Profit & Loss |
Date of Accounts |
2011-09-30 | 2012-09-30 | 2013-09-30 | 2014-09-30 | 2015-09-30 | 2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 60 546 | 59 302 | 59 363 | 69 654 | 64 902 | 65 500 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 57 570 | 119 656 | 105 448 | 148 673 | 305 785 | 352 881 | 110 568 |
Current Assets | 131 411 | 131 657 | 94 861 | 115 276 | 98 386 | 106 308 | 173 324 | 154 412 | 190 841 | 336 461 | 385 784 | 242 213 |
Debtors | 36 058 | 59 289 | 57 471 | 47 398 | 59 683 | 48 738 | 53 668 | 48 964 | 42 168 | 30 676 | 32 903 | 131 645 |
Net Assets Liabilities | | | | | | 65 500 | 584 365 | 633 491 | 621 529 | 830 303 | 950 146 | 926 363 |
Other Debtors | 12 311 | 25 705 | 24 428 | | | 3 198 | 1 700 | | | | 3 705 | 83 885 |
Property Plant Equipment | | | | | | 286 753 | 260 043 | 856 649 | 788 029 | 994 995 | 1 023 722 | 990 829 |
Cash Bank In Hand | 95 353 | 72 367 | 37 390 | 67 877 | 38 703 | 57 570 | | | | | | |
Intangible Fixed Assets | 20 000 | 17 500 | 15 000 | 12 500 | 10 000 | 18 750 | | | | | | |
Tangible Fixed Assets | 565 402 | 557 728 | 597 838 | 225 905 | 256 598 | 286 753 | | | | | | |
Trade Debtors | 23 747 | 33 584 | 33 043 | 47 398 | 59 683 | 45 540 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | 102 | | | | | | |
Profit Loss Account Reserve | 60 446 | 59 202 | 59 263 | 69 554 | 64 802 | 65 398 | | | | | | |
Shareholder Funds | 60 546 | 59 302 | 59 363 | 69 654 | 64 902 | 65 500 | | | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 18 750 | 24 698 | 31 935 | 39 172 | 43 909 | 48 646 | 72 371 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 61 572 | 67 423 | 93 916 | 125 764 | 148 676 | 145 154 | 188 523 |
Average Number Employees During Period | | | | | | | | | 14 | 13 | 12 | 12 |
Bank Borrowings Overdrafts | | | 108 670 | | | | | | | 50 000 | 36 667 | 28 561 |
Corporation Tax Payable | | | | | | 5 721 | 37 891 | 19 377 | 17 642 | 25 289 | 29 049 | 51 709 |
Corporation Tax Recoverable | | | | | | | | 5 008 | 5 008 | 5 008 | 5 008 | 27 000 |
Creditors | | | | | | 45 857 | 6 933 | 332 256 | 37 434 | 81 561 | 36 667 | 28 561 |
Dividends Paid | | | | | | 44 000 | 37 050 | | | | | |
Dividends Paid On Shares | | | | | | | | 40 436 | 33 199 | | | |
Fixed Assets | 585 402 | 575 228 | 612 838 | 238 405 | 266 598 | 305 503 | 805 855 | 897 085 | 821 228 | 1 023 457 | 1 047 447 | 990 829 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 14 589 | 11 236 | | 11 602 | 7 383 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | | | | 182 250 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 5 948 | 7 237 | 7 237 | 4 737 | 4 737 | 23 725 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 39 952 | 28 993 | 31 848 | 26 328 | 15 016 | 43 369 |
Intangible Assets | | | | | | 18 750 | 34 780 | 40 436 | 33 199 | 28 462 | 23 725 | |
Intangible Assets Gross Cost | | | | | | 37 500 | 59 478 | 72 371 | 72 371 | 72 371 | 72 371 | |
Issue Equity Instruments | | | | | | 2 | | | | | | |
Net Current Assets Liabilities | -383 635 | -388 706 | -123 442 | -143 084 | -163 457 | -194 146 | -128 808 | -177 844 | -66 218 | 24 953 | 86 623 | 105 103 |
Number Shares Issued Fully Paid | | | | | | | 1 | | | | | |
Other Creditors | | | | | | 45 857 | 6 933 | 240 747 | 37 434 | 31 561 | 198 532 | 9 614 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 34 101 | 2 500 | | 3 416 | 18 538 | |
Other Disposals Property Plant Equipment | | | | | | | 93 940 | 2 500 | 88 400 | 9 167 | 62 519 | |
Other Taxation Social Security Payable | | | | | | 26 067 | 28 516 | 23 140 | 29 141 | 54 677 | 27 486 | 34 532 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | | | | | |
Profit Loss | | | | | | 44 596 | 130 632 | | | | | |
Property Plant Equipment Gross Cost | | | | | | 348 325 | 327 466 | 950 565 | 913 793 | 1 143 671 | 1 168 876 | 1 179 352 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 85 750 | 85 750 | 96 047 | 136 546 | 147 257 | 141 008 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 85 750 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 73 081 | 114 567 | 51 628 | 14 045 | 87 724 | 10 476 |
Total Assets Less Current Liabilities | 201 767 | 486 522 | 489 396 | 95 321 | 103 141 | 111 357 | 166 015 | 719 241 | 755 010 | 1 048 410 | 1 134 070 | 1 095 932 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | | | 225 000 | | |
Trade Creditors Trade Payables | | | | | | 78 131 | 65 893 | 48 992 | 42 555 | 36 048 | 34 094 | 32 133 |
Trade Debtors Trade Receivables | | | | | | 45 540 | 51 968 | 43 956 | 37 160 | 25 668 | 24 190 | 20 760 |
Advances Credits Directors | | | 401 110 | 164 262 | | | | | | | | |
Advances Credits Made In Period Directors | | | 31 500 | 35 633 | | | | | | | | |
Advances Credits Repaid In Period Directors | | | 79 700 | 278 518 | | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 6 667 | | 15 177 | 7 993 | 20 000 | 21 000 | | | | | | |
Administrative Expenses | 116 830 | 125 166 | 127 588 | 149 831 | 140 164 | 152 237 | | | | | | |
Amortisation Intangible Assets Expense | 2 500 | 2 500 | 2 500 | 2 500 | 2 500 | 3 750 | | | | | | |
Bank Overdrafts | 22 984 | 22 984 | 22 984 | | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | | -6 161 | -1 548 | -17 203 | -9 435 | -4 247 | | | | | | |
Cost Sales | 666 067 | 651 931 | 654 175 | 554 613 | 561 630 | 532 095 | | | | | | |
Creditors Due After One Year | 141 221 | 427 220 | 430 033 | 25 667 | 38 239 | 45 857 | | | | | | |
Creditors Due Within One Year | 515 046 | 220 363 | 218 303 | 258 360 | 261 843 | 300 454 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 4 887 | 12 168 | 14 780 | 14 896 | 19 414 | 24 296 | | | | | | |
Gross Profit Loss | 137 364 | 171 636 | 170 458 | 195 247 | 177 528 | 206 611 | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | | -2 909 | | | | | | | | | |
Intangible Fixed Assets Additions | | | | | | 12 500 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 5 000 | 7 500 | 10 000 | 12 500 | 15 000 | 18 750 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 2 500 | 2 500 | 2 500 | 2 500 | 3 750 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 25 000 | 25 000 | 25 000 | 25 000 | 37 500 | | | | | | |
Interest Payable Similar Charges | 7 598 | 29 752 | 23 145 | 13 044 | 3 067 | 4 111 | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | | | | | 48 | 54 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 60 546 | 59 302 | 59 363 | 69 654 | 64 902 | 65 500 | | | | | | |
Number Shares Allotted | | 100 | 100 | 100 | 100 | 1 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | 21 363 | 25 667 | 38 239 | 45 857 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | | 3 958 | 9 652 | 17 893 | 38 785 | | | | | | |
Operating Profit Loss | 20 534 | 46 470 | 42 870 | 45 416 | 37 364 | 54 374 | | | | | | |
Other Creditors Due Within One Year | 430 050 | 437 850 | 116 053 | 171 858 | 152 698 | 151 750 | | | | | | |
Other Interest Receivable Similar Income | | | | | 48 | 54 | | | | | | |
Other Operating Leases Expiring Between Two Five Years | | -4 107 | -1 548 | -9 435 | -1 667 | | | | | | | |
Other Operating Leases Expiring Within One Year | -2 054 | | -2 054 | -7 768 | -4 247 | -7 768 | | | | | | |
Other Taxation Social Security Within One Year | 18 974 | 25 050 | 29 493 | 26 316 | 24 954 | 31 788 | | | | | | |
Profit Loss For Period | 10 027 | 12 256 | 18 061 | 25 291 | 28 548 | 44 596 | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 12 936 | 16 719 | 19 725 | 32 372 | 34 345 | 50 317 | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | 1 | | | | | | |
Tangible Fixed Assets Additions | | 4 494 | 54 890 | 68 789 | 50 107 | 76 673 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 574 067 | 578 561 | 628 951 | 253 545 | 303 652 | 348 325 | | | | | | |
Tangible Fixed Assets Depreciation | 8 665 | 20 833 | 31 113 | 27 640 | 47 054 | 61 572 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 12 168 | 14 780 | 14 896 | 19 414 | 24 296 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 4 500 | 18 369 | | 9 778 | | | | | | |
Tangible Fixed Assets Disposals | | | 4 500 | 444 195 | | 32 000 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 2 909 | 4 463 | 1 664 | 7 081 | 5 797 | 5 721 | | | | | | |
Total Dividend Payment | | 13 500 | 18 000 | 15 000 | 33 300 | 44 000 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 2 909 | 4 463 | 1 664 | 7 081 | 5 797 | 5 721 | | | | | | |
Trade Creditors Within One Year | 43 038 | 34 478 | 45 815 | 50 534 | 66 298 | 78 131 | | | | | | |
Turnover Gross Operating Revenue | 803 431 | 823 859 | 824 633 | 749 860 | 739 158 | 738 706 | | | | | | |
U K Current Corporation Tax On Income For Period | 2 909 | 4 463 | 4 573 | 7 081 | 5 797 | 5 721 | | | | | | |