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 | 2020-12-31 | 2021-12-31 | 2022-11-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 65 488 | 137 883 | 183 704 | 218 622 | 224 670 | 242 252 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 72 006 | 39 481 | 751 | 7 480 | 93 390 | 91 798 | 8 743 |
Current Assets | 336 054 | 531 692 | 530 691 | 520 027 | 555 137 | 716 986 | 832 825 | 877 045 | 719 853 | 574 512 | 445 237 | 712 157 |
Debtors | 254 005 | 491 254 | 473 057 | 474 970 | 437 524 | 460 550 | 518 625 | 592 403 | 463 136 | 238 250 | 155 424 | 302 425 |
Net Assets Liabilities | | | | | | 242 253 | 283 187 | 281 759 | 572 393 | 464 476 | 287 021 | 364 376 |
Other Debtors | | | | 9 801 | 10 765 | 741 | 10 795 | 2 162 | 12 811 | | | |
Property Plant Equipment | | | | | | 714 281 | 634 025 | 618 209 | 923 107 | 856 774 | 808 276 | 767 918 |
Total Inventories | | | | | | 184 430 | 274 719 | 283 891 | 249 237 | 242 872 | 198 015 | 400 989 |
Cash Bank In Hand | 51 404 | 10 324 | 21 511 | 14 628 | 65 834 | 72 006 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 65 488 | 137 883 | 183 704 | | | | | | | | | |
Stocks Inventory | 30 645 | 30 114 | 36 123 | 30 429 | 51 779 | 184 430 | | | | | | |
Tangible Fixed Assets | 41 507 | 407 763 | 399 146 | 388 056 | 424 308 | 714 281 | | | | | | |
Trade Debtors | | | | 465 169 | 426 759 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 65 388 | 137 783 | 183 604 | 218 522 | 224 570 | 242 152 | | | | | | |
Shareholder Funds | 65 488 | 137 883 | 183 704 | 218 622 | 224 670 | 242 252 | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | | | 15 654 | 32 676 | 3 233 | 11 813 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 239 698 | 330 605 | 416 336 | 431 366 | 520 498 | 579 182 | 631 128 |
Amounts Owed By Group Undertakings | | | | | | | | | | 27 556 | 7 929 | 8 429 |
Amounts Owed To Group Undertakings | | | | | | | | | | | 12 000 | |
Average Number Employees During Period | | | | | | | | | 28 | 11 | 11 | 11 |
Bank Borrowings Overdrafts | | | | 202 563 | 256 474 | 237 931 | 224 717 | 208 512 | 193 822 | 431 288 | 335 490 | 289 779 |
Comprehensive Income Expense | | | | | | | | 8 172 | 324 984 | -69 193 | | |
Corporation Tax Payable | | | | | | | 1 901 | | | | | |
Corporation Tax Recoverable | | | | | | 3 836 | | 5 737 | 27 491 | 25 896 | | |
Creditors | | | | | | 459 772 | 414 949 | 400 832 | 344 825 | 534 931 | 493 110 | 484 319 |
Dividends Paid | | | | | | | | 9 600 | 34 350 | 38 724 | | |
Finance Lease Liabilities Present Value Total | | | | | | | | | 151 003 | 103 643 | 57 620 | 15 431 |
Fixed Assets | 41 507 | 407 763 | 399 146 | | | | | | 923 107 | 857 046 | 808 548 | 768 190 |
Further Item Creditors Component Total Creditors | | | | | | | | | | | 100 000 | 179 109 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 195 691 | 149 667 | 103 643 | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | | | 332 331 | | | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | | | 43 810 | 10 281 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 90 907 | 85 730 | 65 194 | 102 328 | 66 135 | 51 946 |
Investments Fixed Assets | | | | | | | | | | 272 | 272 | 272 |
Investments In Group Undertakings Participating Interests | | | | | | | | | | 272 | 272 | 272 |
Net Current Assets Liabilities | 30 746 | -21 198 | 19 985 | 44 678 | 73 292 | 24 613 | 95 961 | 94 892 | 65 481 | 215 368 | 13 966 | 143 018 |
Number Shares Issued Fully Paid | | | | | | | 100 | 100 | | | | |
Other Comprehensive Income Expense Before Tax | | | | | | | | | 288 521 | | | |
Other Creditors | | | | | | 221 841 | 190 232 | 192 320 | 151 003 | 143 443 | 135 841 | 228 665 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 2 521 | 13 195 | 7 450 | |
Other Disposals Property Plant Equipment | | | | | | | | | 3 750 | 14 500 | 8 000 | |
Other Taxation Social Security Payable | | | | | | 51 376 | 66 833 | 65 115 | 77 596 | 55 555 | 59 094 | 82 071 |
Par Value Share | | | | 1 | 1 | 1 | 1 | 1 | | | | |
Prepayments Accrued Income | | | | | | | | | 12 811 | 5 486 | 8 445 | 2 771 |
Profit Loss | | | | | | | | 8 172 | 36 463 | -58 912 | | |
Property Plant Equipment Gross Cost | | | | | | 953 980 | 964 630 | 1 034 545 | 1 354 473 | 1 377 273 | 1 387 460 | 1 399 046 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 36 870 | 31 850 | 30 510 | 71 370 | 73 007 | 42 383 | 62 513 |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | -47 643 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 10 650 | 69 915 | 38 990 | 37 300 | 18 185 | 11 586 |
Total Assets Less Current Liabilities | 72 253 | 386 565 | 419 131 | 432 734 | 497 600 | 738 894 | 729 986 | 713 101 | 988 588 | 1 072 414 | 822 514 | 911 208 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | | 284 688 | | | |
Trade Creditors Trade Payables | | | | | | 302 569 | 224 292 | 247 138 | 164 764 | 71 547 | 108 416 | 144 366 |
Trade Debtors Trade Receivables | | | | | | 455 974 | 507 830 | 584 504 | 422 834 | 179 312 | 139 050 | 291 225 |
Creditors Due After One Year Total Noncurrent Liabilities | | 235 330 | | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 305 308 | 552 890 | | | | | | | | | | |
Provisions For Liabilities Charges | 6 765 | 13 352 | 13 260 | 5 461 | 15 543 | 36 870 | | | | | | |
Tangible Fixed Assets Additions | | 385 910 | 17 765 | | 59 738 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 155 378 | 541 289 | 559 054 | 572 909 | 632 647 | | | | | | | |
Tangible Fixed Assets Depreciation | 113 871 | 133 526 | 159 908 | 184 853 | 208 339 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 19 654 | | | | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | 17 195 | 16 247 | | | | | | | |
Administrative Expenses | | | | 142 838 | 140 307 | | | | | | | |
Bank Overdrafts | | | | 7 160 | 5 101 | | | | | | | |
Cost Sales | | | | 1 314 830 | 1 221 452 | | | | | | | |
Creditors Due After One Year | | 235 330 | 222 167 | 208 651 | 257 387 | 459 772 | | | | | | |
Creditors Due Within One Year | | 552 890 | 510 706 | 475 349 | 481 845 | 692 373 | | | | | | |
Depreciation Tangible Fixed Assets Expense | | | | 24 945 | 23 486 | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | | | 5 461 | 15 543 | | | | | | | |
Gross Profit Loss | | | | 252 382 | 238 662 | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | | | -7 862 | -1 925 | | | | | | | |
Interest Payable Similar Charges | | | | 29 699 | 35 573 | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | | | | 218 622 | 224 670 | | | | | | | |
Number Shares Allotted | | | | 100 | 100 | 100 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | | 6 088 | 913 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | | | 5 175 | 5 175 | | | | | | | |
Operating Profit Loss | | | | 109 544 | 98 355 | | | | | | | |
Other Creditors Due Within One Year | | | | 128 075 | 169 816 | | | | | | | |
Other Interest Receivable | | | | 40 | 5 | | | | | | | |
Other Interest Receivable Similar Income | | | | 40 | 5 | | | | | | | |
Other Taxation Social Security Within One Year | | | | 82 895 | 52 723 | | | | | | | |
Pensions Costs Defined Contribution Schemes | | | | 15 175 | 20 384 | | | | | | | |
Profit Loss For Period | | | | 79 085 | 50 794 | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | | | 79 885 | 62 787 | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | | | 10 082 | | | | | | | |
Instalment Debts Due After5 Years | | 190 144 | 183 224 | | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 26 382 | | 23 486 | | | | | | | |
Share Capital Allotted Called Up Paid | | | 100 | 100 | 100 | 100 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | | 800 | 11 993 | | | | | | | |
Total Dividend Payment | | | | | 44 746 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | | | | 8 599 | 1 911 | | | | | | | |
Trade Creditors Within One Year | | | | 252 044 | 249 030 | | | | | | | |
Turnover Gross Operating Revenue | | | | 1 567 212 | 1 460 114 | | | | | | | |
U K Current Corporation Tax On Income For Period | | | | 16 461 | 3 836 | | | | | | | |