Profit & Loss |
Date of Accounts |
2012-01-31 | 2013-01-31 | 2014-01-31 | 2015-01-31 | 2016-01-31 | 2016-10-31 | 2017-10-31 | 2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-10-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 752 135 | 822 307 | 882 719 | 899 277 | 783 399 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | | | | 8 968 | 815 | | | | | | | |
Cash Bank On Hand | | | | | 815 | | 44 323 | | 4 438 | 1 550 | 386 | |
Current Assets | | | 175 504 | 222 999 | 235 200 | 230 431 | 257 846 | 217 918 | 222 827 | 206 158 | 255 638 | 276 544 |
Debtors | 315 992 | 142 631 | 175 504 | 214 031 | 234 385 | 230 431 | 213 523 | 217 918 | 218 389 | 204 608 | 255 252 | 276 544 |
Net Assets Liabilities | | | | | 783 399 | 696 636 | 840 048 | 740 441 | 586 625 | 817 103 | 679 455 | 637 279 |
Net Assets Liabilities Including Pension Asset Liability | 752 135 | 822 307 | 882 719 | 899 277 | 783 399 | | | | | | | |
Other Debtors | | | | | 234 385 | 230 431 | 213 523 | 217 918 | 190 007 | 190 007 | 190 007 | 190 007 |
Property Plant Equipment | | | | | 137 467 | 135 838 | 158 223 | 137 965 | 191 482 | 174 511 | 277 253 | |
Tangible Fixed Assets | 18 176 | 140 780 | 159 266 | 125 797 | 137 467 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 602 973 | 573 145 | 633 557 | 650 115 | 534 237 | | | | | | | |
Shareholder Funds | 752 135 | 822 307 | 882 719 | 899 277 | 783 399 | | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 9 999 | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | 1 | | | |
Audit Fees Expenses | | | | | | | | | | 7 000 | | |
Director Remuneration | | | | | | | | | 75 958 | 72 882 | | |
Accrued Liabilities | | | | | | | | | 2 898 | 4 716 | 9 445 | 10 339 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 777 902 | 836 591 | 857 205 | 885 892 | 934 505 | 988 967 | 1 050 169 | 55 776 |
Amounts Owed To Group Undertakings | | | | | 110 214 | 168 286 | 304 518 | 362 439 | 541 794 | 437 056 | 692 230 | 808 122 |
Average Number Employees During Period | | | | | | 2 | 2 | 2 | 37 | 58 | 68 | 68 |
Bank Borrowings | | | | | 409 398 | 409 398 | 409 398 | 409 398 | 409 398 | 409 398 | 409 398 | 409 398 |
Bank Borrowings Overdrafts | | | | | 409 398 | 409 398 | 409 398 | 409 398 | 409 398 | 409 398 | 409 398 | 1 751 |
Bank Overdrafts | | | | | | | | | | | | 1 751 |
Comprehensive Income Expense | | | | | | | | | -48 806 | 325 386 | -53 518 | 31 244 |
Corporation Tax Recoverable | | | | | | | | | | | 19 | 19 |
Creditors | | | | | 409 398 | 417 594 | 446 244 | 427 704 | 423 101 | 409 398 | 409 398 | 409 398 |
Creditors Due After One Year | 409 398 | 414 812 | 412 313 | 409 815 | 409 398 | | | | | | | |
Creditors Due Within One Year | 72 636 | 46 293 | 34 543 | 39 705 | 179 871 | | | | | | | |
Deferred Tax Liabilities | | | | | | | | | | | -31 536 | 43 703 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 40 859 | | | | | 71 654 |
Disposals Property Plant Equipment | | | | | | | 45 038 | | | | | 22 667 |
Dividends Paid | | | | | | | | | 105 010 | 94 908 | 84 130 | 73 420 |
Finance Lease Liabilities Present Value Total | | | | | 417 | 8 196 | 36 846 | 18 306 | 13 703 | 13 703 | | |
Fixed Assets | 918 177 | 1 140 781 | 1 159 267 | 1 125 798 | 1 137 468 | 1 135 839 | 1 488 224 | 1 463 325 | 1 496 568 | 1 552 618 | 1 587 254 | 1 650 868 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 49 615 | 22 533 | 1 286 | 82 734 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | -13 995 | | | 79 177 | | -136 327 | |
Increase Decrease In Property Plant Equipment | | | | | | 13 240 | | | 57 150 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 58 689 | 61 473 | 28 687 | 48 613 | 54 462 | 61 202 | 64 320 |
Investment Property | | | | | 1 000 000 | 1 000 000 | 1 330 000 | 1 325 359 | 1 305 085 | 1 378 106 | 1 310 000 | 1 360 000 |
Investment Property Fair Value Model | | | | | 1 000 000 | 1 000 000 | 1 330 000 | 1 325 359 | 1 305 085 | 1 378 106 | 1 310 000 | 1 360 000 |
Investments Fixed Assets | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Net Assets Liabilities Subsidiaries | | | | | | | | | 99 214 | -91 630 | 748 735 | 1 506 007 |
Net Current Assets Liabilities | 243 356 | 96 338 | 140 961 | 183 294 | 55 329 | -20 271 | -85 903 | -185 757 | -381 469 | -271 414 | -461 236 | -556 271 |
Number Shares Allotted | | 100 | 100 | 100 | 100 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | | 100 | 100 | 100 | 100 | 100 |
Other Creditors | | | | | 5 542 | 34 831 | 4 689 | 4 830 | 3 378 | | | |
Other Investments Other Than Loans | | | | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Other Taxation Social Security Payable | | | | | 5 148 | 526 | 8 140 | 3 290 | 1 274 | 1 343 | 1 226 | 1 226 |
Par Value Share | | 1 | 1 | 1 | 1 | | | 1 | 1 | | | |
Percentage Class Share Held In Subsidiary | | | | | | | | | | 100 | 100 | 100 |
Percentage Subsidiary Held | | 100 | 100 | 100 | 100 | | | | | | | |
Prepayments | | | | | | | | | 8 384 | 13 918 | 56 736 | 83 518 |
Profit Loss | | | | | | | | | -253 916 | 516 230 | -893 882 | -726 029 |
Profit Loss Subsidiaries | | | | | | | | | -205 111 | 340 844 | -840 365 | -757 272 |
Property Plant Equipment Gross Cost | | | | | 915 369 | 972 429 | 1 015 428 | 1 023 857 | 1 125 987 | 1 163 478 | 1 327 422 | 13 240 |
Provisions | | | | | | | | | 105 373 | 54 703 | 37 165 | 47 920 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 51 150 | 116 029 | 109 423 | 105 373 | 54 703 | 37 165 | 47 920 |
Provisions For Liabilities Charges | | | 5 196 | | | | | | | | | |
Recoverable Value-added Tax | | | | | | | | | | 683 | 8 490 | |
Revaluation Reserve | 149 062 | 249 062 | 249 062 | 249 062 | 249 062 | | | | | | | |
Secured Debts | 409 398 | 409 398 | 409 398 | 409 398 | 409 398 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | 137 429 | 53 489 | 10 532 | 57 651 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 688 252 | 825 681 | 847 186 | 857 718 | 915 369 | | | | | | | |
Tangible Fixed Assets Depreciation | 670 076 | 684 901 | 687 920 | 731 921 | 777 902 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 14 825 | 35 003 | 44 001 | 45 981 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 31 984 | | | | | | | | | |
Tangible Fixed Assets Disposals | | | 31 984 | | | | | | | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | 100 000 | | | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 57 060 | 88 037 | 8 429 | 102 130 | 37 491 | 163 944 | 5 646 |
Total Assets Less Current Liabilities | 1 161 533 | 1 237 119 | 1 300 228 | 1 309 092 | 1 192 797 | 1 115 568 | 1 402 321 | 1 277 568 | 1 115 099 | 1 281 204 | 1 126 018 | 1 094 597 |
Total Borrowings | | | | | | 409 398 | 464 784 | 446 244 | 409 398 | 409 398 | 409 398 | 409 398 |
Trade Creditors Trade Payables | | | | | 58 550 | 39 716 | 7 862 | 12 198 | 14 884 | 18 024 | 13 971 | 10 437 |
Trade Debtors Trade Receivables | | | | | | | | | | | | 3 000 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | -9 567 | | | 22 268 | | -45 440 | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | 152 911 | | | |
Advances Credits Directors | | | | 10 000 | 10 000 | | | | | | | |
Advances Credits Made In Period Directors | | | | 10 000 | | | | | | | | |
Corporation Tax Payable | | | | | | | | | -38 | 2 720 | | |
Current Tax For Period | | | | | | | | | | 90 035 | | |
Depreciation Expense Property Plant Equipment | | | | | | | | | 46 829 | 29 952 | | |
Dividends Paid On Shares Interim | | | | | | | | | 105 010 | 94 908 | | |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | 43 502 | 14 949 | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 14 922 | 10 693 | | |
Future Finance Charges On Finance Leases | | | | | | | | | 4 282 | 1 246 | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | 8 778 | -61 361 | | |
Gain Loss On Disposals Other Non-current Assets | | | | | | | | | -20 274 | 73 021 | | |
Intangible Assets Gross Cost | | | | | | | | | 152 911 | | | |
Interest Expense On Bank Overdrafts | | | | | | | | | 43 169 | 43 565 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | 577 | 529 | | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 62 058 | 59 189 | | |
Other Deferred Tax Expense Credit | | | | | | | | | -4 050 | -50 670 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 23 010 | 36 523 | | |
Social Security Costs | | | | | | | | | 99 557 | 107 345 | | |
Staff Costs Employee Benefits Expense | | | | | | | | | 1 234 674 | 1 313 129 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | -35 888 | 39 365 | | |
Total Current Tax Expense Credit | | | | | | | | | -31 838 | 90 035 | | |
Total Operating Lease Payments | | | | | | | | | 38 132 | 54 940 | | |
Wages Salaries | | | | | | | | | 1 112 107 | 1 169 261 | | |