Profit & Loss |
Date of Accounts |
2011-04-30 | 2012-04-30 | 2013-04-30 | 2016-04-30 | 2017-04-30 | 2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-04-30 | 2022-04-30 | 2023-04-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 165 738 | 187 884 | 184 402 | | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 117 153 | 134 417 | 175 889 | | | | | | | | |
Cash Bank On Hand | | | | 899 461 | 320 567 | 85 924 | 171 | 305 757 | 838 151 | 834 549 | 1 627 435 |
Current Assets | 1 016 779 | 1 110 861 | 941 074 | 2 445 531 | 1 451 358 | 1 365 051 | 1 743 454 | 1 893 472 | 2 387 110 | 3 561 748 | 3 783 794 |
Debtors | 899 626 | 976 444 | 765 185 | 1 295 851 | 983 468 | 1 137 004 | 1 575 907 | 1 437 715 | 1 480 920 | 2 684 387 | 1 990 569 |
Net Assets Liabilities | | | | 722 315 | 472 041 | 397 249 | 346 700 | 261 821 | 530 181 | 649 150 | 1 099 505 |
Net Assets Liabilities Including Pension Asset Liability | 165 738 | 187 884 | 184 402 | | | | | | | | |
Other Debtors | | | | 500 | | 47 966 | 55 481 | 266 888 | 104 575 | 248 538 | |
Property Plant Equipment | | | | 117 676 | 104 012 | 148 893 | 175 890 | 134 771 | 112 543 | 168 530 | 261 976 |
Tangible Fixed Assets | 73 702 | 56 064 | 80 083 | | | | | | | | |
Total Inventories | | | | 250 219 | 147 323 | 142 123 | 167 376 | 150 000 | 151 001 | 42 812 | 165 790 |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 140 | | | | | | | | |
Profit Loss Account Reserve | 165 736 | 187 882 | 184 262 | | | | | | | | |
Shareholder Funds | 165 738 | 187 884 | 184 402 | | | | | | | | |
|
Other Financial Data |
Secured Debts | 31 503 | 10 506 | 44 002 | | | | | | | | |
Amount Specific Advance Or Credit Directors | | | | | | | 46 579 | 91 379 | 10 455 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | 105 746 | 145 666 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | 60 946 | 247 500 | | |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | 93 180 | |
Director Remuneration | | | | | | | | | | 14 138 | 16 718 |
Dividend Recommended By Directors | | | | | | | | | | | 194 000 |
Accruals Deferred Income | 9 686 | 4 644 | | | | | | | | | |
Accrued Liabilities | | | | 71 286 | 63 389 | 45 098 | | | | 128 794 | 206 618 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 158 972 | 155 586 | 155 864 | 163 646 | 208 598 | 232 038 | 243 425 | 190 466 |
Amounts Owed By Directors | | | | | | 38 950 | | | | | |
Amounts Owed By Other Related Parties Other Than Directors | | | | 52 459 | 115 929 | 56 642 | | | | | |
Amounts Recoverable On Contracts | | | | 543 541 | 459 827 | 559 731 | 678 503 | 360 600 | 209 317 | 626 517 | 897 517 |
Average Number Employees During Period | | | | | 74 | 67 | 66 | 67 | 67 | 62 | 61 |
Bank Borrowings Overdrafts | | | | | | | 8 292 | | | | |
Bank Overdrafts | | | | | | | 8 292 | | | | |
Corporation Tax Payable | | | | 111 183 | 30 907 | 31 463 | | | | 49 034 | 139 456 |
Creditors | | | | 51 235 | 25 539 | 56 632 | 85 726 | 45 917 | 14 645 | 52 935 | 44 892 |
Creditors Due After One Year | | 1 813 | 31 642 | | | | | | | | |
Creditors Due Within One Year | | 969 375 | 803 567 | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 36 013 | 37 774 | 36 243 | | 11 561 | 39 547 | 109 812 |
Disposals Property Plant Equipment | | | | | 45 375 | 44 566 | 48 821 | | 11 800 | 56 715 | 142 213 |
Finance Lease Liabilities Present Value Total | | | | 51 235 | 25 539 | 56 632 | 85 726 | 45 917 | 14 645 | 41 692 | 35 278 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 9 989 | 49 805 | | | | | | |
Increase Decrease In Property Plant Equipment | | | | | | 88 768 | 78 383 | | | 103 070 | 32 880 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 32 627 | 38 052 | 44 025 | 44 952 | 35 001 | 50 934 | 56 853 |
Loans From Directors | | | | 1 738 | 770 | 320 | | | | | |
Loans From Other Related Parties Other Than Directors | | | | | 16 074 | 21 562 | 10 502 | | | | |
Net Current Assets Liabilities | 116 982 | 141 486 | 137 507 | 666 680 | 400 345 | 313 805 | 276 321 | 172 967 | 442 150 | 559 784 | 934 823 |
Number Shares Allotted | | 2 | 20 | | | | | | | | |
Other Creditors | | | | | | 45 418 | 56 354 | 93 350 | 76 048 | 128 794 | 497 |
Other Taxation Social Security Payable | | | | 256 872 | 93 549 | 119 403 | 123 720 | 626 218 | 698 797 | 63 407 | 76 374 |
Par Value Share | | | 1 | | | | | | | | 1 |
Prepayments Accrued Income | | | | 10 454 | 8 521 | 9 016 | | | | 137 726 | 19 945 |
Property Plant Equipment Gross Cost | | | | 276 648 | 259 598 | 304 757 | 339 536 | 343 369 | 344 581 | 411 955 | 452 442 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 10 806 | 6 777 | 8 817 | 19 785 | | 9 867 | 26 229 | 52 402 |
Provisions For Liabilities Charges | 4 754 | 3 209 | 1 546 | | | | | | | | |
Share Capital Allotted Called Up Paid | | 2 | 20 | | | | | | | | |
Tangible Fixed Assets Additions | | 853 | 49 782 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 182 335 | 183 188 | 232 970 | | | | | | | | |
Tangible Fixed Assets Depreciation | 108 633 | 127 124 | 152 887 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 25 763 | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 28 325 | 89 725 | 83 600 | 3 833 | 13 012 | 124 089 | 182 700 |
Total Assets Less Current Liabilities | 190 684 | 197 550 | 217 590 | 784 356 | 504 357 | 462 698 | 452 211 | 307 738 | 554 693 | 728 314 | 1 196 799 |
Total Borrowings | | | | | | 96 271 | 138 791 | 85 726 | | | |
Trade Creditors Trade Payables | | | | 1 302 476 | 820 629 | 793 761 | 1 223 492 | 961 128 | 1 138 903 | 2 623 216 | 2 207 207 |
Trade Debtors Trade Receivables | | | | 688 897 | 399 191 | 472 665 | 841 923 | 810 227 | 1 084 066 | 1 809 332 | 866 356 |
Administrative Expenses | | | | | | | | | | 511 851 | 498 187 |
Advances Credits Directors | 1 297 | 11 065 | 450 | | | | | | | | |
Advances Credits Made In Period Directors | | 62 362 | | | | | | | | | |
Advances Credits Repaid In Period Directors | | 50 000 | | | | | | | | | |
Amounts Owed To Other Related Parties Other Than Directors | | | | | | 10 502 | | | | | |
Applicable Tax Rate | | | | | | | | | | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 834 549 | |
Cost Sales | | | | | | | | | | 11 047 059 | 11 170 589 |
Current Tax For Period | | | | | | | | | | 49 034 | 141 454 |
Depreciation Amortisation Expense | | | | | | | | | | 50 935 | 56 853 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 14 857 | 33 146 |
Dividends Paid | | | | | | | | | | 68 000 | 194 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -68 000 | -194 000 |
Dividends Paid On Shares Interim | | | | | | | | | | 68 000 | 194 000 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | -680 | 7 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | 1 130 901 | -237 001 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | -1 297 526 | 693 818 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | 13 332 | 14 848 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | 13 332 | 14 848 |
Gross Profit Loss | | | | | | | | | | 749 859 | 1 312 073 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -28 897 | -51 032 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | -3 602 | 792 886 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | -25 227 | 122 978 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 2 963 | 3 397 |
Interest Paid Classified As Operating Activities | | | | | | | | | | 680 | -7 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 2 283 | 3 404 |
Key Management Personnel Compensation Total | | | | | | | | | | | 154 284 |
Loans Owed By Related Parties | | | | | | | | | | 110 812 | 206 751 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | 102 755 | 194 088 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | 20 520 | 149 820 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | -119 673 | -1 136 794 |
Net Cash Generated From Operations | | | | | | | | | | -150 853 | -1 191 230 |
Number Shares Issued Fully Paid | | | | | | | | | | | 20 |
Other Deferred Tax Expense Credit | | | | | | | | | | 16 362 | 26 173 |
Other Operating Income Format1 | | | | | | | | | | 16 640 | 1 500 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | -24 300 | -88 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 142 419 | 50 956 |
Profit Loss | | | | | | | | | | 186 969 | 644 355 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 252 365 | 811 982 |
Provisions | | | | | | | | | | 26 229 | 52 402 |
Purchase Property Plant Equipment | | | | | | | | | | -20 520 | -149 820 |
Social Security Costs | | | | | | | | | | 247 173 | 268 065 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 3 007 987 | 3 927 804 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | | 4 563 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 47 949 | 158 255 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | 2 024 | -15 945 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | -940 | 3 686 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 65 396 | 167 627 |
Total Operating Lease Payments | | | | | | | | | | 33 361 | 40 079 |
Turnover Revenue | | | | | | | | | | 11 796 918 | 12 482 662 |
Wages Salaries | | | | | | | | | | 2 618 395 | 3 608 783 |
Work In Progress | | | | | | | | | | 42 812 | 165 790 |
Creditors Due After One Year Total Noncurrent Liabilities | 10 506 | 1 813 | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 899 797 | 969 375 | | | | | | | | | |
Fixed Assets | 73 702 | 56 064 | | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 18 491 | | | | | | | | | |