Profit & Loss |
Date of Accounts |
2011-07-31 | 2012-07-31 | 2013-07-31 | 2014-07-31 | 2015-07-31 | 2016-07-31 | 2017-12-31 | 2018-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 17 004 | 238 565 | 438 938 | 705 671 | 850 326 | 1 254 178 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 200 212 | 41 371 | 515 524 | 211 664 | 1 891 293 |
Current Assets | 291 172 | 681 898 | 560 338 | 587 266 | 845 416 | 1 243 181 | 1 512 945 | 13 977 227 | 33 125 259 | 22 779 224 |
Debtors | 151 563 | 272 691 | 338 363 | 440 073 | 640 218 | 1 042 969 | 1 471 574 | 13 010 806 | 32 913 595 | 20 887 931 |
Net Assets Liabilities | | | | | | 1 254 178 | 1 413 092 | 1 190 952 | 5 332 783 | 5 730 042 |
Other Debtors | | | | | | 256 231 | 81 531 | 5 101 349 | 1 541 734 | 2 234 626 |
Property Plant Equipment | | | | | | 1 082 956 | 996 012 | 2 332 414 | 3 095 432 | 3 171 542 |
Cash Bank In Hand | 139 609 | 409 207 | 221 976 | 147 193 | 205 198 | 200 212 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 17 004 | 238 565 | 438 939 | 705 671 | 850 326 | 1 254 178 | | | | |
Tangible Fixed Assets | 37 502 | 27 355 | 631 750 | 922 619 | 1 174 607 | 1 082 956 | | | | |
Total Inventories | | | | | | | | 450 897 | | |
|
Capital & Reserves |
Called Up Share Capital | 5 | 5 | 5 | 6 | 6 | 6 | | | | |
Profit Loss Account Reserve | 16 999 | 238 560 | 438 933 | 705 665 | 850 320 | 1 254 172 | | | | |
Shareholder Funds | 17 004 | 238 565 | 438 938 | 705 671 | 850 326 | 1 254 178 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 27 500 | 50 900 |
Accrued Liabilities Deferred Income | | | | | | | | | 10 761 306 | 2 924 221 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | 346 932 | 710 987 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 415 641 | 510 557 | 552 861 | 1 222 233 | 1 618 105 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | | 1 335 807 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | 490 274 |
Administrative Expenses | | | | | | | | | 12 548 485 | 16 783 459 |
Amortisation Impairment Expense Intangible Assets | | | | | | | | | 234 398 | 364 055 |
Amounts Owed By Group Undertakings | | | | | | 439 713 | 715 201 | 493 201 | | 118 356 |
Amounts Owed To Group Undertakings | | | | | | | | | 2 083 333 | 7 977 408 |
Average Number Employees During Period | | | | | | | 30 | 38 | 107 | 151 |
Balances Amounts Owed By Related Parties | | | | | | | | | | 118 356 |
Balances Amounts Owed To Related Parties | | | | | | | | | | 7 977 408 |
Bank Borrowings Overdrafts | | | | | | 537 342 | 461 005 | 451 987 | 36 218 | |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | | | | | -36 218 | |
Bank Overdrafts | | | | | | | | | 36 218 | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 175 446 | 1 891 293 |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | | | | | | | | -100 | |
Comprehensive Income Expense | | | | | | | | | 4 911 545 | 397 259 |
Corporation Tax Payable | | | | | | | | | 710 193 | 359 481 |
Corporation Tax Recoverable | | | | | | | | | 195 791 | 555 271 |
Cost Sales | | | | | | | | | 146 571 124 | 124 194 163 |
Creditors | | | | | | 537 342 | 461 005 | 463 727 | 2 250 111 | 52 604 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | | 6 184 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | | 165 640 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | 233 941 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | 395 872 |
Dividends Paid | | | | | | | | | 260 000 | |
Dividends Paid Classified As Financing Activities | | | | | | | | | -260 000 | |
Dividends Paid On Shares Interim | | | | | | | | | 260 000 | |
Finance Lease Liabilities Present Value Total | | | | | | | | | 116 778 | 52 604 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | 283 789 | 154 250 |
Fixed Assets | | | | | | | | | 5 586 794 | 6 634 320 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | | | | | | | | | 336 |
Further Item Creditors Component Total Creditors | | | | | | | | | 50 000 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | 2 100 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | 156 538 | -78 536 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 1 029 065 | 659 642 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | -40 190 | -66 120 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | 9 654 752 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | -13 448 998 |
Income From Related Parties | | | | | | | | | | 268 839 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -710 192 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | | | | 75 872 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | -200 581 | -1 715 847 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | | 364 055 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 94 916 | 64 659 | | 395 872 |
Intangible Assets | | | | | | | | | 2 490 922 | 3 462 674 |
Intangible Assets Gross Cost | | | | | | | | | 2 837 854 | 4 173 661 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -252 211 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 321 433 | 252 211 |
Interest Received Classified As Investing Activities | | | | | | | | | | -9 388 |
Investments Fixed Assets | | | | | | | | | 440 | 104 |
Investments In Subsidiaries | | | | | | | | | 440 | 104 |
Net Cash Generated From Operations | | | | | | | | | | -5 681 044 |
Net Current Assets Liabilities | 30 335 | 214 477 | 205 558 | 198 822 | 316 566 | 757 315 | 907 957 | -622 817 | 2 760 889 | 388 568 |
Net Finance Income Costs | | | | | | | | | | 9 388 |
Other Creditors | | | | | | 7 601 | 21 643 | 11 740 | 1 234 347 | 78 780 |
Other Disposals Property Plant Equipment | | | | | | | | | | 18 292 |
Other Interest Expense | | | | | | | | | | 3 600 |
Other Interest Income | | | | | | | | | 6 389 | 9 388 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 6 389 | 9 388 |
Other Taxation Social Security Payable | | | | | | 373 441 | 496 938 | 236 458 | 337 982 | 325 758 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | -129 539 |
Payments To Related Parties | | | | | | | | | | 47 367 979 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 170 797 | 253 888 |
Prepayments Accrued Income | | | | | | | | | 15 194 079 | 5 084 551 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | -7 292 |
Profit Loss | | | | | | | | | | 473 131 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 6 256 892 | 872 712 |
Property Plant Equipment Gross Cost | | | | | | 1 498 597 | 1 506 569 | 2 885 275 | 4 317 665 | 4 789 647 |
Purchase Intangible Assets | | | | | | | | | | -1 335 807 |
Purchase Property Plant Equipment | | | | | | | | | | -490 274 |
Staff Costs Employee Benefits Expense | | | | | | | | | 7 393 757 | 9 380 426 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | 764 789 | 1 240 242 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 1 188 809 | 165 815 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 56 349 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 1 345 347 | 399 581 |
Total Assets Less Current Liabilities | 67 837 | 241 832 | 837 308 | 1 121 441 | 1 491 173 | 1 840 271 | 1 903 969 | 1 709 597 | 8 347 683 | 7 022 888 |
Total Borrowings | | | | | | | | | 36 218 | |
Total Deferred Tax Expense Credit | | | | | | | | | | 399 581 |
Trade Creditors Trade Payables | | | | | | 104 824 | 86 407 | 4 447 573 | 9 525 045 | 10 623 362 |
Trade Debtors Trade Receivables | | | | | | 347 025 | 674 842 | 7 416 256 | 15 981 991 | 12 895 127 |
Wages Salaries | | | | | | | | | 6 535 111 | 8 078 387 |
Director Remuneration | | | | | | | | | | 323 932 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | | 340 278 |
Amount Specific Advance Or Credit Directors | | | | | 196 907 | 36 092 | 14 141 | 90 159 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 36 092 | 669 | 103 518 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 79 233 | 36 092 | 27 500 | | |
Creditors Due After One Year | 50 000 | | 372 000 | 353 400 | 575 586 | 537 342 | | | | |
Creditors Due Within One Year | 260 837 | 467 421 | 354 780 | 388 444 | 528 850 | 485 866 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 22 355 | | |
Disposals Property Plant Equipment | | | | | | | | 24 443 | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | -2 387 | | |
Number Shares Allotted | 5 | 6 | 6 | 6 | 6 | 6 | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 48 751 | 29 872 | 54 918 | | |
Provisions For Liabilities Charges | 833 | 3 267 | 26 370 | 62 370 | 65 261 | 48 751 | | | | |
Share Capital Allotted Called Up Paid | 5 | 5 | 5 | 6 | 6 | 6 | | | | |
Tangible Fixed Assets Additions | | 8 455 | 654 637 | 420 465 | 374 682 | 3 334 | | | | |
Tangible Fixed Assets Cost Or Valuation | 50 283 | 45 479 | 700 116 | 1 120 581 | 1 495 263 | 1 498 597 | | | | |
Tangible Fixed Assets Depreciation | 12 781 | 18 124 | 68 366 | 197 962 | 320 656 | 415 641 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 8 658 | 50 242 | 129 596 | 122 694 | 94 985 | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 3 315 | | | | | | | | |
Tangible Fixed Assets Disposals | | 13 259 | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 7 972 | 770 237 | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | 635 299 | | |
Advances Credits Directors | | 54 457 | 121 789 | 154 586 | 196 907 | 36 092 | | | | |
Advances Credits Made In Period Directors | | 54 457 | 67 332 | 32 797 | 42 321 | | | | | |
Advances Credits Repaid In Period Directors | | | | | 5 382 | | | | | |