Profit & Loss |
Date of Accounts |
2011-07-31 | 2012-07-31 | 2013-07-31 | 2014-07-31 | 2015-07-31 | 2016-07-31 | 2017-07-31 | 2018-07-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 | 2023-04-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | -1 304 676 | -1 256 119 | -966 280 | -591 091 | -122 687 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 2 578 | 2 679 | 2 359 | 153 750 | 504 432 | 550 228 | 694 308 | 6 051 | 178 345 |
Current Assets | 114 279 | 226 122 | 892 390 | 1 056 822 | 618 431 | 41 254 | 68 172 | 271 813 | 610 604 | 1 061 926 | 1 755 871 | 2 638 836 | 3 722 146 |
Debtors | 68 660 | 114 812 | 890 676 | 1 056 432 | 615 853 | 38 575 | 65 813 | 118 063 | 106 172 | 511 698 | 1 061 563 | 2 632 785 | 3 543 801 |
Net Assets Liabilities | | | | | -123 686 | -262 119 | 287 029 | 741 150 | 1 072 848 | 1 559 046 | 2 302 713 | 3 109 285 | 3 583 397 |
Other Debtors | | | | | 653 316 | 2 623 | 30 175 | 27 726 | 26 920 | 41 331 | 48 247 | 11 617 | 789 947 |
Property Plant Equipment | | | | | 4 050 021 | 4 001 503 | 3 931 962 | 3 864 342 | 3 787 759 | 3 683 417 | 3 595 062 | 3 504 294 | 3 415 401 |
Cash Bank In Hand | 45 619 | 111 310 | 1 714 | 390 | 2 578 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | -1 304 676 | -1 256 119 | -966 280 | -591 091 | -122 687 | | | | | | | | |
Tangible Fixed Assets | 3 156 269 | 3 145 781 | 3 123 593 | 3 103 292 | 4 050 021 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | | |
Profit Loss Account Reserve | -1 305 676 | -1 257 119 | -967 280 | -592 091 | -123 687 | | | | | | | | |
Shareholder Funds | -1 304 676 | -1 256 119 | -966 280 | -591 091 | -122 687 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | | 10 000 | 10 000 |
Accrued Liabilities Deferred Income | | | | | | | | | | | 119 669 | 183 042 | 167 496 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 228 214 | 316 348 | 416 624 | 507 285 | 619 123 | 730 335 | 832 706 | 936 500 | 1 032 460 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | 6 870 | 25 104 | 13 026 | 7 067 |
Administrative Expenses | | | | | | | | | | | 626 157 | 679 027 | 744 634 |
Amounts Owed By Group Undertakings | | | | | | | | | | | | 2 500 000 | 2 612 500 |
Average Number Employees During Period | | | | | | 62 | 60 | 68 | 73 | 61 | 65 | 64 | 63 |
Bank Borrowings | | | | | 4 539 135 | 2 545 842 | 2 277 517 | 2 378 225 | 2 995 464 | | 2 432 946 | 2 004 747 | 3 250 000 |
Bank Borrowings Overdrafts | | | | | 4 539 135 | 2 281 309 | 1 997 917 | 2 024 925 | 2 602 222 | 2 240 601 | 2 011 019 | 1 600 101 | 3 163 333 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | | | | | | | | -298 158 | |
Bank Overdrafts | | | | | 44 158 | 74 792 | 3 431 | | 6 620 | | | 298 158 | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 354 077 | 694 308 | -292 107 | 178 345 |
Cash Receipts From Sales Interests In Associates | | | | | | | | | | | -100 | | |
Comprehensive Income Expense | | | | | | | | | | | 803 667 | 860 672 | 540 979 |
Corporation Tax Payable | | | | | | | | | 114 490 | 162 575 | 164 326 | 100 852 | |
Cost Sales | | | | | | | | | | | 1 463 376 | 1 366 639 | 1 113 314 |
Creditors | | | | | 4 539 135 | 3 793 440 | 3 187 296 | 2 646 397 | 2 602 222 | 2 240 601 | 2 234 977 | 1 761 559 | 3 163 333 |
Current Tax For Period | | | | | | | | | | | 164 326 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | -313 | -1 348 | -1 859 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | 111 842 | 103 794 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | | 111 842 | 103 794 | 95 960 |
Dividends Paid | | | | | | | | | | | 60 000 | 54 100 | 66 867 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -60 000 | -54 100 | -66 867 |
Dividends Paid On Shares Interim | | | | | | | | | | | 60 000 | 54 100 | 66 867 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | | 167 931 | 428 199 | 2 004 747 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | | 1 526 | 59 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | 15 313 | -410 | -394 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | 25 433 | -97 788 | -8 621 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | 549 965 | 1 571 222 | 911 016 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | -617 | | |
Government Grant Income | | | | | | | | | | | 57 759 | | |
Gross Profit Loss | | | | | | | | | | | 1 595 956 | 1 542 357 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | -162 575 | -63 474 | -100 852 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | -340 231 | 986 415 | -470 452 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 88 134 | 100 276 | 102 941 | 111 838 | 111 212 | 111 842 | 103 794 | 95 960 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | | 91 202 | 78 220 | |
Interest Income From Group Undertakings Participating Interests | | | | | | | | | | | | | 112 500 |
Interest Income On Bank Deposits | | | | | | | | | | | 49 | 25 | 41 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | | | | 49 | 25 | 112 541 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | -91 202 | -84 751 | -204 130 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 91 202 | 84 751 | 204 130 |
Interest Received Classified As Investing Activities | | | | | | | | | | | -31 324 | -80 745 | -143 420 |
Issue Bonus Shares Decrease Increase In Equity | | | | | | | | | | | | -199 | |
Net Cash Generated From Operations | | | | | | | | | | | -564 619 | 506 310 | 206 605 |
Net Current Assets Liabilities | -291 276 | -222 442 | 628 594 | 798 398 | 366 427 | -470 182 | -457 637 | -459 725 | -94 546 | 130 115 | 956 200 | 1 378 774 | 3 341 694 |
Net Finance Income Costs | | | | | | | | | | | 31 324 | 80 745 | 143 420 |
Operating Profit Loss | | | | | | | | | | | 1 027 558 | 863 330 | |
Other Creditors | | | | | 156 624 | 1 512 131 | 1 189 379 | 621 472 | 122 009 | 133 670 | 223 958 | 14 832 | 34 296 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 9 471 | | |
Other Disposals Property Plant Equipment | | | | | | | | | | | 11 088 | | |
Other Interest Expense | | | | | | | | | | | | 5 005 | 8 072 |
Other Interest Income | | | | | | | | | | | 31 275 | 80 720 | 30 879 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 31 324 | 80 745 | 143 420 |
Other Operating Income Format1 | | | | | | | | | | | 57 759 | | |
Other Remaining Borrowings | | | | | | 1 512 131 | 1 189 379 | 621 472 | | | 250 000 | 332 700 | |
Other Taxation Social Security Payable | | | | | 22 918 | 25 070 | 24 807 | 143 280 | 143 466 | 26 601 | 19 733 | 21 158 | 23 732 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 22 882 | 26 395 | 19 599 |
Prepayments Accrued Income | | | | | | | | | | | 36 920 | 56 986 | 45 602 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | -1 000 | | |
Profit Loss | | | | | | | | | | | 803 667 | 860 672 | 540 979 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | 967 680 | 859 324 | 539 120 |
Property Plant Equipment Gross Cost | | | | | 4 278 235 | 4 317 851 | 4 348 586 | 4 371 627 | 4 406 882 | 4 413 752 | 4 427 768 | 4 440 794 | 4 447 861 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | 17 070 | 18 143 | 13 885 | 13 572 | | |
Purchase Property Plant Equipment | | | | | | | | | | | -25 104 | -13 026 | -7 067 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | | 250 000 | 82 700 | -332 700 |
Social Security Costs | | | | | | | | | | | 104 150 | 114 429 | |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 1 518 658 | 1 424 559 | 1 122 492 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | 13 572 | 12 224 | 10 365 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 183 859 | 163 272 | 134 780 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | | | -37 630 | -179 523 | -156 393 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 164 013 | -1 348 | -1 859 |
Total Assets Less Current Liabilities | 2 864 993 | 2 923 339 | 3 752 187 | 3 901 690 | 4 416 448 | 3 531 321 | 3 474 325 | 3 404 617 | 3 693 213 | 3 813 532 | 4 551 262 | 4 883 068 | 6 757 095 |
Total Borrowings | | | | | 4 583 293 | 2 620 634 | 2 280 948 | 2 378 225 | 3 002 084 | | 2 682 946 | 2 635 605 | 3 250 000 |
Trade Creditors Trade Payables | | | | | 29 303 | 38 646 | 55 933 | 45 867 | 39 813 | 52 538 | 32 367 | 66 132 | 68 261 |
Trade Debtors Trade Receivables | | | | | -37 463 | 35 952 | 35 638 | 90 337 | 79 252 | 20 367 | 31 932 | 64 182 | 84 482 |
Turnover Revenue | | | | | | | | | | | 3 059 332 | 2 908 996 | |
Wages Salaries | | | | | | | | | | | 1 391 626 | 1 283 735 | 1 005 866 |
Director Remuneration | | | | | | | | | | | 65 000 | 65 000 | 45 000 |
Creditors Due After One Year | 4 169 669 | 4 170 552 | 4 718 467 | 4 492 781 | 4 539 135 | | | | | | | | |
Creditors Due Within One Year | 405 555 | 448 564 | 263 796 | 258 424 | 252 004 | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 12 280 | | | | | |
Disposals Property Plant Equipment | | | | | | | | 13 575 | | | | | |
Number Shares Allotted | | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | | | | |
Provisions For Liabilities Charges | | 8 006 | | | | | | | | | | | |
Secured Debts | 3 006 676 | 3 066 359 | 1 715 381 | 1 715 381 | 1 708 946 | | | | | | | | |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | | |
Tangible Fixed Assets Additions | | 27 159 | 9 492 | 10 023 | 975 964 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 3 259 868 | 3 287 027 | 3 296 519 | 3 302 271 | 4 278 235 | | | | | | | | |
Tangible Fixed Assets Depreciation | 103 599 | 141 246 | 172 926 | 198 979 | 228 214 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 37 647 | 31 680 | 26 053 | 29 235 | | | | | | | | |
Tangible Fixed Assets Disposals | | | | 4 271 | | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 39 616 | 30 735 | 36 616 | 35 255 | | | | |