Profit & Loss |
Date of Accounts |
2014-04-30 | 2015-04-30 | 2016-04-30 | 2017-04-30 | 2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-04-30 |
Currency |
| | | | | | | |
Net Worth | 19 892 | 48 526 | 32 110 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 77 700 | 292 087 | 86 404 | 199 774 | 69 215 | 128 189 |
Current Assets | 16 910 | 57 464 | 284 002 | 453 261 | 426 890 | 511 049 | 107 226 | 221 040 |
Debtors | 3 385 | 23 951 | 206 302 | 160 674 | 340 486 | 311 275 | 38 011 | 92 851 |
Net Assets Liabilities | | | 53 238 | 308 301 | 340 974 | 386 541 | -32 377 | -86 589 |
Other Debtors | | | 6 441 | 22 475 | 6 888 | 66 383 | 4 041 | 10 360 |
Property Plant Equipment | | | 217 345 | 257 600 | 439 169 | 402 773 | 347 107 | 253 227 |
Cash Bank In Hand | 13 525 | 33 513 | 77 700 | | | | | |
Intangible Fixed Assets | | | 22 666 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 19 892 | 48 526 | 32 110 | | | | | |
Tangible Fixed Assets | 19 156 | 72 615 | 217 345 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 3 | | | | | |
Profit Loss Account Reserve | 19 890 | 48 524 | 32 107 | | | | | |
Shareholder Funds | 19 892 | 48 526 | 32 110 | | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | 17 334 | 21 334 | 25 334 | 29 334 | 33 334 | 37 334 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 241 172 | 364 101 | 508 497 | 629 841 | 699 211 | 782 094 |
Average Number Employees During Period | | | | 13 | | 31 | 23 | 14 |
Bank Borrowings Overdrafts | | | | 118 360 | 75 861 | 52 031 | 106 268 | 312 748 |
Corporation Tax Payable | | | | 69 366 | 28 922 | | | |
Corporation Tax Recoverable | | | | | | 61 346 | | 34 060 |
Creditors | | | 427 306 | 118 360 | 75 861 | 116 614 | 149 851 | 334 843 |
Dividends Paid | | | | | | | 133 600 | |
Dividends Paid On Shares | | | | | | 10 666 | 6 666 | |
Fixed Assets | | 72 615 | 240 011 | 276 269 | 453 838 | 413 442 | 353 776 | 255 896 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 555 895 | 509 473 | 415 380 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 4 000 | 4 000 | 4 000 | 4 000 | 4 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 122 929 | 144 396 | 122 889 | 101 560 | 96 295 |
Intangible Assets | | | 22 666 | 18 666 | 14 666 | 10 666 | 6 666 | 2 666 |
Intangible Assets Gross Cost | | | 40 000 | 40 000 | 40 000 | 40 000 | 40 000 | |
Investments Fixed Assets | | | | 3 | 3 | 3 | 3 | 3 |
Investments In Group Undertakings Participating Interests | | | | | | 3 | 3 | 3 |
Net Current Assets Liabilities | 736 | 9 952 | -164 432 | 199 336 | 14 428 | 144 241 | -173 757 | 52 416 |
Number Shares Issued Fully Paid | | | | | | | 260 | 156 |
Other Creditors | | | 360 497 | 105 169 | 207 820 | 64 583 | 43 583 | 22 095 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 1 545 | 32 190 | 13 412 |
Other Disposals Property Plant Equipment | | | | | | 2 060 | 35 869 | 15 837 |
Other Taxation Social Security Payable | | | 50 871 | 125 449 | 107 877 | 78 034 | 87 772 | 43 412 |
Payments To Acquire Own Shares | | | | | | | | -3 999 |
Profit Loss | | | | | | | -285 318 | -50 212 |
Property Plant Equipment Gross Cost | | | 458 517 | 621 701 | 947 666 | 1 032 614 | 1 046 318 | 1 035 321 |
Provisions For Liabilities Balance Sheet Subtotal | | | 43 469 | 48 944 | 51 431 | 54 528 | 62 545 | 60 058 |
Redemption Shares Decrease In Equity | | | | | | | | 1 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 163 184 | 325 965 | 87 008 | 49 573 | 4 840 |
Total Assets Less Current Liabilities | 19 892 | 82 567 | 96 707 | 475 605 | 468 266 | 557 683 | 180 019 | 308 312 |
Trade Creditors Trade Payables | | | 17 478 | 20 934 | 45 692 | 29 434 | 22 348 | 32 314 |
Trade Debtors Trade Receivables | | | 199 861 | 138 199 | 333 598 | 183 546 | 33 970 | 48 431 |
Administrative Expenses | 57 015 | 197 403 | 547 650 | | | | | |
Amortisation Intangible Assets Expense | | | 1 667 | | | | | |
Cost Sales | 34 800 | 182 567 | 240 437 | | | | | |
Creditors Due After One Year | | 19 518 | | | | | | |
Creditors Due Within One Year | 16 174 | 47 512 | 448 434 | | | | | |
Debtors Due Within One Year | 3 385 | 23 951 | 206 302 | | | | | |
Depreciation Tangible Fixed Assets Expense | 6 512 | 12 501 | 65 624 | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | 14 523 | 43 469 | | | | | |
Distribution Costs | | | 3 060 | | | | | |
Finance Lease Liabilities Present Value Total | | | -1 540 | -996 | | | | |
Gain Loss From Disposal Tangible Fixed Assets | | | 1 982 | | | | | |
Gross Profit Loss | 77 088 | 293 620 | 639 970 | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | | 17 334 | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | 1 667 | | | | | |
Intangible Fixed Assets Amortisation Increase Decrease From Transfers Between Items | | | 15 667 | | | | | |
Intangible Fixed Assets Cost Or Valuation | | | 40 000 | | | | | |
Intangible Fixed Assets Increase Decrease From Transfers Between Items | | | 40 000 | | | | | |
Interest Payable Similar Charges | | | 6 003 | | | | | |
Number Shares Allotted | 2 | 2 | 260 | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | | -1 540 | | | | | |
Operating Profit Loss | | 96 217 | 89 293 | | | | | |
Other Creditors After One Year | | 19 518 | | | | | | |
Other Creditors Due Within One Year | 10 000 | 18 | 360 497 | | | | | |
Other Interest Receivable Similar Income | | | 55 | | | | | |
Other Operating Income | | | 33 | | | | | |
Par Value Share | 1 | 1 | 0 | | | | | |
Payments Received On Account | | | | 3 369 | | | | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | | 500 | | | | |
Profit Loss For Period | 19 890 | 72 634 | 51 583 | | | | | |
Profit Loss On Ordinary Activities Before Tax | 20 073 | 96 217 | 85 327 | | | | | |
Provisions Additional Amounts Provided | | 14 523 | 28 946 | | | | | |
Provisions For Liabilities Charges | | 14 523 | 43 469 | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 3 | | | | | |
Tangible Fixed Assets Additions | 25 668 | 65 961 | 147 065 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 25 668 | 91 628 | 458 517 | | | | | |
Tangible Fixed Assets Depreciation | 6 512 | 19 013 | 241 172 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 6 512 | 12 501 | 65 624 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 4 069 | | | | | |
Tangible Fixed Assets Disposals | | | 12 572 | | | | | |
Taxation Social Security Due Within One Year | 6 174 | 25 813 | 71 999 | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 183 | 23 583 | 33 744 | | | | | |
Total Dividend Payment | | 44 000 | 68 000 | | | | | |
Trade Creditors Within One Year | | 21 681 | 17 478 | | | | | |
Turnover Gross Operating Revenue | 111 888 | 476 187 | 880 407 | | | | | |
U K Current Corporation Tax | 183 | 9 060 | 4 798 | | | | | |
U K Deferred Tax | | 14 523 | 28 946 | | | | | |