Profit & Loss |
Date of Accounts |
2016-09-25 | 2017-09-24 | 2018-09-30 | 2019-09-29 | 2020-09-27 | 2021-09-26 | 2022-09-25 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 9 398 | 1 052 | 3 751 | 4 191 | 1 965 493 | 1 539 711 | 1 422 485 |
Current Assets | 15 126 | 1 714 | 10 995 | 51 152 | 2 004 775 | 2 248 395 | 1 471 378 |
Debtors | 126 760 | 662 | 7 244 | 46 961 | 39 282 | 708 684 | 48 893 |
Net Assets Liabilities | 5 595 725 | 5 756 392 | 5 867 028 | 9 889 643 | 9 913 194 | 10 018 935 | 10 128 556 |
Other Debtors | 54 | | | | | 31 004 | 5 402 |
Property Plant Equipment | 10 292 204 | 10 328 686 | 10 518 325 | 10 763 045 | 10 756 881 | 10 648 138 | 10 596 506 |
|
Other Financial Data |
Audit Fees Expenses | 6 000 | 6 000 | 5 750 | 5 440 | 5 770 | 6 270 | 4 720 |
Accrued Liabilities Deferred Income | 38 720 | 33 992 | 27 013 | 28 033 | 39 890 | 42 090 | 21 220 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 233 397 | 3 276 666 | 3 402 486 | 3 521 851 | 3 598 356 | 3 709 576 | 3 821 037 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 283 751 | 315 459 | 364 085 | 70 341 | 2 477 | 59 829 |
Amounts Owed By Group Undertakings | | 662 | 1 020 | 39 282 | 39 282 | 675 208 | 39 282 |
Amounts Owed To Group Undertakings | 3 948 838 | 4 180 514 | 4 544 929 | 854 872 | 1 536 300 | 1 541 666 | 885 694 |
Average Number Employees During Period | | | | 2 | 2 | 2 | 2 |
Balances Amounts Owed To Related Parties | | | | 25 500 | 25 500 | 125 500 | 125 500 |
Bank Borrowings | | | | | 1 500 000 | 1 450 000 | 1 150 000 |
Bank Borrowings Overdrafts | | | | | 1 450 000 | 1 150 000 | 850 000 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 24 299 | 19 439 | 15 551 | 12 441 | | | 25 182 |
Comprehensive Income Expense | 35 448 | 160 667 | 110 636 | 4 022 615 | 23 551 | 105 741 | 109 621 |
Corporation Tax Payable | | 81 582 | 46 605 | 38 093 | | 45 207 | 38 500 |
Creditors | 60 737 | 22 725 | 3 516 | 1 986 847 | 1 450 000 | 1 183 961 | 895 011 |
Current Tax For Period | | 81 582 | 46 605 | 38 093 | | 45 207 | 38 500 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | -1 438 | | | | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | -1 438 | -6 123 | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 39 449 | -29 064 | -7 357 | 2 586 | -4 065 | -8 026 | -1 368 |
Depreciation Amortisation Impairment Expense | 66 008 | 107 484 | 125 820 | 119 365 | 76 505 | 111 220 | 111 461 |
Depreciation Expense Property Plant Equipment | 124 160 | 135 604 | 121 932 | 116 255 | 76 505 | 111 220 | 107 598 |
Dividend Income From Associates | 1 420 | | | | | | |
Dividend Income From Group Undertakings | | | | 3 900 000 | | | |
Dividends Paid | 50 000 | | | | | | |
Finance Lease Liabilities Present Value Total | 60 737 | 22 725 | 3 516 | 3 508 | | 33 961 | 45 011 |
Finance Lease Payments Owing Minimum Gross | 188 437 | 77 922 | 21 276 | 3 508 | | 50 051 | 72 894 |
Fixed Assets | 11 437 038 | 11 473 520 | 11 663 159 | 11 907 879 | 11 901 715 | 11 792 972 | 11 741 340 |
Further Item Tax Increase Decrease Component Adjusting Items | | 9 367 | 9 189 | 9 460 | 6 467 | 9 931 | 9 864 |
Gain Loss On Disposals Property Plant Equipment | 96 287 | 39 679 | | | | | |
Government Grant Income | | | | | 6 312 | 22 488 | |
Group Tax Relief Received Paid | 16 701 | | | | -18 613 | | |
Impairment Loss Reversal On Investments | 19 375 | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 147 163 | 125 820 | 119 365 | 76 505 | 111 220 | 111 461 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 1 719 | 3 | 1 | 33 | 6 312 | 27 262 | 32 803 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 5 647 | 1 004 | 633 | 158 | | | |
Interest Income On Bank Deposits | | | 1 | 10 | 5 | | |
Interest Payable Similar Charges Finance Costs | 47 908 | 45 225 | 35 025 | 30 707 | 17 751 | 27 262 | 32 803 |
Investments | | | 9 755 | 9 755 | 1 144 834 | 1 144 834 | 1 144 834 |
Investments Fixed Assets | 1 144 834 | 1 144 834 | 1 144 834 | 1 144 834 | 1 144 834 | 1 144 834 | 1 144 834 |
Investments In Subsidiaries | | | 1 135 079 | 1 135 079 | 1 135 079 | 1 135 079 | 1 135 079 |
Loans From Other Related Parties Other Than Directors | | | 1 020 000 | 1 020 000 | 820 000 | 820 000 | 820 000 |
Net Current Assets Liabilities | -5 658 077 | -5 607 091 | -5 712 660 | -1 935 695 | -460 045 | -519 626 | -648 691 |
Net Finance Income Costs | | | 1 | 3 900 010 | 5 | | |
Number Shares Issued Fully Paid | | 114 200 | | | | | |
Operating Profit Loss | 122 621 | 252 287 | 184 908 | 193 991 | 55 845 | 170 184 | 179 556 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 103 894 | | | | | |
Other Disposals Property Plant Equipment | | 204 000 | | | | | |
Other Interest Expense | | | 34 391 | 30 516 | 11 439 | | |
Other Interest Receivable Similar Income Finance Income | 1 420 | | 1 | 3 900 010 | 5 | | |
Other Operating Expenses Format2 | 47 789 | 69 556 | 43 544 | 55 795 | 45 284 | 141 714 | 151 015 |
Other Operating Income Format2 | | | 9 207 | 10 409 | 17 616 | 31 323 | 12 264 |
Other Remaining Borrowings | 1 520 000 | 1 220 000 | 1 020 000 | 1 020 000 | 820 000 | 820 000 | 820 000 |
Other Taxation Social Security Payable | 9 511 | 4 303 | 7 100 | 14 222 | 18 630 | | |
Par Value Share | | 1 | | | | | |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | | | 6 224 | 7 679 | | 2 472 | 4 209 |
Profit Loss | 35 448 | 160 667 | 110 636 | 4 022 615 | 23 551 | 105 741 | 109 621 |
Profit Loss On Ordinary Activities Before Tax | 56 758 | 207 062 | 149 884 | 4 063 294 | 38 099 | 142 922 | 146 753 |
Property Plant Equipment Gross Cost | 13 525 601 | 13 605 352 | 13 920 811 | 14 284 896 | 14 355 237 | 14 357 714 | 14 417 543 |
Provisions For Liabilities Balance Sheet Subtotal | 122 499 | 87 312 | 79 955 | 82 541 | | | |
Social Security Costs | 19 540 | 22 673 | 34 935 | 36 258 | 17 117 | 12 493 | 35 232 |
Staff Costs Employee Benefits Expense | 184 732 | 195 673 | 304 935 | 316 258 | 158 732 | 120 705 | 295 232 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 122 499 | 87 312 | 79 955 | 82 541 | 78 476 | 70 450 | 69 082 |
Tax Expense Credit Applicable Tax Rate | | | 28 478 | 772 026 | 7 239 | 27 155 | 27 883 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -2 284 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | -5 404 | | | | | |
Tax Increase Decrease From Effect Dividends From Companies | | | | -741 000 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 029 | 2 165 | 1 581 | 193 | 842 | 95 | 1 669 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 21 310 | 46 395 | 39 248 | 40 679 | 14 548 | 37 181 | 37 132 |
Total Assets Less Current Liabilities | 5 778 961 | 5 866 429 | 5 950 499 | 9 972 184 | 11 441 670 | 11 273 346 | 11 092 649 |
Total Borrowings | 1 520 000 | 1 220 000 | 1 020 000 | 1 020 000 | 2 320 000 | 2 270 000 | 1 970 000 |
Total Current Tax Expense Credit | -16 701 | 81 582 | | 38 093 | 18 613 | 45 207 | |
Total Deferred Tax Expense Credit | 38 011 | -35 187 | -7 357 | | | | |
Trade Creditors Trade Payables | 28 434 | 33 217 | 60 248 | 28 119 | | 2 968 | 26 772 |
Trade Debtors Trade Receivables | 4 790 | | | | | | |
Turnover Revenue | 421 150 | 625 000 | 650 000 | 675 000 | 318 750 | 512 500 | 725 000 |
Wages Salaries | 165 192 | 173 000 | 270 000 | 280 000 | 141 615 | 108 212 | 260 000 |
Director Remuneration | | | | 296 010 | 160 247 | 119 443 | 265 865 |