Profit & Loss |
Date of Accounts |
2013-01-31 | 2014-01-31 | 2015-01-31 | 2016-01-31 | 2017-01-31 | 2018-01-31 | 2019-01-31 | 2020-01-31 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 11 072 | 38 321 | 40 955 | 50 960 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 89 412 | 99 851 | 171 434 | 81 991 | 245 748 | 128 848 | 16 082 | 238 312 |
Current Assets | 21 408 | 58 528 | 45 227 | 98 749 | 126 889 | 200 292 | 195 354 | 439 801 | 139 521 | | |
Debtors | 3 065 | 3 898 | 4 980 | 12 778 | 14 610 | 11 324 | 83 372 | 145 450 | 10 673 | 176 231 | 151 837 |
Net Assets Liabilities | | | | 50 960 | 55 736 | 97 478 | 23 206 | 87 908 | -132 100 | 27 521 | 71 719 |
Other Debtors | | | | 12 778 | 14 610 | | 25 599 | 34 298 | 7 549 | 2 700 | 1 719 |
Property Plant Equipment | | | | 68 742 | 62 089 | 89 217 | 208 397 | 263 796 | 3 370 | 5 268 | 27 732 |
Total Inventories | | | | 9 337 | 12 428 | 17 534 | 29 991 | 48 603 | | | 8 349 |
Cash Bank In Hand | 18 343 | 47 523 | 27 943 | 89 412 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 11 072 | 38 321 | 40 955 | 50 960 | | | | | | | |
Stocks Inventory | | 7 107 | 17 284 | 9 337 | | | | | | | |
Tangible Fixed Assets | 28 924 | 65 748 | 72 611 | 68 742 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | | | | | | | |
Profit Loss Account Reserve | 11 070 | 38 319 | 40 953 | 50 958 | | | | | | | |
Shareholder Funds | 11 072 | 38 321 | 40 955 | 50 960 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities | | | | | 17 303 | 8 048 | | 7 964 | 48 314 | | |
Accrued Liabilities Deferred Income | | | | | | | | | 48 314 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 61 967 | 79 656 | 106 721 | 164 342 | 241 143 | 9 345 | 10 684 | 11 634 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 142 | | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 11 036 | 54 193 | 176 801 | | | | |
Administrative Expenses | | | | | | 253 322 | 483 370 | | | | |
Amounts Owed By Related Parties | | | | | | | 47 097 | | | | |
Amounts Owed To Directors | | | | | | | | | | 3 970 | 186 867 |
Average Number Employees During Period | | | | | | | | 88 | 63 | 3 | 6 |
Balances With Banks | | | | | | 170 822 | 73 872 | | | | |
Bank Borrowings | | | | | | | | 80 135 | 41 667 | | |
Bank Borrowings Overdrafts | | | | | | | | | 41 667 | 33 334 | 20 370 |
Cash Cash Equivalents | | | | | | 171 434 | 81 991 | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | 99 851 | 171 434 | | | | |
Cash On Hand | | | | | | 612 | 8 119 | | | | |
Comprehensive Income Expense | | | | 75 349 | 69 016 | 105 982 | -14 652 | | | | |
Corporation Tax Payable | | | | | | | | | 22 006 | 38 121 | 12 130 |
Cost Sales | | | | | | 1 151 106 | 1 770 049 | | | | |
Creditors | | | | 115 561 | 120 825 | 175 080 | 67 173 | 80 135 | 41 667 | 33 334 | 20 370 |
Current Tax For Period | | | | | | 19 766 | -19 766 | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 4 534 | 142 | | | | |
Depreciation Amortisation Expense | | | | | | 27 065 | 57 621 | | | | |
Depreciation Expense Property Plant Equipment | | | | | | 27 065 | 57 621 | | | | |
Depreciation Rate Used For Property Plant Equipment | | | | | | | | | | 25 | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | -253 194 | | |
Disposals Property Plant Equipment | | | | | | | | | -492 225 | | |
Dividend Per Share Final | | | | | | 32 120 | 29 810 | | | | |
Dividend Per Share Interim | | | | | | | | | 46 850 | | |
Dividends Paid | | | | -65 344 | -64 240 | -64 240 | -59 620 | | | | |
Dividends Paid Classified As Financing Activities | | | | | | -64 240 | -59 620 | | | | |
Dividends Paid On Shares Interim | | | | | | | | | 93 700 | | |
Financial Commitments Other Than Capital Commitments | | | | | | | | 826 146 | 454 093 | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | 128 333 | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -38 278 | -94 601 | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -3 286 | 72 048 | | | | |
Gain Loss In Cash Flows From Change In Inventories | | | | | | 5 106 | 12 457 | | | | |
Gross Amount Due To Customers For Construction Contract Work As Liability | | | | | | 2 162 | 4 848 | | | | |
Gross Profit Loss | | | | | | 383 604 | 450 121 | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | 3 789 | 14 796 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 71 583 | -89 443 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 17 689 | 27 065 | 57 621 | | 21 395 | 1 339 | 950 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 1 027 | | | | |
Interest Paid Classified As Financing Activities | | | | | | | -1 027 | | | | |
Interest Paid Classified As Operating Activities | | | | | | | 1 027 | | | | |
Interest Payable Similar Charges Finance Costs | | | | | | | 1 027 | | | | |
Net Cash Flows From Used In Financing Activities | | | | | | -64 240 | 67 686 | | | | |
Net Cash Flows From Used In Operating Activities | | | | | | 190 016 | 19 672 | | | | |
Net Cash Generated From Operations | | | | | | 193 805 | 34 468 | | | | |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | 157 347 | 24 372 | | | | |
Net Current Assets Liabilities | -15 085 | -14 681 | -11 534 | 19 438 | 6 064 | 25 212 | -100 925 | -62 586 | -93 803 | | |
Nominal Value Allotted Share Capital | | | | | | | | | 2 | 2 | 2 |
Number Shares Issued Fully Paid | | | | | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Operating Profit Loss | | | | | | 130 282 | -33 249 | | | | |
Other Creditors | | | | 42 794 | 19 460 | 37 486 | | 126 326 | 28 392 | 70 080 | 80 494 |
Other Inventories | | | | 9 337 | 12 428 | 17 534 | 29 991 | | | | |
Other Payables Accrued Expenses | | | | | | 8 048 | 35 735 | | | | |
Other Provisions Balance Sheet Subtotal | | | | | | | | | | 11 122 | 16 682 |
Other Remaining Borrowings | | | | | | | 67 173 | | | | |
Other Taxation Payable | | | | | | | | | 118 031 | 3 861 | 17 018 |
Par Value Share | 1 | 1 | 1 | 1 | | 1 | 1 | | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | | | | | | 1 679 | 8 272 | | | | |
Prepayments | | | | | 14 610 | 11 324 | 10 676 | 5 619 | | | |
Prepayments Accrued Income | | | | | | | | | | 167 846 | 39 234 |
Profit Loss | | | | 75 349 | 69 016 | 105 982 | -14 652 | | | | |
Profit Loss On Ordinary Activities Before Tax | | | | | | 130 282 | -34 276 | | | | |
Property Plant Equipment Gross Cost | | | | 130 709 | 141 745 | 195 938 | 372 739 | 504 939 | 12 714 | 15 952 | 39 366 |
Provisions | | | | | | 16 951 | 17 093 | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | 13 748 | 12 417 | 16 951 | 17 093 | 33 167 | | | |
Purchase Property Plant Equipment | | | | | | -54 193 | -176 801 | | | | |
Revenue From Sale Goods | | | | | | 1 534 710 | 2 220 170 | | | | |
Taxation Social Security Payable | | | | 42 970 | 55 103 | 62 460 | 94 359 | 183 834 | 140 037 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 24 300 | -19 624 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | | 3 237 | 23 414 |
Total Assets Less Current Liabilities | 13 839 | 51 067 | 61 077 | 88 180 | 68 153 | 114 429 | 107 472 | 201 210 | -90 433 | | |
Total Borrowings | | | | | | | 67 173 | 80 135 | 41 667 | | |
Total Operating Lease Payments | | | | | | 3 707 | 6 074 | | | | |
Trade Creditors Trade Payables | | | | 29 797 | 28 959 | 67 086 | 97 804 | 145 548 | 8 248 | 1 239 | 10 302 |
Trade Debtors Trade Receivables | | | | | | | | | 3 124 | 5 685 | 110 884 |
Turnover Revenue | | | | | | 1 534 710 | 2 220 170 | | | | |
Unpaid Contributions To Pension Schemes | | | | | | 762 | 2 373 | | | | |
Amount Specific Advance Or Credit Directors | | | | | | | | | 3 955 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | -6 743 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | 116 231 | | |
Director Remuneration | | | | | 18 750 | 18 960 | 18 089 | | | | |
Advances Credits Directors | | | | | | | 52 766 | | | | |
Creditors Due Within One Year | 36 493 | 73 209 | 61 741 | 92 089 | | | | | | | |
Number Shares Allotted | 2 | 2 | 2 | 2 | | | | | | | |
Provisions For Liabilities Charges | 2 767 | 12 746 | 14 522 | 13 748 | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 2 | | | | | | | | |
Tangible Fixed Assets Additions | 34 898 | 52 714 | 27 393 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 34 898 | 87 612 | 115 005 | | | | | | | | |
Tangible Fixed Assets Depreciation | 5 974 | 21 864 | 42 394 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 5 974 | 15 890 | 20 530 | | | | | | | | |
Accruals Deferred Income | | | -5 600 | -23 472 | | | | | | | |
Fixed Assets | | | 72 611 | 68 742 | | | | | | | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | 4 980 | 12 778 | | | | | | | |