Profit & Loss |
Date of Accounts |
2012-01-31 | 2013-01-31 | 2014-01-31 | 2015-01-31 | 2016-01-31 | 2017-01-31 | 2018-01-31 | 2019-01-31 | 2020-01-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 38 072 | 92 995 | 212 739 | 384 818 | 867 864 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 120 537 | 290 975 | 537 549 | 816 389 | 1 425 711 | | | | | | | |
Cash Bank On Hand | | | | | | 1 867 319 | 1 874 121 | 2 660 152 | 3 564 774 | 2 251 619 | 3 138 097 | 3 155 019 |
Current Assets | 156 035 | 459 071 | 703 566 | 1 196 577 | 1 843 184 | 2 404 690 | 3 148 023 | 4 021 111 | 5 193 909 | 2 816 872 | 3 815 712 | 4 974 660 |
Debtors | 32 198 | 164 466 | 161 517 | 372 688 | 408 473 | 526 371 | 1 262 902 | 1 349 959 | 1 600 944 | 564 958 | 677 320 | 1 804 009 |
Net Assets Liabilities | | | | | | 1 303 185 | 2 015 517 | 2 303 828 | 3 220 278 | 2 294 384 | 1 888 324 | 2 526 495 |
Net Assets Liabilities Including Pension Asset Liability | 38 072 | 92 995 | 212 739 | 384 818 | 867 864 | | | | | | | |
Property Plant Equipment | | | | | | 371 700 | 343 854 | 396 611 | 379 607 | 174 440 | 140 848 | 154 138 |
Stocks Inventory | 3 300 | 3 630 | 4 500 | 7 500 | 9 000 | | | | | | | |
Tangible Fixed Assets | 2 530 | 6 983 | 7 246 | 18 199 | 202 635 | | | | | | | |
Total Inventories | | | | | | 11 000 | 11 000 | 11 000 | 28 191 | 295 | 295 | 15 632 |
Other Debtors | | | | | | | | | | | 669 809 | 1 762 506 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 30 000 | 30 000 | 30 000 | | | | | | | |
Profit Loss Account Reserve | 37 972 | 92 895 | | | | | | | | | | |
Shareholder Funds | 38 072 | 92 995 | 212 739 | 384 818 | 867 864 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 19 500 | 14 800 | 17 500 | | |
Fees For Non-audit Services | | | | | | | | 3 337 | 10 262 | 17 716 | | |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | 80 000 | | |
Director Remuneration | | | | | | | | 38 801 | 21 502 | 12 011 | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 1 518 | 3 789 | 6 060 | 8 331 | 10 602 | 12 873 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 67 801 | 98 686 | 145 878 | 189 989 | 239 034 | 276 535 | 267 308 |
Administrative Expenses | 70 611 | 132 036 | | | | | | | | | | |
Corporation Tax Due Within One Year | 7 900 | 24 599 | | | | | | | | | | |
Cost Sales | 382 410 | 628 027 | | | | | | | | | | |
Creditors | | | | | | 13 000 | 13 000 | 13 000 | 13 000 | 13 000 | 810 641 | 13 000 |
Creditors Due After One Year | | | 13 000 | 13 000 | 13 000 | | | | | | | |
Creditors Due Within One Year | 120 023 | 371 662 | 483 661 | 813 318 | 1 143 077 | | | | | | | |
Deferred Tax Liability | 470 | 1 397 | | | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 860 | 1 825 | | | | | | | | | | |
Fixed Assets | | | | | | 696 792 | 1 437 182 | 1 539 033 | 1 622 245 | 1 689 975 | 1 814 924 | 1 868 020 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 902 | 901 | 70 902 | 70 225 | 70 000 | 70 000 |
Gross Profit Loss | 110 463 | 259 042 | | | | | | | | | | |
Increase Decrease In Net Cash For Period | 23 934 | 170 438 | | | | | | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 1 518 | 2 271 | 2 271 | 2 271 | 2 271 | 2 271 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 30 885 | 47 192 | 44 111 | 49 045 | 37 501 | 43 289 |
Intangible Assets | | | | | | 15 177 | 13 659 | 18 921 | 16 650 | 14 379 | 12 108 | 9 837 |
Intangible Assets Gross Cost | | | | | | 15 177 | 15 177 | 22 710 | 22 710 | 22 710 | 22 710 | |
Investments Fixed Assets | | | | | | 309 915 | 1 079 669 | 1 123 501 | 1 225 988 | 1 251 156 | 1 411 968 | 1 454 045 |
Net Assets Liabilities Subsidiaries | | | | | | | -12 515 | -16 313 | -37 944 | -16 060 | -13 654 | -12 711 |
Net Current Assets Liabilities | 36 012 | 87 409 | 219 905 | 383 259 | 700 107 | 644 143 | 466 138 | 787 835 | 1 644 943 | 665 374 | 970 922 | 802 815 |
Number Shares Allotted | | 100 | | 30 000 | 30 000 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | 30 000 | 30 000 | 30 000 | 30 000 | 30 000 | 30 000 |
Operating Profit Loss | 39 852 | 127 006 | | | | | | | | | | |
Other Creditors Due Within One Year | 9 800 | 9 800 | | | | | | | | | | |
Other Interest Receivable Similar Income | 69 | 443 | | | | | | | | | | |
Other Taxation Social Security Within One Year | 19 | 586 | | | | | | | | | | |
Par Value Share | | 1 | | 1 | 1 | | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Received On Account Within One Year | 83 333 | 307 121 | | | | | | | | | | |
Percentage Class Share Held In Subsidiary | | | | | | | 100 | 100 | 100 | 100 | 100 | 100 |
Profit Loss For Period | 31 567 | 101 923 | | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 39 921 | 127 449 | | | | | | 945 845 | 1 452 364 | -896 439 | | |
Profit Loss Subsidiaries | | | | | | | 2 783 | 3 798 | 21 631 | -27 017 | -2 406 | -943 |
Property Plant Equipment Gross Cost | | | | | | 439 501 | 442 540 | 542 489 | 569 596 | 413 474 | 417 383 | 421 446 |
Provisions Additional Amounts Provided | | 927 | | | | | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 24 750 | 27 642 | 10 040 | 33 910 | 47 965 | 86 881 | 131 340 |
Provisions For Liabilities Charges | 470 | 1 397 | 1 412 | 3 640 | 21 878 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 30 000 | 30 000 | 30 000 | | | | | | | |
Tangible Fixed Assets Additions | | 6 278 | | 16 918 | 198 567 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 4 963 | 11 241 | 13 502 | 30 420 | 228 987 | | | | | | | |
Tangible Fixed Assets Depreciation | 2 433 | 4 258 | 6 256 | 12 221 | 26 352 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 1 825 | | 5 965 | 14 131 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 8 354 | 25 526 | | | | | | | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | 7 533 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 3 039 | 99 949 | 27 107 | 91 830 | 3 909 | 80 887 |
Total Assets Less Current Liabilities | 38 542 | 94 392 | 227 151 | 401 458 | 902 742 | 1 340 935 | 1 903 320 | 2 326 868 | 3 267 188 | 2 355 349 | 2 785 846 | 2 670 835 |
Total Dividend Payment | | 47 000 | | | | | | | | | | |
Turnover Gross Operating Revenue | 492 873 | 887 069 | | | | | | | | | | |
U K Current Corporation Tax | 7 884 | 24 599 | | | | | | | | | | |
U K Deferred Tax | 470 | 927 | | | | | | | | | | |
V A T Due Total Creditors | 3 313 | 11 438 | | | | | | | | | | |
Accrued Liabilities | | | | | | | | 17 577 | 14 509 | 14 068 | | |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | 14 055 | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | 23 870 | | | |
Amortisation Expense Intangible Assets | | | | | | | | 2 271 | 2 271 | 2 271 | | |
Amounts Owed By Group Undertakings | | | | | | | | | 90 328 | | 7 511 | 41 503 |
Amounts Owed To Group Undertakings | | | | | | | | 17 766 | | 12 814 | | |
Applicable Tax Rate | | | | | | | | 19 | 19 | 19 | | |
Average Number Employees During Period | | | | | | | | 22 | 27 | 28 | 23 | 30 |
Bank Borrowings | | | | | | | | | | | 1 000 000 | |
Bank Borrowings Overdrafts | | | | | | | | | | | 797 641 | |
Comprehensive Income Expense | | | | | | | | 829 829 | 36 396 | 21 833 | | |
Corporation Tax Payable | | | | | | | | 182 543 | 99 576 | | | |
Corporation Tax Recoverable | | | | | | | | 53 586 | | 165 520 | | |
Current Tax For Period | | | | | | | | 183 407 | 278 114 | -170 653 | | |
Depreciation Expense Property Plant Equipment | | | | | | | | 47 192 | 44 111 | 49 045 | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 7 000 | 7 700 | | | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | 52 516 |
Disposals Property Plant Equipment | | | | | | | | | | | | 76 824 |
Dividends Paid | | | | | | | | 388 679 | 224 578 | 224 578 | | |
Dividends Paid On Shares Interim | | | | | | | | 388 679 | 224 578 | 224 578 | | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | 37 023 | 45 242 | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | -9 424 | 9 036 | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | | -247 952 | | |
Investment Property | | | | | | | | | | 250 000 | 250 000 | 250 000 |
Investment Property Fair Value Model | | | | | | | | | | 250 000 | 250 000 | |
Investments In Group Undertakings | | | | | | | | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 |
Merchandise | | | | | | | | 11 000 | 28 191 | 295 | | |
Other Creditors | | | | | | | | 13 000 | 13 000 | 13 000 | 13 000 | 13 000 |
Other Deferred Tax Expense Credit | | | | | | | | -17 602 | 23 870 | 14 055 | | |
Other Investments Other Than Loans | | | | | | | | 1 118 501 | 102 487 | 25 168 | 1 406 968 | 1 449 045 |
Other Taxation Social Security Payable | | | | | | | | | 18 217 | 9 002 | 9 115 | 220 570 |
Payments Received On Account | | | | | | | | 2 670 037 | 3 312 120 | 1 493 991 | 1 933 278 | 3 753 728 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 44 944 | 10 050 | 170 186 | | |
Prepayments | | | | | | | | 1 296 373 | 1 510 616 | 370 695 | | |
Profit Loss | | | | | | | | 833 626 | 1 162 660 | -723 200 | | |
Provisions | | | | | | | | 10 040 | 33 910 | 47 965 | | |
Recoverable Value-added Tax | | | | | | | | | | 28 743 | | |
Social Security Costs | | | | | | | | 40 872 | 38 681 | 29 732 | | |
Staff Costs Employee Benefits Expense | | | | | | | | 623 621 | 614 600 | 735 623 | | |
Tax Decrease From Utilisation Tax Losses | | | | | | | | 22 | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | 1 901 | 647 | 957 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 179 711 | 275 949 | -170 323 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | 3 837 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 1 441 | 2 812 | -902 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 112 219 | 289 704 | -173 239 | | |
Total Current Tax Expense Credit | | | | | | | | 129 821 | 265 834 | -187 294 | | |
Total Operating Lease Payments | | | | | | | | 3 605 | 5 837 | 3 966 | | |
Trade Creditors Trade Payables | | | | | | | | 270 000 | 66 019 | 11 415 | 45 465 | 106 960 |
Wages Salaries | | | | | | | | 537 805 | 565 869 | 535 705 | | |