Profit & Loss |
Date of Accounts |
2011-02-28 | 2012-02-28 | 2013-02-28 | 2014-02-28 | 2015-02-28 | 2016-02-29 | 2017-02-28 | 2018-02-28 | 2019-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | | | | | | | | | | | |
Net Worth | 1 047 | 785 128 | 472 663 | 2 663 564 | 4 038 598 | 6 276 072 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | 30 612 | 54 323 | 44 621 | 8 764 | 74 608 | 36 776 | 105 742 |
Current Assets | 7 041 | 171 957 | 269 370 | 339 919 | 1 666 977 | 1 919 630 | 1 798 618 | 1 957 175 | 1 789 007 | 1 895 237 | 2 076 600 | 2 143 517 | 2 211 163 |
Debtors | 6 951 | 133 142 | 116 736 | 233 305 | 1 553 296 | 1 493 163 | 1 768 006 | 1 902 852 | 1 870 722 | 1 886 473 | 2 001 992 | 2 109 671 | 2 090 937 |
Net Assets Liabilities | | | | | | | 6 847 879 | 5 929 364 | 5 088 355 | 5 537 620 | 5 151 125 | 3 799 222 | 5 059 886 |
Other Debtors | | | | 58 576 | 53 870 | | 140 530 | 140 530 | 140 530 | 170 535 | 183 035 | 173 045 | 197 618 |
Property Plant Equipment | | | | | | | 14 464 572 | 11 546 409 | 9 350 937 | 9 997 232 | 10 360 954 | 8 343 660 | 8 695 666 |
Cash Bank In Hand | 90 | 38 815 | 152 634 | 106 614 | 113 681 | 426 467 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 047 | 785 128 | 472 663 | 2 663 564 | 4 038 598 | 6 276 072 | | | | | | | |
Tangible Fixed Assets | | 2 059 521 | 4 138 613 | 8 271 146 | 12 799 872 | 15 605 613 | | | | | | | |
Trade Debtors | | | | 38 199 | 26 363 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Profit Loss Account Reserve | 47 | 7 168 | 43 985 | 132 058 | 117 456 | 152 840 | | | | | | | |
Shareholder Funds | 1 047 | 785 128 | 472 663 | 2 663 564 | 4 038 598 | 6 276 072 | | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 1 040 612 | 1 938 360 | 2 153 579 | 2 603 798 | 2 963 779 | 2 425 568 | 2 182 650 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 134 000 | | 1 096 514 | 723 703 | -2 555 505 | 164 088 |
Administrative Expenses | | | | 160 130 | 302 175 | 487 489 | 586 742 | 584 163 | 535 896 | 399 140 | 678 634 | 407 984 | 316 900 |
Amounts Owed By Group Undertakings Participating Interests | | | | | | | 1 627 476 | 1 737 322 | 1 730 192 | 1 729 235 | 1 814 953 | 1 880 271 | 1 893 319 |
Amounts Owed To Group Undertakings Participating Interests | | | | | | | 1 866 145 | 118 900 | 147 900 | 147 900 | 106 113 | 92 928 | 92 928 |
Average Number Employees During Period | | | | | | | | | | 3 | 3 | 5 | 5 |
Bank Borrowings | | | | | | | | | | | 250 000 | 240 733 | 215 707 |
Bank Overdrafts | | | | | | | | | 189 | 1 985 | 1 108 | 3 000 | 1 108 |
Comprehensive Income Expense | | | | | | | 488 133 | -898 515 | -848 680 | 499 265 | -386 495 | -1 351 903 | 1 260 497 |
Corporation Tax Payable | | | | | | | 30 007 | 13 858 | 119 | 24 643 | 24 643 | 24 643 | 24 643 |
Cost Sales | | | | 530 070 | 613 388 | 790 890 | 648 917 | 575 226 | 590 401 | 540 722 | 571 312 | 463 673 | 388 481 |
Creditors | | | | | | | 579 627 | 388 411 | 61 399 | 199 833 | 983 726 | 1 314 982 | 1 147 735 |
Current Asset Investments | | | | | | | | | | | | | 14 484 |
Dividends Paid | | | | | | | | 20 000 | 40 000 | 50 000 | | | |
Finance Lease Liabilities Present Value Total | | | | | | | 445 479 | 5 719 687 | 4 398 037 | 4 549 312 | 4 608 692 | 3 697 092 | 3 329 415 |
Fixed Assets | | 2 059 521 | 4 138 613 | 8 271 146 | 12 916 872 | 15 739 944 | 14 865 445 | 11 947 282 | 9 751 810 | 10 545 540 | 11 194 747 | 9 192 453 | 9 544 459 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 64 009 | | | | | | -45 100 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | 488 133 | -923 321 | -848 680 | 416 299 | 278 439 | -1 126 937 | 816 406 |
Gross Profit Loss | | | | 322 810 | 366 552 | 583 363 | 655 190 | 671 451 | 638 294 | 546 610 | -12 630 | 172 770 | 839 056 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 413 409 | 363 367 | 427 568 | 396 531 | 492 609 | 440 103 |
Interest Payable Similar Charges Finance Costs | | | | | | | 72 974 | 56 631 | 43 545 | 45 043 | 45 631 | 37 501 | 32 965 |
Investments Fixed Assets | | | | | 117 000 | 134 331 | 400 873 | 400 873 | 548 308 | 548 308 | 833 793 | 848 793 | 848 793 |
Investments In Group Undertakings | | | | | | | 400 873 | 400 873 | 548 308 | 548 308 | 548 308 | 548 308 | 548 308 |
Net Current Assets Liabilities | 1 047 | 165 963 | 235 406 | 288 120 | 1 361 855 | 1 808 127 | 1 218 991 | 1 568 764 | 1 766 981 | 1 721 226 | 1 092 874 | 831 465 | 1 063 428 |
Operating Profit Loss | | | | 162 680 | 64 377 | 95 874 | 113 420 | 87 288 | 102 398 | 147 470 | -619 303 | -187 298 | 522 156 |
Other Comprehensive Income Expense Net Tax | | | | | | | 488 133 | -923 321 | -848 680 | 416 299 | 278 439 | -1 126 937 | 816 406 |
Other Creditors | | | | | | | 44 370 | 70 000 | -14 000 | 5 605 | 260 925 | 239 731 | 134 006 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 148 148 | | | | 9 900 |
Other Disposals Property Plant Equipment | | | | | | | | | 1 980 253 | | | | 55 000 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 139 | | | | | | |
Other Investments Other Than Loans | | | | | | | | | | | 285 485 | 300 485 | 300 485 |
Other Operating Income Format1 | | | | | | | 44 972 | | | | 71 961 | 47 916 | |
Other Taxation Social Security Payable | | | | | | | 9 840 | 18 829 | 3 091 | 267 | 27 646 | 47 144 | 70 742 |
Profit Loss | | | | | | | 83 674 | 24 806 | 47 671 | 82 966 | -664 934 | -224 966 | 444 091 |
Profit Loss On Ordinary Activities Before Tax | | | | 153 216 | 24 874 | 44 230 | 104 594 | 30 657 | 58 853 | 102 427 | -664 934 | -224 799 | 444 091 |
Property Plant Equipment Gross Cost | | | | | | | 15 505 184 | 13 484 769 | 11 504 516 | 12 601 030 | 13 324 733 | 10 769 228 | 10 878 316 |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 484 339 | | 22 651 | -36 550 | -1 030 820 | -673 121 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 20 920 | 5 851 | 11 182 | 19 461 | | | |
Total Assets Less Current Liabilities | 1 047 | 2 225 484 | 4 374 019 | 8 371 084 | 14 278 727 | 17 548 071 | 16 084 436 | 13 516 046 | 11 666 226 | 12 266 766 | 12 287 621 | 10 023 918 | 10 607 887 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | -2 154 415 | | | | | |
Trade Creditors Trade Payables | | | | | | | 49 931 | 166 824 | | 19 433 | 563 291 | 903 760 | 824 308 |
Trade Debtors Trade Receivables | | | | | | | | | | 25 | 4 004 | 4 004 | |
Turnover Revenue | | | | | | | 1 304 107 | 1 246 677 | 1 228 695 | 1 087 332 | 558 682 | 553 792 | 1 227 537 |
Accruals Deferred Income Within One Year | | | | 188 182 | 141 136 | 99 098 | | | | | | | |
Aggregate Dividends Paid In Financial Year | | | | 34 500 | 34 501 | -1 | | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | | | | | 1 336 533 | 1 356 633 | | | | | | | |
Amounts Owed To Group Undertakings Other Participating Interests After One Year | | | | | 1 386 895 | 1 810 345 | | | | | | | |
Amounts Recoverable On Contracts | | | | 136 530 | 136 530 | 136 530 | | | | | | | |
Bank Borrowings Overdrafts | | | | | | 287 | | | | | | | |
Corporation Tax Due Within One Year | | | | 51 799 | 35 380 | 8 846 | | | | | | | |
Creditors Due After One Year | | 1 417 247 | 3 901 356 | 5 895 702 | 10 240 129 | 11 271 999 | | | | | | | |
Creditors Due Within One Year | 5 994 | 5 994 | 33 964 | 51 799 | 305 122 | 111 503 | | | | | | | |
Depreciation Impairment Reversal Tangible Fixed Assets | | | | 9 880 | 6 624 | 4 769 | | | | | | | |
Dividends Proposed Creditors Due Within One Year | | | | | | 1 | | | | | | | |
Gain Loss From Disposal Tangible Fixed Assets | | | | 47 046 | 47 046 | 42 036 | | | | | | | |
Interest Payable Similar Charges | | | | 56 510 | 87 656 | 93 680 | | | | | | | |
Leased Assets Included In Tangible Fixed Assets | | | | 8 238 026 | 12 773 376 | 15 583 886 | | | | | | | |
Number Shares Allotted | | | | 1 000 | 1 000 | 1 000 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | | 5 707 520 | 8 853 234 | 9 461 654 | | | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between One To Two Years | | | | 5 707 520 | 8 853 234 | 9 461 654 | | | | | | | |
Other Creditors Due Within One Year | | | | -20 766 | 17 404 | 3 271 | | | | | | | |
Other Interest Receivable Similar Income | | | | | 1 107 | | | | | | | | |
Other Taxation Social Security Within One Year | | | | | 30 391 | | | | | | | | |
Par Value Share | | | | 1 | 1 | 1 | | | | | | | |
Profit Loss For Period | | | | 122 573 | 19 899 | 35 384 | | | | | | | |
Profit Loss On Ordinary Activities Before Finance Charges Interest | | | | 209 726 | 111 423 | 137 910 | | | | | | | |
Provisions For Liabilities Charges | | 23 109 | | | | | | | | | | | |
Revaluation Reserve | | 776 960 | 427 678 | 2 530 506 | 3 920 142 | 6 122 232 | | | | | | | |
Share Capital Allotted Called Up Paid | | | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Tangible Fixed Assets Additions | | 2 355 881 | 2 393 580 | 2 461 193 | 4 863 726 | 3 308 935 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 2 355 881 | 4 749 461 | 8 912 771 | 13 776 497 | 17 085 432 | | | | | | | |
Tangible Fixed Assets Depreciation | | 296 360 | 610 848 | 641 625 | 976 625 | 1 479 819 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 296 360 | 314 488 | 259 170 | 335 552 | 503 194 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 228 393 | | | | | | | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | | | 1 702 117 | | | | | | | | | |
Social Security Costs | | | | | 12 131 | 12 478 | | | | | | | |
Staff Costs | | | | 7 500 | 138 423 | 140 089 | | | | | | | |
Standard Nominal Tax Rate | | | | 20 | 20 | 20 | | | | | | | |
Tangible Fixed Assets Depreciation Increase Decrease From Revaluations | | | | | -552 | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | | | | 30 643 | 4 975 | 8 846 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | | 30 643 | 4 975 | 8 846 | | | | | | | |
Total Dividend Payment | | | | 34 500 | 34 501 | | | | | | | | |
Trade Creditors Within One Year | | | | | 80 811 | | | | | | | | |
Turnover Gross Operating Revenue | | | | 852 880 | 979 940 | 1 374 253 | | | | | | | |
U K Current Corporation Tax | | | | 30 643 | 4 975 | 8 846 | | | | | | | |
U K Current Corporation Tax On Income For Period | | | | 30 643 | 4 975 | 8 846 | | | | | | | |
Wages Salaries | | | | 7 500 | 126 292 | 127 611 | | | | | | | |