Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP |
Net Worth | 239 988 | 242 374 | | | |
|
Balance Sheet |
Cash Bank In Hand | 28 462 | 20 320 | | | |
Cash Bank On Hand | | | 18 483 | 313 | 14 195 |
Current Assets | 536 162 | 362 088 | 305 762 | 423 053 | 258 165 |
Debtors | 492 700 | 322 807 | 273 047 | 414 004 | 222 875 |
Intangible Fixed Assets | 833 | | | | |
Net Assets Liabilities | | | 1 481 352 | 1 055 379 | 936 160 |
Net Assets Liabilities Including Pension Asset Liability | 239 988 | 242 374 | | | |
Other Debtors | | | 84 063 | 110 699 | 107 834 |
Property Plant Equipment | | | 4 014 245 | 3 199 088 | 3 209 676 |
Stocks Inventory | 15 000 | 18 961 | | | |
Tangible Fixed Assets | 2 646 423 | 2 690 361 | | | |
Total Inventories | | | 14 232 | 8 736 | 21 095 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | |
Profit Loss Account Reserve | 239 888 | 242 274 | | | |
Shareholder Funds | 239 988 | 242 374 | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | 10 000 | 10 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 122 457 | 777 777 | 749 463 |
Administrative Expenses | 1 786 435 | | | | |
Amortisation Intangible Assets Expense | 2 000 | 833 | | | |
Amount Borrowing Repayable Within Set Time | 1 137 825 | 1 086 867 | | | |
Average Number Employees During Period | | | 72 | 74 | 67 |
Bank Borrowings | 1 590 806 | 1 515 477 | 1 373 905 | 1 234 833 | 1 122 641 |
Bank Borrowings Overdrafts | 113 343 | 117 260 | 1 235 122 | 1 126 344 | 1 009 325 |
Bank Borrowings Secured | 1 704 149 | 1 632 737 | | | |
Bank Overdrafts | | | | 188 210 | 389 682 |
Cost Sales | 2 157 141 | | | | |
Creditors | | | 1 483 801 | 1 189 627 | 1 088 292 |
Creditors Due After One Year | 1 707 326 | 1 711 722 | | | |
Creditors Due Within One Year | 1 181 722 | 1 067 812 | | | |
Debtors Due Within One Year | 492 700 | 322 807 | | | |
Deferred Tax Liability | 58 079 | 34 238 | | | |
Depreciation Other Amounts Written Off Tangible Intangible Fixed Assets | 6 719 | | | | |
Depreciation Tangible Fixed Assets Expense | 79 462 | 46 895 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 457 367 | 124 684 |
Disposals Property Plant Equipment | | | | 693 454 | 151 786 |
Finance Lease Liabilities Present Value Total | | | 248 679 | 63 283 | 78 967 |
Fixed Assets | 2 650 953 | 2 694 058 | 4 017 942 | 3 202 785 | 3 209 676 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 32 000 | 47 000 | 36 333 |
Gross Profit Loss | 2 328 514 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 112 687 | 96 370 |
Intangible Assets Gross Cost | | | 10 000 | 10 000 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 9 167 | 10 000 | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 833 | | | |
Intangible Fixed Assets Cost Or Valuation | 10 000 | | | | |
Interest Bearing Borrowings | 177 216 | 317 321 | | | |
Interest Payable Similar Charges | 141 720 | | | | |
Investments Fixed Assets | 3 697 | 3 697 | 3 697 | 3 697 | |
Net Current Assets Liabilities | -645 560 | -705 724 | -874 422 | -918 719 | -1 138 195 |
Number Shares Allotted | | 5 | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 116 520 | 196 245 | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 60 696 | 121 076 | | | |
Operating Leases Expiring After Five Years | 37 026 | 37 026 | | | |
Operating Profit Loss | 542 079 | | | | |
Other Creditors | | | 34 116 | 49 791 | 147 942 |
Other Creditors Due Within One Year | 146 876 | 134 589 | | | |
Other Investments Other Than Loans | | | 3 697 | 3 697 | -3 697 |
Other Taxation Social Security Payable | | | 239 358 | 216 963 | 202 270 |
Par Value Share | | 1 | | | |
Profit Loss For Period | 299 429 | | | | |
Profit Loss On Ordinary Activities Before Tax | 400 359 | | | | |
Property Plant Equipment Gross Cost | | | 5 136 702 | 3 976 865 | 3 959 139 |
Provisions For Liabilities Balance Sheet Subtotal | | | 178 367 | 39 060 | 47 029 |
Provisions For Liabilities Charges | 58 079 | 34 238 | | | |
Secured Debts | 1 881 365 | 1 950 058 | | | |
Share Capital Allotted Called Up Paid | 5 | 5 | | | |
Tangible Fixed Assets Additions | | 228 705 | | | |
Tangible Fixed Assets Cost Or Valuation | 3 455 350 | 3 396 721 | | | |
Tangible Fixed Assets Depreciation | 808 927 | 706 360 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 63 160 | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 212 622 | | | |
Tangible Fixed Assets Disposals | | 323 846 | | | |
Taxation Social Security Due Within One Year | 211 875 | 244 065 | | | |
Tax On Profit Or Loss On Ordinary Activities | 100 930 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 28 617 | 134 060 |
Total Assets Less Current Liabilities | 2 005 393 | 1 988 334 | 3 143 520 | 2 284 066 | 2 071 481 |
Total Borrowings | | | 1 786 703 | 1 584 696 | 1 667 622 |
Total Dividend Payment | 169 572 | | | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | -495 000 | |
Trade Creditors Trade Payables | | | 603 808 | 679 949 | 466 818 |
Trade Creditors Within One Year | 648 932 | 450 822 | | | |
Trade Debtors Trade Receivables | | | 188 984 | 303 305 | 115 041 |
Turnover Gross Operating Revenue | 4 485 655 | | | | |
U K Current Corporation Tax | 99 241 | | | | |
U K Deferred Tax | 1 689 | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 20 538 | 22 266 | | | |