Profit & Loss |
Date of Accounts |
2011-08-31 | 2012-08-31 | 2013-08-31 | 2014-08-31 | 2015-08-31 | 2016-08-31 | 2017-08-31 | 2018-08-31 | 2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-08-31 | 2023-08-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 585 827 | 779 960 | 956 461 | 1 219 646 | 1 486 846 | 1 757 167 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 1 795 251 | 1 698 072 | 1 959 501 | 2 086 733 | 2 425 163 | 2 546 358 | 2 753 527 | 3 300 870 |
Current Assets | 624 064 | 374 713 | 739 232 | 1 146 908 | 1 532 968 | 2 052 873 | 1 903 560 | 2 263 775 | 2 441 021 | 2 765 730 | 2 963 888 | 3 148 314 | 3 781 067 |
Debtors | 201 578 | 172 031 | 169 385 | 118 227 | 189 974 | 257 622 | 205 488 | 304 274 | 354 288 | 340 567 | 417 530 | 394 787 | 375 197 |
Net Assets Liabilities | | | | | | 1 757 167 | 1 982 353 | 2 255 552 | 2 468 221 | 2 532 824 | 3 211 535 | 3 469 500 | 4 040 045 |
Other Debtors | | | 12 298 | 10 540 | 13 921 | 671 | 122 749 | 218 161 | 261 593 | 217 272 | 265 064 | 238 558 | 293 353 |
Property Plant Equipment | | | | | | 1 087 376 | 1 461 020 | 1 415 955 | 1 423 517 | 1 559 989 | 1 851 207 | 1 754 554 | |
Total Inventories | | | | | | | | | | | | | 105 000 |
Cash Bank In Hand | 422 486 | 202 682 | 569 847 | 1 028 681 | 1 342 994 | 1 795 251 | | | | | | | |
Intangible Fixed Assets | 15 333 | 6 133 | | | | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 585 827 | 779 960 | 956 461 | 1 219 646 | 1 486 846 | 1 757 167 | | | | | | | |
Tangible Fixed Assets | 389 989 | 999 166 | 1 058 643 | 994 406 | 1 024 527 | 1 087 376 | | | | | | | |
Trade Debtors | | 172 031 | 115 262 | 63 610 | 110 773 | 154 042 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 1 | 1 | 1 000 | 1 000 | | | | | | | |
Profit Loss Account Reserve | 585 826 | 779 959 | 956 460 | 1 219 645 | 1 485 846 | 1 756 167 | | | | | | | |
Shareholder Funds | 585 827 | 779 960 | 956 461 | 1 219 646 | 1 486 846 | 1 757 167 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | 258 000 | 178 525 | | | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 77 915 | 77 915 | | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 746 888 | 874 148 | 950 701 | 973 716 | 1 085 304 | 1 193 407 | 1 378 558 | 183 690 |
Administrative Expenses | | | 1 150 607 | 1 244 313 | 1 274 183 | 1 205 796 | 1 606 503 | | | | | | |
Cost Sales | | | 1 812 960 | 1 745 747 | 1 887 543 | 2 456 663 | 2 493 405 | | | | | | |
Creditors | | | | | | 810 757 | 543 275 | 692 908 | 709 998 | 818 172 | 325 163 | 346 344 | 1 336 822 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 44 468 | 106 456 | 148 390 | 77 743 | 168 646 | 157 592 | 66 368 |
Disposals Property Plant Equipment | | | | | | | 48 422 | 117 587 | 165 834 | 87 756 | 182 344 | 174 649 | 3 550 |
Distribution Costs | | | | | 97 302 | 95 913 | 122 487 | | | | | | |
Fixed Assets | 405 322 | 1 005 299 | 1 058 643 | 994 406 | 1 024 527 | 1 087 376 | 1 461 020 | | | | | | |
Gross Profit Loss | | | 1 424 367 | 1 586 394 | 1 542 312 | 1 773 458 | 2 091 976 | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 171 728 | 183 009 | 171 405 | 189 331 | 276 749 | 342 743 | 520 077 |
Intangible Assets Gross Cost | | | | | | 77 915 | 77 915 | | | | | | |
Interest Payable Similar Charges Finance Costs | | | | | | 18 555 | 15 679 | | | | | | |
Net Current Assets Liabilities | 252 263 | 165 653 | 208 900 | 660 859 | 999 985 | 1 242 116 | 1 123 251 | 1 590 829 | 1 819 113 | 1 885 576 | 1 837 069 | 2 240 959 | 2 444 245 |
Operating Profit Loss | | | 275 135 | 348 810 | 403 369 | 473 151 | 364 955 | | | | | | |
Other Creditors | | | | | | 57 289 | 543 275 | 692 908 | 709 998 | 768 172 | 285 163 | 346 344 | 367 460 |
Other Interest Receivable Similar Income Finance Income | | | | | | 508 | 261 | | | | | | |
Other Operating Income Format1 | | | | | | 1 402 | 1 969 | | | | | | |
Prepayments Accrued Income | | | | | | 102 909 | 122 253 | | | | | | |
Profit Loss | | | | | | 360 321 | 275 185 | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | | 269 604 | 340 981 | 392 415 | 455 104 | 349 537 | | | | | | |
Property Plant Equipment Gross Cost | | | | | | 1 834 264 | 2 335 168 | 2 366 656 | 2 397 233 | 2 645 293 | 3 044 614 | 3 133 112 | 4 110 845 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 63 546 | 58 643 | 58 324 | 64 411 | 94 569 | 151 578 | 179 669 | 315 318 |
Taxation Social Security Payable | | | | | | 214 500 | 309 487 | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 94 783 | 74 352 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 549 326 | 149 075 | 196 411 | 335 816 | 581 665 | 263 147 | 2 335 |
Total Assets Less Current Liabilities | 657 585 | 1 068 860 | 1 267 543 | 1 655 265 | 2 024 512 | 2 329 492 | 2 584 271 | 3 006 784 | 3 242 630 | 3 445 565 | 3 688 276 | 3 995 513 | 4 722 823 |
Trade Creditors Trade Payables | | | | | | 280 968 | 286 309 | 129 341 | 144 017 | 235 677 | 330 154 | 333 846 | 341 631 |
Trade Debtors Trade Receivables | | | | | | 154 042 | 82 739 | 86 113 | 92 695 | 123 295 | 152 466 | 156 229 | 81 844 |
Turnover Revenue | | | | | | 4 230 121 | 4 585 381 | | | | | | |
Average Number Employees During Period | | | 50 | 56 | 59 | 62 | 68 | 70 | 67 | 70 | 87 | 84 | 124 |
Other Taxation Social Security Payable | | | | | | | 309 487 | 294 664 | 261 138 | 380 252 | 491 978 | 332 875 | 611 252 |
Bank Borrowings Overdrafts | | | | | | | | | | 50 000 | 40 000 | | |
Company Contributions To Defined Benefit Schemes Directors | | | 76 015 | 67 110 | 30 000 | | | | | | | | |
Director Remuneration | | | 57 676 | 48 739 | 24 817 | 12 000 | | | | | | | |
Director Remuneration Benefits Including Payments To Third Parties | | | 133 691 | 115 849 | 54 817 | 12 000 | | | | | | | |
Accruals Deferred Income Within One Year | | 102 092 | 129 117 | 95 980 | 80 408 | 258 000 | | | | | | | |
Amortisation Intangible Assets Expense | | | 6 133 | | | | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | | | 39 607 | 27 326 | 7 856 | 18 375 | | | | | | | |
Creditors Due After One Year | | 270 965 | 283 748 | 408 571 | 454 097 | 508 779 | | | | | | | |
Creditors Due Within One Year | 386 104 | 228 412 | 530 332 | 486 049 | 532 983 | 810 757 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | | | 168 662 | 167 896 | 164 928 | 163 636 | | | | | | | |
Expenses Not Deductible For Tax Purposes | | | -36 384 | -36 875 | -1 069 | 409 | | | | | | | |
Gain Loss From Disposal Fixed Assets | | | 1 375 | 6 563 | 2 087 | 1 252 | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | | 69 900 | 66 716 | -393 | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 62 582 | 71 782 | 77 915 | | | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 9 200 | 6 133 | | | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 77 915 | 77 915 | 77 915 | | | | | | | | | | |
Interest Payable Similar Charges | | | 5 601 | 8 065 | 11 408 | 18 555 | | | | | | | |
Number Shares Allotted | | 1 | 1 | 1 | 1 000 | 1 000 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | 10 411 | 333 | 94 | | | | | | | | | |
Other Creditors After One Year | | 270 965 | 283 748 | 408 571 | 454 097 | 508 779 | | | | | | | |
Other Creditors Due Within One Year | | 56 690 | 40 269 | 63 017 | 5 027 | 57 289 | | | | | | | |
Other Interest Receivable Similar Income | | | 70 | 236 | 454 | 508 | | | | | | | |
Other Operating Income | | | 1 375 | 6 729 | 2 483 | 1 402 | | | | | | | |
Par Value Share | | 1 | 0 | 1 | 1 | 1 | | | | | | | |
Pension Costs | | | | | 31 239 | 332 607 | | | | | | | |
Prepayments Accrued Income Current Asset | | 19 352 | 41 825 | 44 077 | 65 280 | 102 909 | | | | | | | |
Profit Loss For Period | | | 221 501 | 263 185 | 306 201 | 360 321 | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | | | 56 521 | -20 023 | | | | | | | |
Provisions For Liabilities Charges | 12 140 | 17 935 | 27 334 | 27 048 | 83 569 | 63 546 | | | | | | | |
Provisions Utilised During Period | | | | 286 | | | | | | | | | |
Accruals Deferred Income | 59 618 | 102 092 | | | | | | | | | | | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | 14 303 | 19 352 | | | | | | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | 1 | 1 000 | 1 000 | | | | | | | |
Tangible Fixed Assets Additions | | 744 928 | 229 714 | 105 997 | 197 961 | 234 474 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 612 421 | 1 323 893 | 1 546 102 | 1 643 494 | 1 698 545 | 1 834 264 | | | | | | | |
Tangible Fixed Assets Depreciation | 222 432 | 324 727 | 487 459 | 649 088 | 674 018 | 746 888 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 134 750 | 186 677 | 168 088 | 164 928 | 164 727 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 32 739 | 23 945 | 6 459 | 139 998 | 91 857 | | | | | | | |
Tangible Fixed Assets Disposals | | 33 740 | 7 505 | 8 605 | 142 910 | 98 755 | | | | | | | |
Social Security Costs | | | 147 048 | 158 849 | 165 135 | 184 374 | | | | | | | |
Staff Costs | | | 1 552 755 | 1 717 421 | 1 910 892 | 2 348 754 | | | | | | | |
Taxation Social Security Due Within One Year | | 34 830 | 41 890 | 43 487 | 246 700 | 214 500 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | | | 53 921 | 75 567 | 80 762 | 91 021 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | 48 103 | 77 796 | 86 214 | 94 783 | | | | | | | |
Total Dividend Payment | | | 45 000 | | 40 000 | 90 000 | | | | | | | |
Total U K Foreign Deferred Tax | | | 273 | -286 | 14 770 | 21 728 | | | | | | | |
Trade Creditors Within One Year | | 126 481 | 318 723 | 283 471 | 200 848 | 280 968 | | | | | | | |
Turnover Gross Operating Revenue | | | 3 237 327 | 3 332 141 | 3 562 612 | 4 230 121 | | | | | | | |
U K Current Corporation Tax | | | 47 830 | 78 082 | 71 444 | 73 055 | | | | | | | |
U K Current Corporation Tax On Income For Period | | | 47 830 | 78 082 | 71 444 | 73 055 | | | | | | | |
Wages Salaries | | | 1 405 707 | 1 558 572 | 1 714 518 | 1 831 773 | | | | | | | |