Profit & Loss |
Date of Accounts |
2013-11-30 | 2014-11-30 | 2015-11-30 | 2016-11-30 | 2017-11-30 | 2018-11-30 | 2019-11-30 | 2020-11-30 | 2021-11-30 | 2022-11-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 61 973 | 258 871 | 320 488 | 375 938 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 66 633 | 53 356 | 121 742 | 43 204 | 79 248 | 52 806 | 56 680 |
Current Assets | 188 970 | 447 323 | 357 137 | 323 018 | 277 393 | 225 488 | 316 463 | 360 075 | 276 540 | 424 836 |
Debtors | 172 207 | 380 350 | 320 575 | 256 385 | 224 037 | 103 746 | 273 259 | 280 827 | 223 734 | 368 156 |
Net Assets Liabilities | | | | 790 685 | 802 396 | 866 405 | 927 431 | 979 619 | 1 036 650 | 1 226 612 |
Other Debtors | | | 181 960 | 131 020 | 44 529 | 34 991 | 33 929 | 53 192 | 10 397 | 42 603 |
Property Plant Equipment | | | | 809 036 | 867 091 | 1 023 972 | 1 160 385 | 1 235 174 | 1 293 437 | 1 480 742 |
Cash Bank In Hand | 16 763 | 66 973 | 35 255 | 66 633 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 61 973 | 258 871 | 316 363 | | | | | | | |
Tangible Fixed Assets | 63 482 | 141 011 | 242 465 | 394 289 | | | | | | |
Stocks Inventory | | | 1 307 | | | | | | | |
Trade Debtors | | | 138 615 | 125 365 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 61 873 | 258 771 | 316 263 | 375 838 | | | | | | |
Shareholder Funds | 61 973 | 258 871 | 320 488 | 375 938 | | | | | | |
|
Other Financial Data |
Total Fixed Assets Additions | | | 114 827 | | | | | | | |
Total Fixed Assets Cost Or Valuation | | 201 760 | 316 587 | | | | | | | |
Total Fixed Assets Depreciation | | 60 749 | 126 742 | | | | | | | |
Total Fixed Assets Depreciation Charge In Period | | | 65 993 | | | | | | | |
Accrued Liabilities Deferred Income | | | | | 2 615 | 2 615 | 7 055 | 2 590 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 50 176 | 61 339 | 93 101 | 107 422 | 128 357 | 155 320 | 190 136 |
Administrative Expenses | | | 203 962 | 243 660 | 230 455 | | | | | |
Average Number Employees During Period | | | | | | | 4 | 5 | 5 | 8 |
Bank Borrowings Overdrafts | | | | 5 795 | | | | 45 281 | 35 707 | 25 281 |
Capital Reduction Decrease In Equity | | | | | 5 | | | | | |
Comprehensive Income Expense | | | | | 222 711 | | | | | |
Corporation Tax Payable | | | | 47 094 | 42 875 | 26 660 | 47 403 | 57 455 | | |
Corporation Tax Recoverable | | | | 19 500 | 19 500 | | | | | |
Cost Sales | | | 478 843 | 478 516 | 531 221 | | | | | |
Creditors | | | | 36 824 | 24 034 | 44 526 | 59 819 | 89 341 | 96 137 | 89 596 |
Dividends Paid | | | | 169 098 | 111 000 | | | | | |
Finance Lease Liabilities Present Value Total | | | | 36 824 | 24 034 | 44 526 | 59 819 | 44 060 | 60 430 | 64 315 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | 31 701 | | | | | |
Gross Profit Loss | | | 469 118 | 527 871 | 475 537 | | | | | |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | | | 31 701 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 11 163 | 31 762 | 31 282 | 20 935 | 26 963 | 34 816 |
Interest Payable Similar Charges Finance Costs | | | | 1 705 | 2 297 | | | | | |
Net Current Assets Liabilities | -1 509 | 117 860 | 130 666 | 97 330 | 47 096 | 4 523 | 47 339 | 68 469 | 74 033 | 70 149 |
Number Shares Issued Fully Paid | | | | | 5 | 5 | 5 | 100 | | |
Operating Profit Loss | | | 265 156 | 284 211 | 245 082 | | | | | |
Other Creditors | | | | 36 824 | 24 034 | 231 | | 2 687 | 49 811 | 164 651 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | | 139 770 | | | | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 16 961 | | | |
Other Disposals Property Plant Equipment | | | | | | | 18 770 | | | |
Other Taxation Social Security Payable | | | | 92 676 | 125 819 | 122 440 | 148 976 | 235 997 | 76 779 | 84 243 |
Par Value Share | | | | 1 | 1 | 1 | 1 | 1 | | |
Payments To Acquire Own Shares | | | | | -99 965 | | | | | |
Profit Loss | | | | 224 548 | 191 010 | | | | | |
Profit Loss On Ordinary Activities Before Tax | | | 263 792 | 282 506 | 242 785 | | | | | |
Property Plant Equipment Gross Cost | | | | | 928 430 | 1 117 073 | 1 267 807 | 1 363 531 | 1 448 757 | 1 670 878 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 78 857 | 87 757 | 117 564 | 220 474 | 234 683 | 234 683 | 234 683 |
Redemption Shares Decrease In Equity | | | | | 35 | | | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 78 857 | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 57 958 | 51 775 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 37 516 | 188 643 | 169 504 | 95 724 | 85 226 | 222 121 |
Total Assets Less Current Liabilities | 61 973 | 258 871 | 373 131 | 491 619 | 914 187 | 1 028 495 | 1 207 724 | 1 303 643 | 1 367 470 | 1 550 891 |
Trade Creditors Trade Payables | | | | 49 318 | 26 140 | 46 176 | 26 418 | 14 004 | 29 580 | 51 799 |
Trade Debtors Trade Receivables | | | | 125 365 | 160 008 | 68 755 | 239 330 | 227 635 | 168 837 | 238 553 |
Turnover Revenue | | | | 1 006 387 | 1 006 758 | | | | | |
Amounts Owed By Group Undertakings | | | | | | | | | 44 500 | 87 000 |
Creditors Due After One Year Total Noncurrent Liabilities | | 0 | 4 150 | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | | 329 463 | 226 469 | | | | | | | |
Fixed Assets | 63 482 | 141 011 | 189 845 | | | | | | | |
Tangible Fixed Assets Additions | 81 227 | 120 533 | 114 827 | 169 114 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 81 227 | 201 760 | 316 587 | 485 701 | | | | | | |
Tangible Fixed Assets Depreciation | 17 745 | 60 749 | 74 122 | 91 412 | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | | 65 993 | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | | | 12 171 | 19 859 | | | | | | |
Bank Overdrafts | | | 8 | | | | | | | |
Creditors Due After One Year | | | 4 150 | 36 824 | | | | | | |
Creditors Due Within One Year | 190 479 | 329 463 | 226 471 | 225 688 | | | | | | |
Depreciation Tangible Fixed Assets Expense | | | 13 373 | 17 290 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | | 48 493 | 78 857 | | | | | | |
Interest Payable Similar Charges | | | 1 364 | 1 705 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | | | 320 488 | 375 938 | | | | | | |
Number Shares Allotted | | | | 65 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | 4 150 | 36 824 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | | 6 125 | 15 103 | | | | | | |
Other Creditors Due Within One Year | | | 13 847 | 21 497 | | | | | | |
Other Operating Leases Expiring Between Two Five Years | | | | -5 653 | | | | | | |
Other Taxation Social Security Within One Year | | | 166 716 | 139 770 | | | | | | |
Profit Loss For Period | | | 178 617 | 224 548 | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | | 30 364 | | | | | | |
Provisions For Liabilities Charges | | | 48 493 | 78 857 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 17 745 | 43 004 | | 17 290 | | | | | | |
Share Capital Allotted Called Up Paid | | | 100 | 65 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | 85 175 | 57 958 | | | | | | |
Total Dividend Payment | | | | 169 098 | | | | | | |
Total Recognised Gain Loss For Period | | | 178 617 | 228 673 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | | | 36 682 | 27 594 | | | | | | |
Trade Creditors Within One Year | | | 39 775 | 49 318 | | | | | | |
Turnover Gross Operating Revenue | | | 947 961 | 1 006 387 | | | | | | |
U K Current Corporation Tax On Income For Period | | | 36 682 | 27 594 | | | | | | |