Profit & Loss |
Date of Accounts |
2011-04-30 | 2012-04-30 | 2013-04-30 | 2014-04-30 | 2015-04-30 | 2016-04-30 | 2017-04-30 | 2018-04-29 | 2019-04-29 | 2020-04-30 | 2021-04-30 | 2022-04-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 160 914 | 176 397 | 214 959 | 270 118 | 344 265 | 415 455 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 122 314 | 151 854 | 144 463 | 164 209 | 259 607 | 264 992 | | | | | | |
Cash Bank On Hand | | | | | | 264 992 | 150 982 | 80 465 | 1 018 928 | 2 523 012 | 3 009 777 | 2 227 330 |
Current Assets | 312 951 | 360 394 | 390 286 | 535 765 | 739 168 | 854 656 | 1 253 121 | 1 777 276 | 3 591 155 | 5 330 304 | 5 667 858 | 7 800 921 |
Debtors | 189 537 | 207 440 | 244 723 | 369 556 | 477 561 | 587 664 | 1 092 139 | 1 682 811 | 2 548 894 | 2 736 954 | 2 588 131 | 5 500 167 |
Net Assets Liabilities | | | | | | 415 455 | 392 883 | 469 918 | 1 158 058 | 1 902 196 | 2 517 283 | 3 609 421 |
Net Assets Liabilities Including Pension Asset Liability | 160 914 | 176 397 | 214 959 | 270 118 | 344 265 | 415 455 | | | | | | |
Other Debtors | | | | | | 50 166 | 39 915 | 25 002 | 45 715 | 43 128 | 12 329 | |
Property Plant Equipment | | | | | | 191 115 | 272 784 | 463 754 | 672 034 | 887 196 | 984 187 | 1 079 245 |
Stocks Inventory | 1 100 | 1 100 | 1 100 | 2 000 | 2 000 | 2 000 | | | | | | |
Tangible Fixed Assets | 73 171 | 97 752 | 104 868 | 114 560 | 143 121 | 191 115 | | | | | | |
Total Inventories | | | | | | 2 000 | 10 000 | 14 000 | 23 333 | 70 338 | 69 950 | 73 424 |
|
Capital & Reserves |
Called Up Share Capital | 4 102 | 4 102 | 4 103 | 4 103 | 4 105 | 4 105 | | | | | | |
Profit Loss Account Reserve | 156 812 | 172 295 | 210 856 | 266 015 | 340 160 | 411 350 | | | | | | |
Shareholder Funds | 160 914 | 176 397 | 214 959 | 270 118 | 344 265 | 415 455 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 6 000 | 6 000 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | 2 394 | 276 | 294 |
Director Remuneration | | | | | | | | | | 79 812 | 9 197 | 9 792 |
Dividend Recommended By Directors | | | | | | | | | | | 604 628 | 376 223 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 196 340 | 248 959 | 391 454 | 573 305 | 573 168 | 716 752 | 892 216 |
Average Number Employees During Period | | | | | | 32 | 47 | 79 | 98 | 118 | 146 | 167 |
Creditors | | | | | | 615 821 | 1 098 089 | 76 796 | 183 678 | 69 046 | 3 983 892 | 5 090 954 |
Creditors Due Within One Year | | 275 727 | 276 712 | 371 825 | 529 041 | 615 821 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 30 058 | 3 042 | 32 788 | 204 118 | 91 522 | 192 377 |
Disposals Property Plant Equipment | | | | | | | 56 274 | 8 795 | 53 094 | 311 264 | 180 875 | 264 994 |
Finance Lease Liabilities Present Value Total | | | | | | | | 76 796 | 183 678 | 69 046 | | |
Increase Decrease In Property Plant Equipment | | | | | | | | 174 670 | 327 023 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 82 677 | 145 537 | 214 639 | 203 981 | 235 106 | 367 841 |
Net Current Assets Liabilities | 91 260 | 84 667 | 113 574 | 163 940 | 210 127 | 238 835 | 155 032 | 132 870 | 750 956 | 1 205 589 | 1 683 966 | 2 709 967 |
Nominal Value Shares Issued Specific Share Issue | | | | | | | 1 | 1 | | | | |
Number Shares Allotted | | 2 | 3 | 3 | 5 | 5 | | | | | | |
Number Shares Issued Fully Paid | | | | | | | 6 | 7 | | | 7 | 7 |
Number Shares Issued Specific Share Issue | | | | | | | 1 | 1 | | | | |
Other Creditors | | | | | | 306 892 | 556 827 | 848 145 | 1 225 790 | 1 533 152 | 767 848 | 584 527 |
Other Taxation Social Security Payable | | | | | | 206 257 | 278 573 | 395 117 | 702 986 | 129 210 | 175 583 | 238 532 |
Par Value Share | | | 1 | 1 | 1 | 1 | 1 | 1 | | | 1 | 1 |
Property Plant Equipment Gross Cost | | | | | | 387 455 | 521 743 | 855 208 | 1 245 339 | 1 460 364 | 1 700 939 | 1 971 461 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 14 495 | 34 933 | 49 910 | 81 254 | 121 543 | 150 870 | 179 791 |
Provisions For Liabilities Charges | 3 517 | 6 022 | 3 483 | 8 382 | 8 983 | 14 495 | | | | | | |
Share Capital Allotted Called Up Paid | | 2 | 3 | 3 | 5 | 5 | | | | | | |
Tangible Fixed Assets Additions | | 81 983 | 65 550 | 59 590 | 89 765 | 113 310 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 160 387 | 179 905 | 205 576 | 234 850 | 286 245 | 387 455 | | | | | | |
Tangible Fixed Assets Depreciation | 87 216 | 82 153 | 100 708 | 120 290 | 143 124 | 196 340 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 31 452 | 35 053 | 43 807 | 58 510 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 12 897 | 15 471 | 20 973 | 5 294 | | | | | | |
Tangible Fixed Assets Disposals | | -62 465 | 39 879 | 30 316 | 38 370 | 12 100 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 190 562 | 342 260 | 443 225 | 526 289 | 421 450 | 535 516 |
Total Assets Less Current Liabilities | 164 431 | 182 419 | 218 442 | 278 500 | 353 248 | 429 950 | 427 816 | 596 624 | 1 422 990 | 2 092 785 | 2 668 153 | 3 789 212 |
Trade Creditors Trade Payables | | | | | | 102 672 | 262 689 | 342 189 | 769 258 | 1 259 356 | 1 423 885 | 1 629 673 |
Trade Debtors Trade Receivables | | | | | | 537 498 | 1 052 224 | 1 657 809 | 2 503 179 | 2 693 826 | 2 485 935 | 3 653 501 |
Accrued Liabilities Deferred Income | | | | | | | | | | | 452 519 | 1 556 737 |
Administrative Expenses | | | | | | | | | | 2 591 471 | 2 714 478 | 3 609 091 |
Amounts Owed By Group Undertakings | | | | | | | | | | | | 1 693 090 |
Applicable Tax Rate | | | | | | | | | | 19 | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 2 523 012 | | |
Comprehensive Income Expense | | | | | | | | | | 1 865 175 | 1 219 715 | 1 507 581 |
Corporation Tax Payable | | | | | | | | | | 397 876 | 257 511 | 303 450 |
Cost Sales | | | | | | | | | | 8 855 209 | 10 230 838 | 14 322 483 |
Current Tax For Period | | | | | | | | | | 397 876 | 257 511 | 303 450 |
Deferred Tax Liabilities | | | | | | | | | | | 150 870 | 179 791 |
Depreciation Amortisation Expense | | | | | | | | | | 203 981 | 235 106 | |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 119 861 | 190 090 | 367 841 |
Dividends Paid | | | | | | | | | | 1 121 037 | 604 628 | 376 223 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -1 121 037 | -604 628 | |
Dividends Paid On Shares Interim | | | | | | | | | | 1 121 037 | 604 628 | 376 223 |
Further Item Operating Income Component Total Other Operating Income | | | | | | | | | | | 252 692 | 1 767 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | 870 | -4 199 | 1 970 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | 1 168 732 | 128 574 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | -188 060 | 148 823 | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | -107 146 | -49 686 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | -107 146 | -49 686 | -24 350 |
Gross Profit Loss | | | | | | | | | | 4 903 602 | 3 979 432 | 5 447 273 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -230 839 | -397 876 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 1 504 084 | 486 765 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | 47 005 | -388 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 10 828 | 11 846 | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 10 828 | 11 846 | |
Key Management Personnel Compensation Total | | | | | | | | | | 108 683 | 100 841 | |
Merchandise | | | | | | | | | | 70 338 | 69 950 | 73 424 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | 1 286 922 | 802 706 | |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | 524 252 | 381 030 | |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | -3 315 258 | -1 670 501 | |
Net Cash Generated From Operations | | | | | | | | | | -3 556 925 | -2 080 223 | |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | -2 037 | -753 | |
Operating Profit Loss | | | | | | | | | | 2 312 131 | 1 517 646 | 1 839 949 |
Other Deferred Tax Expense Credit | | | | | | | | | | 40 289 | 29 327 | 28 921 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 2 037 | 753 | 3 |
Other Operating Income Format1 | | | | | | | | | | | 252 692 | 1 767 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | -127 765 | -198 078 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 88 183 | 115 357 | 136 747 |
Prepayments | | | | | | | | | | 43 128 | 89 867 | 153 576 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | -39 667 | |
Profit Loss | | | | | | | | | | 1 865 175 | 1 219 715 | 1 507 581 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 2 303 340 | 1 506 553 | 1 839 952 |
Provisions | | | | | | | | | | 121 543 | 150 870 | 179 791 |
Purchase Property Plant Equipment | | | | | | | | | | -526 289 | -421 450 | |
Social Security Costs | | | | | | | | | | 460 813 | 574 945 | 794 087 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 4 910 466 | 6 036 468 | 8 126 443 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 437 635 | 286 245 | 349 591 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | -41 109 | -29 249 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 1 350 | 515 | 1 785 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 438 165 | 286 838 | 332 371 |
Total Operating Lease Payments | | | | | | | | | | 32 480 | 24 000 | 45 333 |
Turnover Revenue | | | | | | | | | | 13 758 811 | 14 210 270 | 19 769 756 |
Wages Salaries | | | | | | | | | | 4 361 470 | 5 346 166 | 7 195 609 |
Creditors Due Within One Year Total Current Liabilities | 221 691 | 275 727 | | | | | | | | | | |
Fixed Assets | 73 171 | 97 752 | | | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 28 978 | | | | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | -34 041 | | | | | | | | | | |