Profit & Loss |
Date of Accounts |
2012-05-31 | 2013-05-31 | 2014-05-31 | 2015-05-31 | 2016-05-31 | 2017-05-31 | 2018-05-31 | 2019-05-31 | 2020-05-31 | 2021-12-26 | 2022-12-25 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | -24 072 | -43 670 | 81 279 | 121 375 | 256 928 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 62 049 | 1 664 | 40 | 1 904 | 78 | 3 449 | 487 |
Current Assets | 29 514 | 14 561 | 60 277 | 168 714 | 212 964 | 312 287 | 445 541 | 417 422 | 313 | 4 657 | 9 884 |
Debtors | 7 357 | 2 875 | 1 536 | 110 183 | 132 120 | 310 623 | 445 501 | 415 518 | 235 | 1 208 | 9 397 |
Net Assets Liabilities | | | | 121 375 | 256 928 | 330 452 | 425 216 | | | 245 613 | 227 379 |
Other Debtors | | | | | 132 120 | 310 623 | | 71 | 235 | 8 | 262 |
Property Plant Equipment | | | | | 204 753 | 154 256 | 544 471 | 516 572 | 488 672 | 850 000 | 850 000 |
Total Inventories | | | | | 18 795 | | | | | | |
Cash Bank In Hand | 20 104 | 6 978 | 46 808 | 46 065 | 62 049 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | -24 072 | -43 670 | 81 279 | 121 375 | | | | | | | |
Stocks Inventory | 2 053 | 4 708 | 11 933 | 12 466 | 18 795 | | | | | | |
Tangible Fixed Assets | 25 994 | 19 496 | 99 079 | 76 228 | 204 753 | | | | | | |
Intangible Fixed Assets | | | | 76 228 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 200 | 1 200 | 1 200 | 1 200 | 1 200 | | | | | | |
Profit Loss Account Reserve | -25 272 | -44 870 | 66 120 | 106 216 | 241 769 | | | | | | |
Shareholder Funds | -24 072 | -43 670 | 81 279 | 121 375 | 256 928 | | | | | | |
|
Other Financial Data |
Total Fixed Assets Additions | 8 052 | | 113 968 | 2 063 | | | | | | | |
Total Fixed Assets Cost Or Valuation | 47 223 | 47 223 | 119 463 | 121 526 | | | | | | | |
Total Fixed Assets Depreciation | 21 229 | 27 727 | 20 384 | 45 298 | | | | | | | |
Total Fixed Assets Depreciation Charge In Period | 9 349 | 6 498 | 17 980 | 24 914 | | | | | | | |
Total Fixed Assets Depreciation Disposals | -3 308 | | -25 323 | | | | | | | | |
Total Fixed Assets Depreciation On Transfers | 15 188 | | | | | | | | | | |
Total Fixed Assets Disposals | -10 495 | | -41 728 | | | | | | | | |
Total Fixed Assets Increase Decrease From Transfers Between Items | 49 666 | | | | | | | | | | |
Audit Fees Expenses | | | | | | | | | | 50 | 5 833 |
Accrued Liabilities Deferred Income | | | | | | | | | | | 5 851 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 94 797 | 141 732 | 63 768 | 91 667 | 119 567 | 109 577 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 2 577 | 890 | | | | |
Administrative Expenses | | | | | | | | 31 010 | 30 396 | | |
Amounts Owed By Group Undertakings | | | | | | | | | | | 7 373 |
Amounts Owed By Group Undertakings Participating Interests | | | | | | | 445 501 | 415 447 | | | |
Amounts Owed To Group Undertakings | | | | | | | | | | 525 700 | 535 328 |
Amounts Owed To Group Undertakings Participating Interests | | | | | | | 535 587 | 755 587 | 468 894 | | |
Applicable Tax Rate | | | | | | 20 | 19 | 19 | 19 | | |
Average Number Employees During Period | | | | | 36 | 40 | | | | 420 | 420 |
Comprehensive Income Expense | | | | | | | | -27 017 | -24 597 | | |
Corporation Tax Payable | | | | | 23 093 | 35 371 | 29 209 | 207 | 561 | | 324 |
Creditors | | | | 123 567 | 122 185 | 108 646 | 564 796 | 755 795 | 470 383 | 525 700 | 549 161 |
Current Tax For Period | | | | | 23 093 | 35 371 | 29 209 | 207 | 649 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 38 604 | -11 159 | -27 445 | | | | |
Deferred Tax Liabilities | | | | | 38 604 | 27 445 | | | | | |
Depreciation Expense Property Plant Equipment | | | | | | | | 27 899 | 27 900 | | |
Depreciation Rate Used For Property Plant Equipment | | | | | | 25 | 25 | 25 | 10 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 4 530 | | | | | |
Disposals Property Plant Equipment | | | | | | 6 139 | | | | | |
Dividends Paid | | | | | | | | 220 000 | 135 000 | | |
Fixed Assets | 25 994 | 19 496 | 99 079 | 76 228 | 204 753 | | | | | | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | | | | 250 031 | |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | | | | | 311 361 | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | 5 172 | -9 | | | -207 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 51 465 | 47 047 | 27 899 | 27 900 | | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 119 | | |
Net Current Assets Liabilities | -50 066 | -63 166 | -17 800 | 45 147 | 90 779 | 203 641 | -119 255 | -338 373 | -470 070 | -521 043 | -539 277 |
Net Deferred Tax Liability Asset | | | | | 38 604 | 27 445 | | | | | |
Operating Profit Loss | | | | | | | | -26 810 | -24 036 | | |
Other Creditors | | | | | 26 508 | 23 689 | | | | | |
Other Operating Income Format1 | | | | | | | | 4 200 | 6 360 | | |
Other Taxation Social Security Payable | | | | | 12 182 | 46 384 | | | | | |
Prepayments Accrued Income | | | | | | | | | | 1 200 | 1 762 |
Profit Loss | | | | | | | | -27 017 | -24 597 | | |
Profit Loss On Ordinary Activities Before Tax | | | | | | 135 448 | 106 683 | -26 810 | -24 155 | | |
Property Plant Equipment Gross Cost | | | | | 299 550 | 295 988 | 608 239 | 608 239 | 608 239 | 959 577 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 38 604 | | | | | 83 344 | 83 344 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 38 604 | 27 445 | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | 26 855 | 20 270 | -5 094 | -4 589 | | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | -63 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 9 632 | 8 939 | 5 301 | 5 301 | | |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | -27 445 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 66 869 | 24 203 | 1 764 | 207 | 442 | | |
Total Assets Less Current Liabilities | -24 072 | -43 670 | 81 279 | 121 375 | 295 532 | 357 897 | 425 216 | 178 199 | 18 602 | 328 957 | 310 723 |
Total Current Tax Expense Credit | | | | | 28 265 | 35 362 | 29 209 | 207 | 442 | | |
Trade Creditors Trade Payables | | | | | 66 075 | 3 202 | | 1 | 928 | | 7 658 |
Transfers Into Or Out Property Plant Equipment Increase Decrease In Depreciation Impairment | | | | | | | -125 011 | | | | |
Creditors Due Within One Year Total Current Liabilities | 79 580 | 77 727 | 78 077 | 123 567 | | | | | | | |
Other Aggregate Reserves | | 0 | 13 959 | 13 959 | 13 959 | | | | | | |
Tangible Fixed Assets Additions | 8 052 | | 113 968 | 2 063 | 179 257 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 47 223 | 47 223 | 119 463 | 121 526 | 299 550 | | | | | | |
Tangible Fixed Assets Depreciation | 21 229 | 27 727 | 20 384 | 45 298 | 94 797 | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | 9 349 | 6 498 | 17 980 | 24 914 | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | -3 308 | | -25 323 | | | | | | | | |
Tangible Fixed Assets Depreciation Increase Decrease From Transfers Between Items | 15 188 | | | | | | | | | | |
Tangible Fixed Assets Disposals | -10 495 | | -41 728 | | 1 233 | | | | | | |
Tangible Fixed Assets Increase Decrease From Transfers Between Items | 49 666 | | | | | | | | | | |
Creditors Due Within One Year | | | | 123 567 | 122 185 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | | | | 121 375 | 256 928 | | | | | | |
Number Shares Allotted | | | | 1 200 | 1 200 | | | | | | |
Par Value Share | | | | | 1 | | | | | | |
Provisions For Liabilities Charges | | | | | 38 604 | | | | | | |
Share Capital Allotted Called Up Paid | | | | 1 200 | 1 200 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | | 49 948 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | | 449 | | | | | | |