Profit & Loss |
Date of Accounts |
2011-07-31 | 2012-07-31 | 2013-07-31 | 2014-07-31 | 2015-07-31 | 2016-07-31 | 2017-07-31 | 2018-07-31 | 2019-07-28 | 2020-11-08 | 2021-09-26 | 2022-09-25 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | -33 957 | -64 | 1 333 | 454 003 | 637 849 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 327 | 320 117 | 376 008 | 29 007 | 1 157 395 | 1 101 337 | 1 819 564 |
Current Assets | 45 647 | 62 857 | 162 278 | 176 825 | 2 038 690 | 3 613 970 | 3 846 243 | 3 610 622 | 3 300 017 | 4 786 314 | 4 989 774 | 5 433 203 |
Debtors | 45 034 | 59 194 | 140 341 | 169 686 | 2 038 248 | 3 613 643 | 3 526 126 | 3 234 614 | 3 271 010 | 3 628 919 | 3 888 437 | 3 613 639 |
Net Assets Liabilities | | | | | | 2 203 265 | 3 269 562 | 3 534 124 | 3 645 336 | 3 076 286 | 4 031 584 | 5 116 919 |
Other Debtors | | | | | | 102 828 | 6 598 | 5 328 | 5 310 | 25 058 | 25 058 | 25 058 |
Property Plant Equipment | | | | | | 345 473 | 422 680 | 197 019 | 201 904 | 284 459 | 107 348 | 83 310 |
Total Inventories | | | | | | | | | | 37 503 | 57 829 | 76 049 |
Cash Bank In Hand | 613 | 3 663 | 21 937 | 7 139 | 442 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | -33 957 | -84 | | | | | | | | | | |
Tangible Fixed Assets | | | | 7 835 | 3 327 204 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 120 | 120 | 120 | 120 | | | | | | | |
Profit Loss Account Reserve | -34 057 | -184 | 1 213 | 453 883 | 637 729 | | | | | | | |
Shareholder Funds | -33 957 | -64 | 1 333 | 454 003 | 637 849 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | 27 060 | 9 233 | 49 333 | 178 449 | 657 140 | 489 732 | 410 317 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | | 1 422 697 | 1 533 193 | 1 033 588 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 39 002 | 16 316 | 24 391 | 36 724 | 84 189 | 114 359 | 141 435 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 32 302 | 76 692 | 17 218 | 130 020 | 11 171 | 3 038 |
Administrative Expenses | | | | | | | | | | 6 690 203 | 3 562 275 | 6 551 534 |
Amounts Owed To Group Undertakings | | | | | | 439 285 | 791 799 | 776 179 | 632 951 | 1 336 105 | 1 012 899 | 830 515 |
Average Number Employees During Period | | | | | | | | | 25 | 22 | 17 | 17 |
Bank Borrowings | | | | | | 4 245 360 | 3 987 706 | 3 433 333 | 3 051 105 | 4 396 288 | 4 096 335 | 3 696 335 |
Bank Borrowings Overdrafts | | | | | | 3 139 117 | 3 962 746 | 3 578 740 | 2 541 473 | 407 241 | 400 000 | 400 000 |
Bank Overdrafts | | | | | | 260 003 | | | | 7 241 | | |
Called Up Share Capital Not Paid | | | | | | | | | | 1 002 | 1 002 | 1 002 |
Cash Cash Equivalents | | | | | | | | | 56 294 | 1 152 489 | 1 124 283 | 1 842 267 |
Comprehensive Income Expense | | | | | | | 1 136 303 | 289 562 | | | | |
Corporation Tax Payable | | | | | | | | 26 478 | 26 478 | | | 158 452 |
Cost Sales | | | | | | | | | | 1 604 413 | 884 964 | 2 150 256 |
Creditors | | | | | | 3 139 117 | 3 962 746 | 3 578 740 | 3 196 513 | 2 221 573 | 1 750 692 | 1 734 748 |
Current Tax For Period | | | | | | | | | | | | 158 452 |
Deferred Tax Asset Debtors | | | | | | | | | | | | 1 294 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | -920 | | 7 165 |
Dividends Paid Classified As Financing Activities | | | | | | -45 000 | | -25 000 | | | | -94 631 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | | | | | | | | -94 631 |
Equity Securities Held | | | | | | 981 390 | 981 390 | 981 390 | 1 036 529 | 1 036 529 | 1 036 529 | 1 036 529 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | 51 622 | 4 384 | |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | 51 622 | 4 384 | |
Finished Goods Goods For Resale | | | | | | | | | | 37 503 | 57 829 | 76 049 |
Fixed Assets | | | 137 420 | 989 225 | 4 308 595 | 4 334 065 | 5 011 833 | 5 020 294 | 5 080 318 | 5 162 873 | 5 143 877 | 5 369 839 |
Further Item Current Tax Expense Credit Component Total Current Tax Expense | | | | | | | | | | | | -3 205 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | -920 | | -3 205 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | | | | | | | | 232 866 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | 61 504 | -12 886 | | | | |
Government Grant Income | | | | | | | | | | 1 540 928 | 1 130 764 | 125 002 |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | | | | | | -266 384 | | | -158 112 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | | | 110 496 | 122 901 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 16 599 | 22 605 | 12 333 | 47 465 | 30 170 | 27 076 |
Intangible Assets | | | | | | | | | | 428 819 | 318 323 | 195 422 |
Intangible Assets Gross Cost | | | | | | | | | | 1 851 516 | 1 851 516 | 1 229 010 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | 158 476 | 118 477 | 170 091 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -208 100 | -160 376 | -209 391 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 208 100 | 160 376 | 209 391 |
Investment Property | | | | | | 3 007 202 | 3 607 763 | 3 841 885 | 3 841 885 | 3 841 885 | 4 000 000 | 4 250 000 |
Investments Fixed Assets | 134 481 | 134 481 | 137 420 | 981 390 | 981 391 | 981 390 | 981 390 | 981 390 | 1 036 529 | 1 036 529 | 1 036 529 | 1 036 529 |
Net Cash Generated From Operations | | | | | | | | | | | -554 827 | -1 509 632 |
Net Current Assets Liabilities | -56 292 | 8 852 | -34 544 | -434 679 | -84 285 | 1 008 317 | 2 220 475 | 2 092 570 | 1 761 531 | 2 564 741 | | |
Other Creditors | | | | | | -737 | | | 51 728 | 42 192 | 89 446 | 76 335 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | | | | 622 506 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 575 | | | | |
Other Disposals Intangible Assets | | | | | | | | | | | | 622 506 |
Other Disposals Property Plant Equipment | | | | | | | | 1 053 | | | | |
Other Remaining Borrowings | | | | | | 670 040 | 670 040 | 655 040 | 655 040 | 655 040 | 655 040 | 655 040 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 25 843 | 5 796 | 68 151 | 13 057 | 17 773 | 12 154 | 16 621 |
Percentage Class Share Held In Subsidiary | | | | | | | 100 | 100 | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | | | | | | 175 125 | 82 372 | 73 038 | 59 072 | 316 338 | 68 377 | 917 |
Profit Loss | | | | | | 1 593 695 | 1 074 799 | 302 448 | 111 212 | -569 050 | 955 298 | 1 179 966 |
Property Plant Equipment Gross Cost | | | | | | 384 475 | 438 996 | 221 410 | 238 628 | 368 648 | 221 707 | 224 745 |
Redemption Shares Decrease In Equity | | | | | | | 70 000 | | | | | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | -39 285 | -13 955 | | | | |
Social Security Costs | | | | | | 41 360 | 78 795 | 103 245 | 123 131 | 106 804 | 70 390 | 88 002 |
Staff Costs Employee Benefits Expense | | | | | | 546 314 | 802 970 | 1 107 216 | 1 261 920 | 1 119 291 | 740 997 | 1 282 491 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | 49 887 | 49 887 | 55 141 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | | | -2 816 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | | | -68 037 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | 47 881 | 37 137 | -27 829 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 534 | 1 487 | -70 387 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | | 113 961 | 38 748 | -36 862 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | -920 | | 162 412 |
Total Assets Less Current Liabilities | 78 189 | 125 629 | 102 876 | 554 546 | 4 224 310 | 5 342 382 | 7 232 308 | 7 112 864 | 6 841 849 | 7 727 614 | | |
Total Borrowings | | | | | | | | | | 407 241 | 400 000 | 400 000 |
Total Current Tax Expense Credit | | | | | | | | | | | | 155 247 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | 22 219 | -26 841 | | | | 250 000 |
Trade Creditors Trade Payables | | | | | | 50 195 | 61 110 | 32 467 | 30 509 | 20 259 | 17 670 | 3 811 |
Trade Debtors Trade Receivables | | | | | | 28 885 | 44 605 | 58 020 | 166 164 | 32 497 | 60 608 | 78 887 |
Turnover Revenue | | | | | | | | | | 5 771 648 | 3 063 057 | 9 287 300 |
Wages Salaries | | | | | | 479 111 | 718 379 | 935 820 | 1 125 732 | 994 714 | 658 453 | 1 177 868 |
Creditors Due After One Year | 112 146 | 125 693 | 101 543 | 100 543 | 3 586 461 | | | | | | | |
Creditors Due Within One Year | 101 939 | 71 709 | 196 822 | 611 504 | 2 122 975 | | | | | | | |
Number Shares Allotted | | 100 | 120 | 120 | 120 | | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 120 | 120 | 120 | 120 | | | | | | | |
Percentage Subsidiary Held | | | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | | | 9 095 | 3 346 035 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | | | 9 095 | 3 355 130 | | | | | | | |
Tangible Fixed Assets Depreciation | | | | 1 260 | 27 926 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | 1 260 | 26 666 | | | | | | | |