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 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 337 134 | 387 698 | 524 772 | 423 087 | 650 441 | 709 151 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 111 950 | 123 584 | 130 747 | 188 221 | 321 862 | 332 983 | | | | | | |
Cash Bank On Hand | | | | | | 332 983 | 502 551 | 686 512 | 595 602 | 1 090 694 | 1 570 979 | 2 478 260 |
Current Assets | 446 290 | 567 197 | 789 313 | 990 359 | 1 254 961 | 1 481 562 | 1 468 361 | 2 276 618 | 2 338 646 | 2 663 373 | 5 339 147 | 6 331 371 |
Debtors | 326 840 | 435 613 | 648 566 | 790 578 | 918 099 | 1 133 579 | 950 810 | 1 575 106 | 1 723 044 | 1 557 679 | 3 753 168 | 3 817 902 |
Net Assets Liabilities | | | | | | 709 151 | 666 453 | 1 258 959 | 1 455 639 | 1 727 876 | 2 199 874 | 3 249 073 |
Net Assets Liabilities Including Pension Asset Liability | 337 134 | 387 698 | 524 772 | 423 087 | 650 441 | 709 151 | | | | | | |
Other Debtors | | | | | | 39 408 | 20 788 | 44 824 | 37 663 | 36 509 | 102 434 | 48 033 |
Property Plant Equipment | | | | | | 655 110 | 771 110 | 1 166 508 | 1 483 259 | 1 570 482 | 1 651 550 | 2 413 953 |
Stocks Inventory | 7 500 | 8 000 | 10 000 | 11 560 | 15 000 | 15 000 | | | | | | |
Tangible Fixed Assets | 301 264 | 295 785 | 370 598 | 515 503 | 548 467 | 655 110 | | | | | | |
Total Inventories | | | | | | 15 000 | 15 000 | 15 000 | 20 000 | 15 000 | 15 000 | 35 209 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 200 | 200 | | | | | | |
Profit Loss Account Reserve | 337 034 | 387 598 | 524 672 | 422 987 | 650 241 | 708 951 | | | | | | |
Shareholder Funds | 337 134 | 387 698 | 524 772 | 423 087 | 650 441 | 709 151 | | | | | | |
|
Other Financial Data |
Secured Debts | 130 479 | 95 575 | 249 827 | 365 426 | 361 166 | 420 012 | | | | | | |
Audit Fees Expenses | | | | | | | | | | | | 10 000 |
Dividend Recommended By Directors | | | | | | | | | | | | 1 110 000 |
Accrued Liabilities Deferred Income | | | | | | 16 934 | 14 286 | 14 824 | 10 572 | 15 961 | 28 827 | 62 493 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 500 930 | 519 778 | 801 148 | 901 779 | 1 114 514 | 1 525 938 | 1 869 835 |
Amounts Owed To Group Undertakings | | | | | | 70 581 | 93 242 | 85 774 | 31 282 | | 619 755 | 107 640 |
Average Number Employees During Period | | | | | | 43 | 46 | 52 | 69 | 69 | 70 | 103 |
Bank Borrowings Overdrafts | | | | | | | | 184 | | | | |
Capital Commitments | | | | | | | | 104 068 | 156 360 | 486 273 | 486 273 | 26 250 |
Corporation Tax Payable | | | | | | 101 240 | 84 406 | 196 029 | 63 026 | 70 987 | 306 143 | 301 841 |
Creditors | | | | | | 175 259 | 345 833 | 576 185 | 694 551 | 773 463 | 849 892 | 1 297 065 |
Creditors Due After One Year | | 41 930 | 144 086 | 217 038 | 194 173 | 175 259 | | | | | | |
Creditors Due Within One Year | | 395 217 | 460 499 | 819 759 | 891 634 | 1 166 744 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 160 055 | | 289 343 | 214 306 | 100 040 | 203 542 |
Disposals Property Plant Equipment | | | | | | | 225 490 | | 381 284 | 306 000 | 161 037 | 322 657 |
Dividends Paid | | | | | | | 290 000 | | | | 1 072 000 | 1 110 000 |
Finance Lease Liabilities Present Value Total | | | | | | 175 259 | 345 833 | 576 185 | 694 551 | 773 463 | 488 966 | 733 168 |
Increase Decrease In Property Plant Equipment | | | | | | | 344 097 | 636 877 | 75 987 | 11 594 | 572 495 | 1 402 336 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 178 903 | 281 370 | 389 974 | 427 041 | 511 464 | 547 439 |
Merchandise | | | | | | 15 000 | 15 000 | 15 000 | 20 000 | 15 000 | | |
Net Current Assets Liabilities | 121 601 | 171 980 | 328 814 | 170 600 | 363 327 | 314 818 | 337 693 | 771 623 | 811 249 | 1 107 766 | 1 611 761 | 2 510 005 |
Number Shares Allotted | | | 100 | 100 | 100 | 100 | | | | | | |
Number Shares Issued Fully Paid | | | | | | | 100 | 100 | 100 | 100 | 100 | 100 |
Other Creditors | | | | | | 6 553 | 6 163 | 6 307 | 7 439 | 45 057 | 40 290 | 11 322 |
Other Taxation Social Security Payable | | | | | | 129 936 | 117 912 | 70 570 | 60 225 | 384 314 | 870 654 | 470 537 |
Par Value Share | | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Prepayments Accrued Income | | | | | | 21 431 | 17 072 | 27 073 | 19 971 | 39 307 | 34 730 | 60 652 |
Profit Loss | | | | | | | 247 302 | | | | 1 543 998 | 2 159 199 |
Property Plant Equipment Gross Cost | | | | | | 1 156 040 | 1 290 888 | 1 967 656 | 2 385 038 | 2 684 996 | 3 177 488 | 4 283 788 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 85 518 | 96 517 | 102 987 | 144 318 | 176 909 | 213 545 | 377 820 |
Provisions For Liabilities Charges | 36 073 | 38 137 | 30 554 | 45 978 | 67 180 | 85 518 | | | | | | |
Share Capital Allotted Called Up Paid | | 100 | 100 | 100 | 100 | 100 | | | | | | |
Tangible Fixed Assets Additions | | 75 589 | 299 157 | 317 018 | 203 036 | 277 592 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 175 669 | 1 157 313 | 624 584 | 868 582 | 973 128 | 1 156 040 | | | | | | |
Tangible Fixed Assets Depreciation | 874 405 | 861 528 | 253 986 | 353 079 | 424 661 | 500 930 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 112 671 | 144 929 | 134 474 | 131 632 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 720 213 | 45 836 | 62 892 | 55 363 | | | | | | |
Tangible Fixed Assets Disposals | | -93 945 | 831 886 | 73 020 | 98 490 | 94 680 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 360 338 | 676 768 | 798 666 | 605 958 | 653 529 | 1 428 957 |
Total Assets Less Current Liabilities | 422 865 | 467 765 | 699 412 | 686 103 | 911 794 | 969 928 | 1 108 803 | 1 938 131 | 2 294 508 | 2 678 248 | 3 263 311 | 4 923 958 |
Trade Creditors Trade Payables | | | | | | 595 056 | 624 150 | 854 794 | 958 420 | 683 449 | 1 707 721 | 2 131 801 |
Trade Debtors Trade Receivables | | | | | | 1 072 740 | 912 950 | 1 446 970 | 1 665 410 | 1 425 270 | 3 650 734 | 3 709 217 |
Administrative Expenses | | | | | | | | | | | 1 406 396 | 1 787 642 |
Amounts Owed By Group Undertakings | | | | | | | | | | 56 593 | | |
Applicable Tax Rate | | | | | | | | | | | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | 1 570 979 | |
Cost Sales | | | | | | | | | | | 10 190 580 | 14 119 925 |
Current Tax For Period | | | | | | | | | | | 306 143 | 300 891 |
Depreciation Amortisation Expense | | | | | | | | | | | 511 465 | 547 439 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | 66 452 | 67 198 |
Dividend Per Share Interim | | | | | | | | | | | | 1 100 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -1 072 000 | -1 110 000 |
Dividends Paid On Shares | | | | | | | | | | | 1 072 000 | 1 110 000 |
Dividends Paid On Shares Interim | | | | | | | | | | | 72 000 | 110 000 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | | 13 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | 1 888 601 | -146 364 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | -2 195 489 | -64 734 |
Gross Profit Loss | | | | | | | | | | | 3 311 834 | 4 516 903 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | -70 987 | -305 193 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | 480 285 | 907 281 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | | -5 000 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | | | 20 209 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | | 89 750 | 108 980 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | | -13 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 89 750 | 108 993 |
Key Management Personnel Compensation Total | | | | | | | | | | | 275 543 | 310 383 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | 1 520 045 | 1 820 517 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | 20 037 | -92 494 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | -2 020 367 | -2 635 304 |
Net Cash Generated From Operations | | | | | | | | | | | -2 181 104 | -3 049 490 |
Operating Profit Loss | | | | | | | | | | | 1 976 527 | 2 733 358 |
Other Deferred Tax Expense Credit | | | | | | | | | | | 36 636 | 164 275 |
Other Operating Income Format1 | | | | | | | | | | | 71 089 | 4 097 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | -449 888 | -710 961 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 48 917 | 70 990 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | -60 997 | -119 115 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | 1 886 777 | 2 624 365 |
Provisions | | | | | | | | | | | 213 545 | 377 820 |
Purchase Property Plant Equipment | | | | | | | | | | | -81 034 | -26 621 |
Social Security Costs | | | | | | | | | | | 226 884 | 338 147 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 2 732 324 | 3 694 109 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 358 488 | 498 629 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 377 | 7 711 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 342 779 | 465 166 |
Turnover Revenue | | | | | | | | | | | 13 502 414 | 18 636 828 |
Wages Salaries | | | | | | | | | | | 2 456 523 | 3 284 972 |
Creditors Due After One Year Total Noncurrent Liabilities | 49 658 | 41 930 | | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 324 689 | 395 217 | | | | | | | | | | |
Fixed Assets | 301 264 | 295 785 | | | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 79 044 | | | | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | -91 921 | | | | | | | | | | |