Profit & Loss |
Date of Accounts |
2011-07-31 | 2012-07-31 | 2014-07-31 | 2015-07-31 | 2016-07-31 | 2017-07-31 | 2018-07-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 | 2023-07-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | | | 2 158 591 | 2 473 624 | 2 582 854 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 606 057 | 692 124 | 950 664 | 968 461 | 1 603 117 | 4 746 009 | 6 542 566 | 3 932 251 |
Current Assets | 952 958 | 1 425 288 | 1 480 484 | 1 189 335 | 1 229 629 | 919 568 | 1 225 892 | 1 185 877 | 1 863 962 | 4 896 493 | 7 176 287 | 4 142 847 |
Debtors | 493 994 | 381 237 | 782 637 | 884 572 | 623 572 | 227 444 | 275 228 | 217 416 | 234 545 | 149 364 | 633 721 | 210 596 |
Net Assets Liabilities | | | | | 2 414 658 | 2 456 579 | 2 553 156 | 2 876 095 | 2 976 157 | 3 701 813 | 5 650 765 | 5 338 276 |
Other Debtors | | | | | 70 187 | 80 560 | 101 497 | 142 129 | 93 318 | 54 507 | 7 597 | 7 873 |
Property Plant Equipment | | | | | 3 197 837 | 3 193 028 | 3 097 538 | 3 050 021 | 2 990 180 | 2 936 870 | 2 919 502 | 3 389 743 |
Total Inventories | | | | | | | | | 26 300 | 1 120 | | |
Cash Bank In Hand | 458 964 | 1 044 051 | 697 847 | 304 763 | 606 057 | | | | | | | |
Intangible Fixed Assets | 15 300 | 8 700 | | | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 790 305 | 1 970 462 | | | | | | | | | | |
Tangible Fixed Assets | 3 209 579 | 3 220 992 | 3 245 083 | 3 239 403 | 3 261 139 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 500 000 | 500 000 | 500 000 | 500 000 | 500 000 | | | | | | | |
Profit Loss Account Reserve | 84 860 | 265 017 | 453 146 | 768 179 | 877 409 | | | | | | | |
Shareholder Funds | | | 2 158 591 | 2 473 624 | 2 582 854 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 7 649 | 8 541 |
Accrued Liabilities Deferred Income | | | | | | | | | | 1 302 265 | 962 233 | 544 376 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 78 000 | 78 000 | 78 000 | 78 000 | 78 000 | 78 000 | 78 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 514 078 | 627 739 | 749 805 | 878 785 | 883 780 | 989 735 | 1 049 036 | 1 244 802 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | 136 710 | 744 231 |
Administrative Expenses | | | | | | | | | | 3 749 633 | 4 240 133 | 4 647 389 |
Amounts Owed By Related Parties | | | | | 120 581 | | | | | | | |
Average Number Employees During Period | | | | | | | | 50 | 55 | 58 | 61 | 66 |
Bank Borrowings | | | | | | | | | | 903 900 | 720 504 | 511 355 |
Bank Borrowings Overdrafts | | | | | 705 000 | 614 461 | 558 620 | 455 908 | 394 469 | 719 157 | 507 366 | 294 718 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 1 603 117 | 4 746 009 | 6 542 566 | 3 932 251 |
Cash Receipts From Sales Interests In Associates | | | | | | | | | | -8 783 | | |
Corporation Tax Payable | | | | | | 25 340 | 47 555 | 122 440 | 94 048 | 420 801 | 436 332 | |
Cost Sales | | | | | | | | | | 1 137 451 | 1 342 721 | 1 391 530 |
Creditors | | | | | 705 000 | 635 189 | 567 503 | 455 908 | 394 469 | 719 157 | 507 366 | 294 718 |
Current Tax For Period | | | | | | | | | | 420 801 | 436 332 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | -62 940 | 44 519 | 170 893 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 136 660 | 154 078 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | 136 660 | 154 078 | 273 142 |
Dividends Paid | | | | | | | | 100 000 | 50 000 | 650 000 | | 750 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -650 000 | | -750 000 |
Dividends Paid On Shares Final | | | | | | | | | | 650 000 | | 750 000 |
Finished Goods Goods For Resale | | | | | | | | | | 1 120 | | |
Fixed Assets | 3 224 879 | 3 229 692 | 3 245 183 | 3 239 503 | 3 261 239 | 3 193 128 | 3 097 638 | 3 050 121 | 2 990 280 | 2 936 970 | 2 919 602 | 3 389 843 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | -500 000 | 183 396 | 209 149 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | 23 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | 17 296 | 10 684 | 27 339 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 178 814 | 121 591 | 250 808 | 480 245 | 340 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | -1 578 273 | -436 820 | 1 776 122 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | -76 398 | 484 357 | -423 125 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | -25 180 | -1 120 | |
Gain Loss On Disposals Intangible Assets | | | | | | | | | | -1 541 | 1 280 | |
Government Grant Income | | | | | | | | | | 99 552 | | |
Gross Profit Loss | | | | | | | | | | 5 402 550 | 6 689 141 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -94 048 | -420 801 | -436 332 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | -3 142 892 | -1 796 557 | 2 610 315 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 113 661 | 122 066 | 128 980 | 121 823 | 136 660 | 154 078 | 273 142 |
Intangible Assets Gross Cost | | | | | 78 000 | 78 000 | 78 000 | 78 000 | 78 000 | 78 000 | 78 000 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | 19 687 | 19 255 | |
Interest Income On Bank Deposits | | | | | | | | | | 758 | 50 | 39 480 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | | | 758 | 50 | 39 480 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -19 710 | -19 255 | -35 839 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 19 710 | 19 255 | 35 839 |
Interest Received Classified As Investing Activities | | | | | | | | | | -758 | -50 | -39 480 |
Investments Fixed Assets | | | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Investments In Group Undertakings Participating Interests | | | | | | | | 100 | 100 | 100 | | |
Investments In Subsidiaries | | | | | | | | | | 100 | 100 | 100 |
Net Cash Generated From Operations | | | | | | | | | | -3 570 521 | -2 555 389 | 474 245 |
Net Current Assets Liabilities | -109 574 | -184 230 | -108 280 | 78 463 | 40 929 | 23 684 | 140 200 | 404 237 | 515 351 | 1 556 065 | 3 355 113 | 2 530 628 |
Net Finance Income Costs | | | | | | | | | | 758 | 50 | 39 480 |
Number Shares Issued Fully Paid | | | | | | 500 000 | 500 000 | 500 000 | 500 000 | | | |
Operating Profit Loss | | | | | | | | | | 1 752 469 | 2 449 008 | |
Other Creditors | | | | | 172 126 | 20 728 | 8 883 | 279 150 | 382 149 | 1 419 690 | 134 074 | 164 676 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | | | 307 733 | | | | | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 116 828 | 30 705 | 94 777 | 77 376 |
Other Disposals Property Plant Equipment | | | | | | | 770 | | 117 049 | 32 246 | 94 777 | 78 224 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 758 | 50 | 39 480 |
Other Operating Income Format1 | | | | | | | | | | 99 552 | | |
Other Taxation Social Security Payable | | | | | 307 733 | 135 922 | 184 972 | 136 230 | 219 141 | 383 707 | 305 695 | 280 777 |
Par Value Share | | 1 | | 1 | 1 | 1 | 1 | 1 | 1 | | | |
Payments To Related Parties | | | | | | | | | | | 9 207 | 2 751 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 375 647 | 380 154 | 278 359 |
Percentage Class Share Held In Subsidiary | | | | | | 100 | 100 | 100 | 100 | 100 | 100 | |
Prepayments Accrued Income | | | | | | | | | | 45 746 | 108 310 | 100 999 |
Proceeds From Sales Intangible Assets | | | | | | | | | | | -1 280 | 847 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | | -848 |
Profit Loss | | | | | 45 928 | 41 921 | 96 577 | 422 939 | 150 062 | 1 375 656 | 1 948 952 | 437 511 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 1 733 517 | 2 429 803 | 608 404 |
Property Plant Equipment Gross Cost | | | | | 3 711 915 | 3 820 767 | 3 847 343 | 3 928 806 | 3 873 960 | 3 926 605 | 3 968 538 | 4 634 545 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 119 208 | 125 044 | 117 179 | 122 355 | 135 005 | 72 065 | | |
Purchase Property Plant Equipment | | | | | | | | | | -84 891 | -136 710 | -744 231 |
Social Security Costs | | | | | | | | | | 212 498 | 223 177 | |
Staff Costs Employee Benefits Expense | | | | | | | | | | 2 663 583 | 2 730 038 | 2 769 109 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 119 208 | | | | | 72 065 | 116 584 | 287 477 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 329 368 | 461 663 | 127 765 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 2 482 | 4 010 | 5 159 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 357 861 | 480 851 | 170 893 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 108 852 | 27 346 | 81 463 | 62 203 | 84 891 | | |
Total Assets Less Current Liabilities | 3 115 305 | 3 045 462 | 3 136 903 | 3 317 966 | 3 302 168 | 3 216 812 | 3 237 838 | 3 454 358 | 3 505 631 | 4 493 035 | 6 274 715 | 5 920 471 |
Total Borrowings | | | | | | | | | | 719 157 | 507 366 | 294 718 |
Total Operating Lease Payments | | | | | | | | | | 64 086 | 112 815 | |
Trade Creditors Trade Payables | | | | | 578 841 | 462 405 | 443 487 | 138 978 | 555 321 | 931 487 | 1 769 702 | 405 753 |
Trade Debtors Trade Receivables | | | | | 432 804 | 146 884 | 173 731 | 75 287 | 141 227 | 94 857 | 517 814 | 101 724 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | | | | -22 100 | -32 734 | -53 055 | -21 155 | -21 155 |
Turnover Revenue | | | | | | | | | | 6 540 001 | 8 031 862 | |
Wages Salaries | | | | | | | | | | 2 075 438 | 2 126 707 | 2 262 885 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | | | 295 296 | 248 330 | |
Director Remuneration | | | | | | | | | | 705 526 | 514 747 | 557 658 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | | 1 000 822 | 763 077 | 810 216 |
Advances Credits Directors | 19 547 | 18 045 | | | | | | | | | | |
Advances Credits Made In Period Directors | | 5 222 | | | | | | | | | | |
Advances Credits Repaid In Period Directors | | 6 724 | | | | | | | | | | |
Bank Borrowings Overdrafts Secured | 1 575 000 | 1 325 000 | | | | | | | | | | |
Borrowings | 325 000 | 75 000 | | | | | | | | | | |
Capital Employed | 1 790 305 | 1 970 462 | | | | | | | | | | |
Creditors Due After One Year | 1 325 000 | 1 075 000 | 965 000 | 835 000 | 705 000 | | | | | | | |
Creditors Due Within One Year | 1 062 532 | 1 609 518 | 1 588 764 | 1 110 872 | 1 188 700 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 62 700 | 69 300 | 78 000 | 78 000 | 78 000 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 6 600 | | | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 78 000 | 78 000 | 78 000 | 78 000 | 78 000 | | | | | | | |
Number Shares Allotted | | 500 000 | | 500 000 | 500 000 | | | | | | | |
Percentage Subsidiary Held | | | | 100 | 100 | | | | | | | |
Provisions For Liabilities Charges | | | 13 312 | 9 342 | 14 314 | | | | | | | |
Revaluation Reserve | 1 205 445 | 1 205 445 | 1 205 445 | 1 205 445 | 1 205 445 | | | | | | | |
Share Capital Allotted Called Up Paid | 500 000 | 500 000 | 500 000 | 500 000 | 500 000 | | | | | | | |
Tangible Fixed Assets Additions | | 38 586 | | 28 322 | 56 885 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 3 877 006 | 3 915 592 | 3 942 526 | 3 655 031 | 3 711 915 | | | | | | | |
Tangible Fixed Assets Depreciation | 667 427 | 694 600 | 697 443 | 415 628 | 450 776 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 27 173 | | 34 002 | 35 147 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 315 817 | | | | | | | | |
Tangible Fixed Assets Disposals | | | | 315 817 | | | | | | | | |