Profit & Loss |
Date of Accounts |
2012-11-30 | 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 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 14 972 | 76 948 | 124 447 | 217 876 | 298 858 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 46 064 | 9 123 | 25 914 | 50 172 | 53 135 | | | | | | |
Cash Bank On Hand | | | | | 53 135 | 43 489 | 67 319 | 57 382 | 269 223 | 135 070 | 149 695 |
Current Assets | 872 239 | 1 009 619 | 1 056 226 | 1 072 297 | 1 212 312 | 1 441 643 | 1 376 580 | 1 882 927 | 2 348 117 | 2 385 165 | 3 132 271 |
Debtors | 826 175 | 1 000 496 | 1 030 312 | 1 022 125 | 1 159 177 | 1 398 154 | 1 309 261 | 1 825 545 | 2 078 894 | 2 250 095 | 2 982 576 |
Net Assets Liabilities | | | | | 298 858 | 348 789 | 383 409 | 711 640 | 759 778 | 1 061 565 | 1 566 079 |
Net Assets Liabilities Including Pension Asset Liability | 14 972 | 76 948 | 124 447 | 217 876 | 298 858 | | | | | | |
Other Debtors | | | | | 33 601 | 18 807 | 19 446 | 135 425 | 186 667 | 116 667 | 46 667 |
Property Plant Equipment | | | | | 1 289 151 | 1 373 463 | 1 072 295 | 1 002 604 | 1 226 746 | 1 443 101 | 1 907 059 |
Tangible Fixed Assets | 186 193 | 183 773 | 759 975 | 1 029 001 | 1 289 151 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 14 872 | 76 848 | 124 347 | 217 776 | 298 758 | | | | | | |
Shareholder Funds | 14 972 | 76 948 | 124 447 | 217 876 | 298 858 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 7 500 | 7 500 |
Amount Specific Advance Or Credit Directors | | | | | | | | | | 47 500 | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | | 47 500 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | | | 47 500 |
Director Remuneration | | | | | | | | | 29 415 | 27 856 | 45 560 |
Dividend Recommended By Directors | | | | | | | | | | 477 474 | 522 524 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 1 286 927 | 1 481 843 | 1 781 081 | 1 973 892 | 2 026 294 | 2 284 850 | 2 530 658 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | -32 000 | -26 000 | | | | |
Average Number Employees During Period | | | | | 78 | 96 | 93 | 90 | 91 | 85 | 78 |
Bank Borrowings | | | | | | 21 875 | 17 065 | 12 460 | 53 505 | 56 499 | 52 842 |
Bank Borrowings Overdrafts | | | | | | 17 188 | 12 145 | 7 420 | 226 552 | 175 098 | 122 461 |
Creditors | | | | | 317 393 | 436 000 | 319 142 | 590 228 | 967 055 | 882 661 | 838 572 |
Creditors Due After One Year | 53 939 | 35 958 | 361 957 | 392 227 | 317 393 | | | | | | |
Creditors Due Within One Year | 984 821 | 1 072 486 | 1 268 197 | 1 374 595 | 1 779 212 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 421 239 | 282 805 | 358 458 | 444 675 | 416 661 | 469 142 |
Disposals Property Plant Equipment | | | | | | 551 441 | 398 428 | 478 338 | 574 291 | 506 856 | 489 638 |
Finance Lease Liabilities Present Value Total | | | | | 317 393 | 418 812 | 306 997 | 343 641 | 571 336 | 639 229 | 791 533 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 38 025 | 19 954 | 39 030 | | 53 137 | 44 611 | 63 726 |
Increase Decrease In Property Plant Equipment | | | | | | 35 329 | 68 350 | 50 150 | 16 650 | 229 054 | 45 374 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 616 155 | 582 043 | 551 269 | 497 077 | 675 217 | 714 950 |
Net Current Assets Liabilities | -112 582 | -62 867 | -211 971 | -302 298 | -566 900 | -514 674 | -321 744 | 364 844 | 586 667 | 614 861 | 728 142 |
Number Shares Allotted | | 100 | 100 | 100 | 100 | | | | | | |
Number Shares Issued Fully Paid | | | | | | 100 | 100 | | | 5 | 5 |
Other Creditors | | | | | 31 321 | 73 655 | 575 377 | 239 167 | 169 167 | 70 021 | 69 552 |
Other Taxation Social Security Payable | | | | | 319 725 | 402 196 | 393 195 | 341 421 | 527 803 | 53 846 | 47 096 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | | | 1 | 1 |
Payments Received On Account | | | | | 575 406 | 579 937 | 539 774 | | | | |
Property Plant Equipment Gross Cost | | | | | 2 576 078 | 2 855 306 | 2 853 376 | 2 976 496 | 3 253 040 | 3 786 245 | 4 437 717 |
Provisions | | | | | 106 000 | 74 000 | 48 000 | | 162 580 | 258 236 | 358 550 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 106 000 | 74 000 | 48 000 | 65 580 | 162 580 | 258 236 | 358 550 |
Provisions For Liabilities Charges | 4 700 | 8 000 | 61 600 | 116 600 | 106 000 | | | | | | |
Secured Debts | 686 995 | 740 943 | 1 251 916 | 1 291 974 | 1 473 611 | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | | | | | | |
Tangible Fixed Assets Additions | | 83 727 | 762 709 | 601 408 | 777 713 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 628 658 | 695 819 | 1 382 388 | 1 970 260 | 2 576 078 | | | | | | |
Tangible Fixed Assets Depreciation | 442 465 | 512 046 | 622 413 | 941 259 | 1 286 927 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 86 144 | 185 941 | 319 692 | 504 445 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 16 563 | 75 574 | 846 | 158 777 | | | | | | |
Tangible Fixed Assets Disposals | | 16 566 | 76 140 | 13 536 | 171 895 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 830 669 | 396 498 | 601 458 | 850 835 | 981 767 | 1 199 404 |
Total Assets Less Current Liabilities | 73 611 | 120 906 | 548 004 | 726 703 | 722 251 | 858 789 | 750 551 | 1 367 448 | 1 889 413 | 2 202 462 | 2 763 201 |
Total Borrowings | | | | | 1 473 611 | 1 593 401 | 1 310 597 | 1 081 431 | 1 524 549 | 126 499 | 122 842 |
Trade Creditors Trade Payables | | | | | 271 980 | 323 065 | 278 071 | 321 477 | 424 129 | 441 577 | 442 713 |
Trade Debtors Trade Receivables | | | | | 1 125 576 | 1 379 347 | 1 289 815 | 1 433 453 | 1 783 777 | 1 976 773 | 2 832 370 |
Accrued Liabilities | | | | | | | | | 4 000 | 4 000 | 4 000 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | 4 000 | 20 500 | 37 000 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | 95 656 | |
Administrative Expenses | | | | | | | | | 1 655 818 | 1 925 454 | 1 935 613 |
Advances Credits Directors | | 3 400 | | | | | | | | | |
Advances Credits Made In Period Directors | | 3 400 | | | | | | | | | |
Amortisation Expense Intangible Assets | | | | | | | | | 4 000 | 16 500 | 16 500 |
Applicable Tax Rate | | | | | | | | | 19 | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 269 223 | 135 070 | |
Cash Receipts From Government Grants | | | | | | | | | | -12 698 | -3 700 |
Comprehensive Income Expense | | | | | | | | | 581 388 | 779 261 | 1 027 038 |
Corporation Tax Payable | | | | | | | | | 42 193 | 64 640 | 32 121 |
Cost Sales | | | | | | | | | 8 159 376 | 9 376 474 | 9 817 410 |
Current Tax For Period | | | | | | | | | 42 193 | 64 640 | 32 121 |
Deferred Tax Liabilities | | | | | | | | | 162 580 | 258 236 | 358 550 |
Depreciation Amortisation Expense | | | | | | | | | 501 077 | 691 717 | 731 451 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 26 375 | 123 993 | 122 010 |
Dividends Paid | | | | | | | | | 533 250 | 477 474 | 522 524 |
Dividends Paid Classified As Financing Activities | | | | | | | | | -533 250 | -477 474 | -522 524 |
Fixed Assets | | | | | | | | 1 002 604 | 1 302 746 | 1 587 601 | 2 035 059 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | 224 280 | 68 413 | -660 196 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | | | | 12 698 | 3 700 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 34 077 | 32 439 | 49 005 |
Further Item Operating Income Component Total Other Operating Income | | | | | | | | | 30 607 | 9 000 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | 315 491 | -65 857 | -142 500 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | -358 349 | -193 701 | -779 981 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | 83 634 | 92 877 | 262 990 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | 83 634 | 92 877 | 262 990 |
Government Grant Income | | | | | | | | | | 12 698 | 3 700 |
Gross Profit Loss | | | | | | | | | 2 403 356 | 2 828 767 | 3 142 699 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | -67 999 | 64 399 | 2 671 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | 211 841 | -134 153 | 14 625 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | 4 000 | 16 500 | 16 500 |
Intangible Assets | | | | | | | | | 76 000 | 144 500 | 128 000 |
Intangible Assets Gross Cost | | | | | | | | | 80 000 | 165 000 | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | 19 146 | 27 134 | 25 223 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | 31 788 | 49 920 | 61 843 |
Interest Paid Classified As Operating Activities | | | | | | | | | -53 223 | -59 573 | -74 228 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 85 011 | 109 493 | 136 071 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | 936 576 | 1 356 471 | 847 229 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | -121 250 | 14 328 | -221 041 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | -1 027 167 | -1 236 646 | -640 813 |
Net Cash Generated From Operations | | | | | | | | | -1 180 177 | -1 269 042 | -770 513 |
Operating Profit Loss | | | | | | | | | 805 592 | 942 458 | 1 228 233 |
Other Deferred Tax Expense Credit | | | | | | | | | 97 000 | 95 656 | 100 314 |
Other Operating Income Format1 | | | | | | | | | 58 054 | 39 145 | 21 147 |
Other Remaining Borrowings | | | | | | | | | 169 167 | 70 000 | 70 000 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | -448 046 | -714 624 | -906 107 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 28 685 | 29 773 | 28 711 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | -234 000 | | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | -213 250 | -183 072 | -283 486 |
Profit Loss | | | | | | | | | 581 388 | 779 261 | 1 027 038 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 720 581 | 832 965 | 1 092 162 |
Purchase Intangible Assets | | | | | | | | | -80 000 | -85 000 | |
Purchase Property Plant Equipment | | | | | | | | | -12 000 | -112 400 | -62 445 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | -48 460 | -126 294 |
Social Security Costs | | | | | | | | | 60 905 | 53 846 | 9 230 |
Staff Costs Employee Benefits Expense | | | | | | | | | 2 390 064 | 2 339 662 | 2 220 522 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 136 910 | 158 263 | 207 511 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | 761 | 721 | -14 554 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 1 522 | 1 312 | 2 968 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 139 193 | 53 704 | 65 124 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | 80 000 | 85 000 | |
Total Current Tax Expense Credit | | | | | | | | | 42 193 | -41 952 | -35 190 |
Total Operating Lease Payments | | | | | | | | | 69 817 | 73 586 | 90 990 |
Turnover Revenue | | | | | | | | | 10 562 732 | 12 205 241 | 12 960 109 |
Wages Salaries | | | | | | | | | 2 300 474 | 2 256 043 | 2 182 581 |