Profit & Loss |
Date of Accounts |
2012-01-31 | 2013-01-31 | 2014-01-31 | 2015-01-31 | 2018-02-28 | 2019-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 262 655 | 284 687 | 341 743 | 453 487 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 216 569 | 174 504 | 461 313 | 712 376 | | | | | | |
Cash Bank On Hand | | | | | 555 093 | 159 825 | 1 252 180 | 1 376 859 | 606 846 | 347 254 |
Current Assets | 611 009 | 592 882 | 1 187 040 | 4 177 919 | 5 986 242 | 7 220 585 | 14 178 757 | 7 964 134 | 6 607 244 | 6 884 626 |
Debtors | 394 440 | 418 378 | 725 727 | 3 465 543 | 5 431 149 | 7 060 760 | 12 926 577 | 6 587 275 | 6 000 398 | 6 412 162 |
Net Assets Liabilities | | | | | 159 527 | 478 134 | 1 147 152 | 1 803 347 | 1 034 408 | 961 645 |
Net Assets Liabilities Including Pension Asset Liability | 262 655 | 284 687 | 341 743 | 453 487 | | | | | | |
Other Debtors | | | | | 174 448 | 271 934 | 363 799 | 63 944 | 89 224 | 1 029 418 |
Property Plant Equipment | | | | | 1 118 551 | 978 161 | 913 281 | 999 465 | 901 994 | |
Tangible Fixed Assets | 3 841 | 39 935 | 69 929 | 81 619 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 4 | 4 | 4 | 4 | | | | | | |
Profit Loss Account Reserve | 262 651 | 284 683 | 341 739 | 453 483 | | | | | | |
Shareholder Funds | 262 655 | 284 687 | 341 743 | 453 487 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 14 700 | | | | | |
Amount Specific Advance Or Credit Directors | | | | | 93 054 | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 266 207 | 330 630 | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 508 734 | 423 684 | | | | |
Director Remuneration | | | | | 7 488 | 7 488 | 6 240 | | | |
Dividend Recommended By Directors | | | | | | 72 632 | | | | |
Accrued Liabilities | | | | | 821 163 | 950 451 | 272 537 | 417 381 | 69 884 | |
Accrued Liabilities Deferred Income | | | | | 60 000 | 60 000 | 60 000 | 60 000 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 468 715 | 533 245 | 613 893 | 657 817 | 731 320 | 736 247 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | -15 290 | -7 347 | | | |
Administrative Expenses | | | | | 16 888 641 | 12 569 564 | 22 858 852 | 13 060 642 | 4 191 340 | |
Amounts Owed By Group Undertakings | | | | | 520 577 | | 45 469 | 116 330 | 119 503 | 125 210 |
Amounts Owed To Group Undertakings | | | | | 14 781 | 162 681 | 561 193 | 1 819 776 | 1 392 705 | 654 035 |
Amounts Recoverable On Contracts | | | | | 2 652 872 | 3 691 328 | 9 531 610 | 3 490 916 | 4 162 356 | 4 162 356 |
Average Number Employees During Period | | | | | 149 | 141 | 87 | 61 | 23 | 23 |
Bank Borrowings Overdrafts | | | | | | | | | 208 333 | 70 126 |
Comprehensive Income Expense | | | | | 29 526 | 391 239 | 669 018 | 656 195 | -768 939 | |
Corporation Tax Payable | | | | | 195 514 | 118 667 | 297 028 | 302 199 | 128 007 | |
Cost Sales | | | | | 5 041 196 | 4 466 009 | 5 420 972 | 4 955 037 | 1 728 371 | |
Creditors | | | | | 77 201 | 214 988 | 561 193 | 1 819 776 | 1 776 625 | 775 470 |
Creditors Due After One Year | | | | 32 443 | | | | | | |
Creditors Due Within One Year | 351 427 | 343 133 | 903 692 | 3 759 295 | | | | | | |
Current Tax For Period | | | | | 25 787 | 92 828 | 171 965 | 128 576 | | |
Depreciation Amortisation Expense | | | | | 194 491 | 134 128 | 80 647 | 94 524 | 73 504 | |
Depreciation Expense Property Plant Equipment | | | | | 194 489 | 134 129 | 80 648 | 94 523 | 73 503 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 69 599 | | 50 599 | | 43 274 |
Disposals Property Plant Equipment | | | | | | 102 899 | | 96 660 | | 368 274 |
Dividends Paid | | | | | 400 000 | 72 632 | | | | |
Dividends Paid Classified As Financing Activities | | | | | -400 000 | -72 632 | | | | |
Dividends Paid On Shares Interim | | | | | 400 000 | 72 632 | | | | |
Finance Lease Liabilities Present Value Total | | | | | 77 201 | 52 307 | 63 720 | 216 068 | 22 106 | 159 462 |
Further Item Interest Expense Component Total Interest Expense | | | | | 2 487 | 1 684 | 18 170 | 3 780 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 1 800 968 | 815 590 | 5 668 229 | -8 200 736 | -337 367 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 661 426 | -1 273 521 | 26 183 | 363 220 | 1 261 490 | |
Gross Profit Loss | | | | | 16 955 452 | 13 053 939 | 23 727 501 | 13 776 449 | 3 440 259 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -152 446 | -169 675 | 6 396 | -123 405 | -174 192 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | -181 950 | -395 268 | 1 092 355 | 124 679 | -770 013 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 134 129 | 80 648 | 94 523 | 73 503 | 32 671 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 24 370 | 14 873 | 18 115 | 10 779 | 17 977 | |
Interest Paid Classified As Operating Activities | | | | | -2 487 | -1 684 | -18 170 | -3 780 | -5 208 | |
Interest Payable Similar Charges Finance Costs | | | | | 26 857 | 16 557 | 36 285 | 14 559 | 23 185 | |
Net Cash Flows From Used In Financing Activities | | | | | -504 794 | -661 627 | -333 314 | -1 346 318 | 198 619 | |
Net Cash Flows From Used In Investing Activities | | | | | 578 265 | -7 220 | 14 496 | 176 880 | 9 976 | |
Net Cash Flows From Used In Operating Activities | | | | | 108 479 | 1 064 115 | -773 537 | 1 044 759 | 561 418 | |
Net Cash Generated From Operations | | | | | -70 824 | 877 883 | -803 426 | 906 795 | 364 041 | |
Net Current Assets Liabilities | 259 582 | 249 749 | 283 348 | 418 624 | -855 648 | -274 154 | 798 602 | 2 627 196 | 1 934 160 | 1 233 443 |
Net Interest Received Paid Classified As Investing Activities | | | | | -313 | -959 | -1 272 | -167 | -62 | |
Number Shares Allotted | | 4 | 4 | 4 | | | | | | |
Number Shares Issued But Not Fully Paid | | | | | | 4 | 4 | 4 | 4 | |
Operating Profit Loss | | | | | 66 811 | 484 375 | 868 649 | 799 163 | -690 228 | |
Other Creditors | | | | | 594 130 | 1 811 010 | 2 468 390 | 2 003 214 | 2 218 714 | 3 071 182 |
Other Deferred Tax Expense Credit | | | | | -15 046 | -15 290 | -7 347 | | 21 582 | |
Other Interest Receivable Similar Income Finance Income | | | | | 313 | 959 | 1 272 | 167 | 62 | |
Other Taxation Social Security Payable | | | | | 27 516 | 46 929 | 11 152 | 11 807 | 21 003 | 133 247 |
Par Value Share | | 1 | 1 | 1 | | 1 | 1 | 1 | 1 | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | -44 148 | -96 007 | -13 481 | 152 348 | -18 375 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 12 166 | 19 578 | 19 287 | 12 314 | 6 406 | |
Prepayments | | | | | 18 437 | 24 511 | 18 976 | 14 980 | 97 312 | |
Prepayments Accrued Income | | | | | 755 460 | 1 472 646 | 13 933 | 105 540 | | |
Proceeds From Sales Property Plant Equipment | | | | | | -33 300 | | -49 721 | | |
Profit Loss | | | | | 29 526 | 391 239 | 669 018 | 656 195 | -734 933 | |
Profit Loss On Ordinary Activities Before Tax | | | | | 40 267 | 468 777 | 833 636 | 784 771 | -713 351 | |
Property Plant Equipment Gross Cost | | | | | 1 587 266 | 1 511 406 | 1 527 174 | 1 657 282 | 1 633 314 | 1 265 040 |
Provisions | | | | | 26 175 | 10 885 | 3 538 | 3 538 | 25 121 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 26 175 | 10 885 | 3 538 | 3 538 | 25 121 | 25 121 |
Provisions For Liabilities Charges | 768 | 4 997 | 11 534 | 14 313 | | | | | | |
Purchase Property Plant Equipment | | | | | -578 578 | -27 039 | -15 768 | -226 768 | -10 038 | |
Secured Debts | | | 46 189 | 54 868 | | | | | | |
Share Capital Allotted Called Up Paid | 4 | 4 | | | | | | | | |
Social Security Costs | | | | | 137 733 | 117 352 | 95 763 | 61 915 | 33 356 | |
Staff Costs Employee Benefits Expense | | | | | 2 311 259 | 2 002 560 | 1 539 874 | 1 015 133 | 576 519 | |
Tangible Fixed Assets Additions | | 46 286 | 50 234 | 39 923 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 5 181 | 51 467 | 101 701 | 141 624 | | | | | | |
Tangible Fixed Assets Depreciation | 1 340 | 11 532 | 31 772 | 60 005 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 10 192 | 20 240 | 28 233 | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 10 741 | 77 538 | 164 618 | 128 576 | 21 582 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 27 039 | 15 768 | 226 768 | 10 038 | |
Total Assets Less Current Liabilities | 263 423 | 289 684 | 353 277 | 500 243 | 262 903 | 704 007 | 1 711 883 | 3 626 661 | 2 836 154 | 1 762 236 |
Total Borrowings | | | | | 77 204 | 56 326 | | | | |
Trade Creditors Trade Payables | | | | | 4 407 083 | 4 011 547 | 9 504 094 | 1 268 008 | 1 763 796 | 2 217 166 |
Trade Debtors Trade Receivables | | | | | 1 147 566 | 1 600 341 | 2 946 541 | 2 795 565 | 1 288 568 | 1 220 388 |
Turnover Revenue | | | | | 21 996 648 | 17 519 948 | 29 148 473 | 18 731 486 | 5 168 630 | |
Value Shares Allotted | | 4 | 4 | 4 | | | | | | |
Wages Salaries | | | | | 2 161 360 | 1 865 630 | 1 424 824 | 940 904 | 536 757 | |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | 21 583 | |
Advances Credits Directors | 1 416 | 36 245 | 67 432 | 70 689 | | | | | | |
Advances Credits Made In Period Directors | 10 175 | 37 661 | 68 187 | | | | | | | |
Advances Credits Repaid In Period Directors | | | 37 000 | | | | | | | |
Bank Borrowings | | | | | | | | | 41 667 | |
Cash Cash Equivalents Cash Flow Value | | | | | | 159 825 | 1 252 180 | 1 376 859 | | |
Deferred Tax Liabilities | | | | | | | | 3 538 | 25 121 | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | | | -34 006 | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | 3 660 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 3 660 | | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | 5 208 | |
Other Comprehensive Income Expense Net Tax | | | | | | | | | -34 006 | |
Other Operating Income Format1 | | | | | | | | 83 356 | 60 853 | |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | -250 000 | |
Recoverable Value-added Tax | | | | | | | | | 223 958 | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | | -34 006 | |