Loss | | | | | | | | | | | | 176 727 | 254 235 |
Other Creditors | | | | | | 187 274 | 141 068 | 207 198 | 123 377 | 130 621 | 84 948 | 60 231 | 7 759 |
Other Deferred Tax Expense Credit | | | | | | | | | | | | -13 896 | 50 406 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | | | 1 387 |
Other Taxation Social Security Payable | | | | | | 169 536 | 154 352 | 123 934 | 137 680 | 201 566 | 340 565 | 270 364 | 53 594 |
Par Value Share | | | 1 | 1 | 1 | 1 | | | | | | 0 | 1 |
Payments To Redeem Own Shares | | | | | | | | | | | | 24 500 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | | 44 190 | 51 568 |
Prepayments Accrued Income | | | | | | | | | | | | 204 467 | 37 957 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | | | -134 296 | -248 752 |
Proceeds From Issuing Shares | | | | | | | | | | | | -500 | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | | -19 029 | -39 468 |
Profit Loss | | | | | | | | | | | | 128 248 | 125 758 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | | 151 614 | 197 948 |
Property Plant Equipment Gross Cost | | | | | | 1 316 902 | 1 332 266 | 1 362 542 | 1 408 727 | 1 401 374 | 1 723 835 | 1 633 126 | 12 270 |
Provisions | | | | | | | | | | | | 101 166 | 151 572 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 112 944 | 91 681 | 79 116 | 87 466 | 70 194 | 115 062 | 101 166 | 151 572 |
Provisions For Liabilities Charges | 38 725 | | 35 188 | 98 575 | 127 685 | 112 944 | | | | | | | |
Purchase Property Plant Equipment | | | | | | | | | | | | -177 281 | -366 343 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | | | -152 311 | -273 313 |
Share Capital Allotted Called Up Paid | 500 | | 500 | 500 | 500 | 500 | | | | | | | |
Social Security Costs | | | | | | | | | | | | 203 710 | 268 652 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | | 2 420 283 | 2 830 211 |
Tangible Fixed Assets Additions | | | 83 613 | 521 206 | 280 497 | 77 979 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 757 357 | 661 521 | 1 185 412 | 1 303 498 | 1 316 902 | | | | | | | |
Tangible Fixed Assets Depreciation | | 381 938 | 335 728 | 452 025 | 474 934 | 593 427 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 84 653 | 116 740 | 167 494 | 175 081 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 130 863 | 10 000 | 143 335 | 56 588 | | | | | | | |
Tangible Fixed Assets Depreciation Increase Decrease From Transfers Between Items | | | | 9 557 | | | | | | | | | |
Tangible Fixed Assets Disposals | | | 179 449 | 10 000 | 162 411 | 64 575 | | | | | | | |
Tangible Fixed Assets Increase Decrease From Transfers Between Items | | | | 12 685 | | | | | | | | | |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | | | | 1 133 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | | | 1 157 | 4 412 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | | 28 807 | 40 144 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | | 6 255 | -19 247 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | | 3 357 | 4 684 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | | 23 366 | 72 190 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 15 364 | 105 976 | 153 826 | 73 454 | 454 724 | 177 281 | 366 343 |
Total Assets Less Current Liabilities | 589 381 | | 660 275 | 859 529 | 1 323 698 | 1 005 125 | 937 174 | 903 975 | 962 423 | 962 359 | 1 435 298 | 1 384 723 | 1 344 015 |
Total Borrowings | | | | | | | | | | | | 78 051 | 50 000 |
Total Operating Lease Payments | | | | | | | | | | | | 283 | 1 326 |
Trade Creditors Trade Payables | | | | | | 556 111 | 470 278 | 516 882 | 501 454 | 563 653 | 773 814 | 1 050 712 | 1 122 819 |
Trade Debtors Trade Receivables | | | | | | 1 045 132 | 771 448 | 903 198 | 988 377 | 975 679 | 1 715 559 | 2 113 719 | 2 426 273 |
Turnover Revenue | | | | | | | | | | | | 8 695 622 | 14 210 143 |
Wages Salaries | | | | | | | | | | | | 2 172 383 | 2 509 991 |
Nominal Value Shares Issued Specific Share Issue | | | | | | | | | | | | 0 | |
Capital Employed | 457 496 | | 525 960 | | | | | | | | | | |