Profit & Loss |
Date of Accounts |
2013-08-31 | 2014-08-31 | 2015-05-31 | 2019-05-31 | 2020-05-31 | 2021-05-31 | 2022-05-31 | 2023-05-31 |
Currency |
| | | | | | | |
Net Worth | 30 | 30 | 30 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 1 295 731 | 1 175 533 | 1 238 314 | 1 276 454 | 154 316 |
Other Debtors | | | | 651 | 651 | 651 | 651 | 651 |
Property Plant Equipment | | | | 436 268 | 641 587 | 573 807 | 522 352 | 483 140 |
Total Inventories | | | | | | 279 045 | 458 306 | |
Current Assets | 39 970 | 39 970 | 39 970 | | | | | |
Debtors | 39 970 | 39 970 | 39 970 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 30 | 30 | 30 | | | | | |
Shareholder Funds | 30 | 30 | 30 | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | 8 550 | 9 100 | 17 200 | 1 290 423 | 1 165 036 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 4 729 | 92 042 | 159 822 | 211 277 | 250 489 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 440 997 | | | 61 330 | 1 082 |
Administrative Expenses | | | | | | 1 006 818 | 859 168 | 881 195 |
Amounts Owed To Group Undertakings | | | 105 | 2 979 510 | 2 871 233 | 2 991 442 | 2 994 214 | 1 750 667 |
Amounts Recoverable On Contracts | | | | | | 541 986 | 916 267 | 62 753 |
Average Number Employees During Period | | | | 1 | 1 | 1 | | |
Bank Borrowings | | | | 2 782 857 | 2 678 471 | 2 565 038 | 2 449 776 | 2 353 798 |
Bank Borrowings Overdrafts | | | | 2 678 435 | 2 566 881 | 191 753 | 222 206 | 245 108 |
Bank Overdrafts | | | | | | | 2 331 | 47 698 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | 8 578 | 6 433 | 12 140 |
Cash Cash Equivalents | | | | 1 295 731 | 1 175 533 | 1 238 314 | 2 364 059 | 236 287 |
Cash Cash Equivalents Cash Flow Value | | | | | | 1 238 314 | 1 276 454 | 154 316 |
Comprehensive Income Expense | | | | | | 495 571 | 564 326 | 708 819 |
Corporation Tax Payable | | | | 28 214 | 63 632 | 73 947 | 80 119 | 2 944 |
Corporation Tax Recoverable | | | | | | | 1 741 | 1 741 |
Cost Sales | | | | | | 15 348 673 | 17 786 544 | 14 958 026 |
Creditors | | | 40 075 | 3 384 777 | 3 363 777 | 3 497 502 | 3 578 252 | 2 284 432 |
Current Tax For Period | | | | | | 63 660 | 46 425 | 103 556 |
Deferred Income | | | | 121 195 | 120 216 | 92 040 | 127 788 | 125 083 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | -9 338 | -259 | 5 655 |
Dividends Paid Classified As Financing Activities | | | -48 000 | -100 000 | -36 000 | -30 000 | -42 000 | -30 000 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | | | -42 000 | -30 000 |
Dividends Received Classified As Investing Activities | | | | -100 000 | -36 000 | -30 000 | | -200 000 |
Finance Lease Liabilities Present Value Total | | | | | | 8 387 | 8 387 | 12 437 |
Finance Lease Payments Owing Minimum Gross | | | | | | 3 048 | 8 387 | 2 342 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | -11 093 | -4 517 | -670 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | 407 499 | | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | 128 | 4 703 | |
Government Grant Income | | | | | | 330 100 | 55 870 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | 613 | -41 261 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -17 160 | -60 037 | -79 507 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 4 729 | 87 313 | 67 780 | 51 455 | 39 212 |
Intangible Assets | | | | | | | 42 000 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 107 404 | 109 261 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 691 | 691 | |
Interest Paid Classified As Operating Activities | | | | | | -73 561 | -73 796 | -124 793 |
Interest Payable Similar Charges Finance Costs | | | | 64 526 | 91 621 | 73 561 | 73 796 | 124 793 |
Interest Received Classified As Investing Activities | | | | | | | | -384 |
Investment Property | | | | 4 277 308 | 4 378 846 | 4 378 846 | 4 378 846 | 4 378 846 |
Investments | | | 135 | 135 | 135 | 135 | 135 | 135 |
Investments Fixed Assets | 60 | 60 | 135 | 135 | 135 | 135 | 135 | 135 |
Investments In Joint Ventures | | | | | | 134 700 | 134 700 | 134 700 |
Investments In Subsidiaries | | | 135 | 135 | 135 | 135 | 135 | 135 |
Net Cash Flows From Used In Financing Activities | | | | | | | | |
Net Cash Flows From Used In Investing Activities | | | | | | | | |
Net Cash Generated From Operations | | | | | | -278 245 | -268 585 | 1 030 490 |
Net Finance Income Costs | | | | 100 000 | 36 000 | 30 000 | | 200 384 |
Other Creditors | | | 39 970 | 142 886 | 178 886 | 205 970 | 344 196 | 385 283 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 43 915 | 21 291 |
Other Disposals Property Plant Equipment | | | | | | | 52 496 | 28 374 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 384 |
Other Remaining Borrowings | | | | | | 1 096 679 | 806 872 | 678 272 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 16 461 | 17 527 | 18 977 |
Percentage Class Share Held In Subsidiary | | | | | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | | | | | | 78 242 | 114 278 | 225 669 |
Proceeds From Sales Investment Properties | | | | | -305 961 | | | |
Proceeds From Sales Property Plant Equipment | | | | | -55 629 | | | |
Profit Loss | | | 48 000 | 215 552 | 471 764 | 163 205 | 187 031 | 433 541 |
Property Plant Equipment Gross Cost | | | | 440 997 | 733 629 | 733 629 | 733 629 | 545 770 |
Purchase Investment Properties | | | | -4 277 308 | | | | |
Purchase Property Plant Equipment | | | | -440 997 | -348 261 | | | |
Raw Materials Consumables | | | | | | 38 154 | 29 964 | |
Social Security Costs | | | | | | 94 904 | 102 971 | |
Staff Costs Employee Benefits Expense | | | | | | 1 070 647 | 1 157 732 | 1 285 880 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 67 112 | 60 154 | 55 638 | 58 571 |
Tax Decrease From Utilisation Tax Losses | | | | | | 42 262 | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | 5 700 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -6 716 | -17 081 | -3 914 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 21 278 | 15 766 | 5 906 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | -55 952 | -49 003 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 28 214 | 102 274 | 31 827 | 1 043 | -32 981 |
Total Borrowings | | | | | | 191 753 | 222 206 | 245 108 |
Total Current Tax Expense Credit | | | | | | 46 500 | -13 612 | 24 049 |
Trade Creditors Trade Payables | | | | | 9 120 | 1 964 832 | 1 801 178 | 1 458 233 |
Trade Debtors Trade Receivables | | | | 109 484 | 158 563 | 262 444 | 282 780 | 392 827 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | -292 632 | | | |
Turnover Revenue | | | | | | 16 520 867 | 19 115 588 | |
Wages Salaries | | | | | | 959 282 | 1 037 234 | 1 144 523 |
Amounts Owed By Group Undertakings Other Participating Interests | 39 970 | 39 970 | 39 970 | | | | | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 30 | 30 | 105 | | | | | |
Creditors Due Within One Year | 40 000 | 40 000 | 40 075 | | | | | |
Fixed Assets | 60 | 60 | 135 | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 30 | 30 | 30 | | | | | |
Net Current Assets Liabilities | -30 | -30 | -105 | | | | | |
Number Shares Allotted | | 3 000 | 3 000 | | | | | |
Par Value Share | | 1 | 1 | | | | | |
Percentage Subsidiary Held | | 100 | 75 | | | | | |
Profit Loss For Period | 16 335 | | 48 000 | | | | | |
Share Capital Allotted Called Up Paid | 30 | 30 | 30 | | | | | |
Total Assets Less Current Liabilities | 30 | 30 | 30 | | | | | |
Total Dividend Payment | 16 335 | | 48 000 | | | | | |