Profit & Loss |
Date of Accounts |
2011-04-30 | 2012-04-30 | 2012-09-30 | 2013-09-30 | 2014-09-30 | 2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 2 007 340 | 2 007 340 | 3 951 948 | 5 729 348 | 6 147 775 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 4 778 661 | 7 144 876 | 8 459 584 | 12 430 127 | 16 966 840 | 19 189 307 | 22 992 967 | 21 392 175 |
Current Assets | 2 160 629 | 2 160 629 | 3 662 284 | 4 804 762 | 5 498 123 | 7 254 897 | 9 331 154 | 10 672 542 | 14 378 794 | 18 913 792 | 21 552 813 | 25 626 570 | 26 932 343 |
Debtors | 554 644 | 554 644 | 1 059 697 | 2 245 353 | 1 974 402 | 2 476 236 | 2 186 278 | 2 212 958 | 1 948 667 | 1 946 952 | 2 363 506 | 2 633 603 | 5 540 168 |
Net Assets Liabilities | | | | | | 8 245 035 | 10 828 034 | 13 427 651 | 16 859 077 | 21 318 020 | 25 575 672 | 29 176 470 | 32 297 485 |
Other Debtors | | | | | | | | | | -182 | 843 090 | 423 488 | |
Property Plant Equipment | | | | | | 2 365 186 | 2 727 374 | 4 101 796 | 4 101 733 | 389 561 | 1 816 093 | 7 022 434 | 7 933 225 |
Cash Bank In Hand | 1 605 985 | 1 605 985 | 2 602 587 | 2 854 580 | 3 523 721 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 2 007 340 | 2 007 340 | 3 951 948 | 5 729 348 | 6 147 775 | | | | | | | | |
Tangible Fixed Assets | 695 958 | 695 958 | 1 296 457 | 1 296 103 | 1 952 501 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | 2 | | | | | | | | |
Profit Loss Account Reserve | 2 007 338 | 2 007 338 | 3 951 946 | 5 729 347 | 6 147 773 | | | | | | | | |
Shareholder Funds | 2 007 340 | 2 007 340 | 3 951 948 | 5 729 348 | 6 147 775 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | | 11 000 | 11 500 |
Accrued Liabilities Deferred Income | | | | | | 401 906 | 439 134 | 515 234 | 625 084 | 596 214 | 750 476 | 1 094 093 | 1 070 440 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 7 397 | 7 481 | 7 544 | 7 591 | 17 424 | 22 973 | 46 155 |
Administration Support Average Number Employees | | | | | | | | | | 15 | 15 | 15 | 15 |
Administrative Expenses | | | | | | | | | | 1 043 659 | 1 554 928 | 2 505 182 | 3 857 091 |
Amounts Owed By Group Undertakings Participating Interests | | | | | | 1 301 231 | 1 339 400 | 1 112 115 | 618 779 | 774 700 | | | |
Amounts Owed To Group Undertakings Participating Interests | | | | | | 506 337 | 506 337 | 506 337 | 506 337 | 506 337 | | | |
Applicable Tax Rate | | | | | | | | | | 19 | 19 | 19 | 22 |
Average Number Employees During Period | | | | | | | | | 5 | 5 | 15 | 15 | 15 |
Balances Amounts Owed By Related Parties | | | | | | | | | | 774 701 | -13 681 | -13 681 | |
Comprehensive Income Expense | | | | | | | | | | 4 527 333 | 4 257 652 | 3 600 798 | 3 121 015 |
Corporation Tax Payable | | | | | | 308 892 | 263 585 | 321 625 | 487 480 | 832 288 | 513 811 | 379 964 | 227 651 |
Corporation Tax Recoverable | | | | | | 90 039 | | | | | | | |
Cost Sales | | | | | | | | | | 7 223 301 | 7 946 306 | 8 101 945 | 7 746 008 |
Creditors | | | | | | 868 612 | 724 157 | 840 350 | 1 115 113 | 1 446 327 | 1 555 637 | 1 762 944 | 1 829 302 |
Current Tax For Period | | | | | | | | | | 986 073 | 923 299 | 906 152 | 887 688 |
Deferred Tax Expense Credit Recognised In Equity | | | | | | | | | | | | -246 722 | 4 616 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | 75 905 | 73 910 | | |
Deferred Tax Liabilities | | | | | | | | | | | | 223 379 | 218 763 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | 47 | 9 833 | 5 549 | 25 179 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | | -1 997 |
Disposals Investment Property Fair Value Model | | | | | | | | | | | | -4 500 626 | |
Disposals Property Plant Equipment | | | | | | | | | | | | | -4 563 |
Distribution Costs | | | | | | | | | | 9 | 9 446 | 59 565 | 51 976 |
Dividends Paid On Shares | | | | | | 3 000 000 | | 4 000 | 4 000 | | | | |
Fixed Assets | 695 958 | 695 958 | 1 296 457 | 1 296 102 | 1 952 501 | 2 365 186 | 2 727 374 | 4 101 796 | 4 101 733 | 4 101 686 | 6 316 719 | 6 056 241 | 7 933 225 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | | | | | | -254 929 | -18 466 |
Gross Profit Loss | | | | | | | | | | 5 729 260 | 5 969 871 | 7 156 632 | 7 616 866 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -641 265 | -1 241 776 | -1 039 999 | -1 040 001 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | | | | | | -246 722 | -4 616 |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | | | | | | | | 389 000 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 4 536 713 | 2 222 467 | 3 803 660 | -1 600 792 |
Increase Decrease In Cash Cash Equivalents From Changes In Consolidation | | | | | | | | | | | 2 222 467 | 3 803 660 | -1 600 792 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | -1 215 | 412 | |
Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 112 | 84 | 63 | 47 | 6 773 | 3 254 | 23 458 |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | | | | | -99 | | | | 73 910 | 246 722 | -4 616 |
Increase Decrease Through Other Changes Property Plant Equipment | | | | | | | | | | | | 4 500 626 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 112 | 84 | 63 | 47 | 9 833 | 5 549 | 25 179 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | 80 | 48 | 159 | 162 |
Interest Income | | | | | | | | | | 27 898 | 1 746 | 13 900 | 314 916 |
Interest Paid Classified As Operating Activities | | | | | | | | | | 80 | 1 174 | 159 | 162 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 80 | 1 174 | 159 | 162 |
Interest Received Classified As Operating Activities | | | | | | | | | | 27 898 | 1 746 | 13 900 | 314 916 |
Investment Property | | | | | | | | | | 4 111 626 | 4 500 626 | | |
Investment Property Fair Value Model | | | | | | | | | | | 4 500 626 | | |
Loans From Directors | | | | | | | | | 183 | 182 | 182 | | |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | 27 898 | -1 434 619 | 13 900 | -1 599 229 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | 4 508 815 | 3 657 086 | 3 789 760 | -1 563 |
Net Current Assets Liabilities | 1 326 110 | 1 326 110 | 2 673 882 | 4 447 965 | 4 195 274 | 6 386 285 | 8 606 997 | 9 832 192 | 13 263 681 | 17 467 465 | 19 997 176 | 23 863 626 | 25 103 041 |
Net Debt Funds | | | | | | | | | | 16 966 840 | 19 189 307 | 22 992 967 | 21 392 175 |
Net Deferred Tax Liability Asset | | | | | | | | | | | 218 205 | 464 927 | 218 763 |
Nominal Value Allotted Share Capital | | | | | | | | | | 4 000 | 4 000 | 4 000 | 4 000 |
Number Shares Issued Fully Paid | | | | | | | | | | | 4 000 | 4 000 | 4 000 |
Operating Profit Loss | | | | | | | | | | 5 161 992 | 4 865 289 | 4 753 312 | 3 707 799 |
Other Creditors | | | | | | 151 239 | 11 378 | | | 4 374 | 719 | 2 931 | 98 539 |
Other Interest Expense | | | | | | | | | | | 1 126 | | |
Other Interest Income | | | | | | | | | | 27 898 | 1 746 | 13 900 | 314 916 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 27 898 | 1 746 | 13 900 | 314 916 |
Other Operating Income Format1 | | | | | | | | | | 476 400 | 459 792 | 161 427 | |
Other Taxation Social Security Payable | | | | | | 1 567 | 4 294 | | | 11 350 | 15 046 | 37 314 | 128 544 |
Par Value Share | | | | 1 | 1 | | | | | | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 12 825 | 15 778 | 72 447 | 115 518 |
Prepayments Accrued Income | | | | | | 703 228 | 754 903 | 874 081 | 1 040 611 | 1 091 570 | 1 184 174 | 1 272 066 | 4 872 052 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | | | 9 050 |
Profit Loss | | | | | | | | | | 4 527 333 | 4 257 652 | 3 860 901 | 3 134 865 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 5 589 311 | 5 254 861 | 4 767 053 | 4 022 553 |
Property Plant Equipment Gross Cost | | | | | | | 2 734 771 | 4 109 277 | 4 109 277 | 4 109 277 | 1 833 517 | 7 045 407 | 7 979 380 |
Purchase Property Plant Equipment | | | | | | | | | | | 1 436 365 | | 1 923 195 |
Social Security Costs | | | | | | | | | | 50 326 | 58 761 | 124 552 | 215 374 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | -99 | | | | 144 295 | 218 205 | 223 379 | 218 763 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 1 061 969 | 998 424 | 905 740 | 884 962 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 1 061 978 | 998 424 | 905 740 | 2 726 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 1 061 978 | 997 209 | 906 152 | 887 688 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 242 835 | 1 374 506 | | | 1 436 365 | | 1 923 195 |
Total Assets Less Current Liabilities | 2 022 068 | 2 022 068 | 3 970 339 | 5 744 068 | 6 147 775 | 8 751 471 | 11 334 371 | 13 933 988 | 17 365 414 | 21 968 652 | 26 313 895 | 30 886 060 | 33 036 266 |
Total Current Tax Expense Credit | | | | | | | | | | 986 073 | 923 299 | 906 152 | 887 688 |
Total Deferred Tax Expense Credit | | | | | | | | | | 75 905 | 73 910 | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | 119 465 | | | | | 711 264 | -18 466 |
Trade Creditors Trade Payables | | | | | | 5 008 | 5 766 | 3 491 | 2 366 | 2 101 | 275 403 | 248 642 | 304 128 |
Trade Debtors Trade Receivables | | | | | | 381 738 | 91 975 | 226 762 | 289 277 | 80 864 | 336 242 | 938 049 | 668 116 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | | | | | | | | 638 686 | |
Turnover Revenue | | | | | | | | | | 12 952 561 | 13 916 177 | 15 258 577 | 15 362 874 |
Wages Salaries | | | | | | | | | | 678 598 | 870 235 | 1 422 915 | 2 574 858 |
Creditors Due Within One Year Total Current Liabilities | 834 519 | 988 402 | | | | | | | | | | | |
Provisions For Liabilities Charges | 14 728 | 14 728 | 18 391 | 14 719 | | | | | | | | | |
Tangible Fixed Assets Additions | | 600 970 | 600 970 | | 656 664 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 701 805 | 701 805 | 1 302 775 | | 1 959 438 | | | | | | | | |
Tangible Fixed Assets Depreciation | 5 847 | 5 847 | 6 318 | | 6 937 | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 471 | | | | | | | | | | | |
Advances Credits Directors | | | | | | | | | | | | | |
Advances Credits Repaid In Period Directors | | | | | 295 170 | | | | | | | | |
Creditors Due Within One Year | | 834 519 | 988 402 | 651 968 | 1 302 849 | | | | | | | | |
Number Shares Allotted | | | 2 | 2 | 2 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 471 | | 265 | | | | | | | | |
Share Capital Allotted Called Up Paid | | | | 2 | 2 | | | | | | | | |
Value Shares Allotted | | | 2 | 2 | | | | | | | | | |