Profit & Loss |
Date of Accounts |
2012-04-30 | 2013-04-30 | 2014-04-30 | 2015-04-30 | 2016-04-30 | 2017-04-30 | 2018-04-30 | 2020-04-30 | 2021-04-30 | 2022-04-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 343 764 | 322 212 | 341 513 | 566 803 | 850 566 | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 42 528 | 91 637 | 249 466 | 262 355 | 805 058 | | | | | |
Cash Bank On Hand | | | | | 805 058 | 571 918 | 1 085 889 | 314 934 | 3 392 345 | 3 738 898 |
Current Assets | 848 639 | 986 517 | 1 282 624 | 2 315 970 | 2 815 096 | 2 975 899 | 3 900 199 | 4 588 742 | 7 059 903 | 7 708 048 |
Debtors | 806 111 | 894 880 | 1 033 158 | 2 053 615 | 2 010 038 | 2 403 981 | 2 814 310 | 4 213 808 | 3 667 558 | 3 969 150 |
Intangible Fixed Assets | 1 | 992 | 892 | 792 | 692 | | | | | |
Net Assets Liabilities | | | | | 850 566 | 1 218 360 | 1 679 321 | 1 461 490 | 2 367 564 | 3 118 705 |
Net Assets Liabilities Including Pension Asset Liability | 343 764 | 322 212 | 341 513 | 566 803 | 850 566 | | | | | |
Other Debtors | | | | | 41 682 | 94 587 | 110 244 | | | |
Property Plant Equipment | | | | | 494 912 | 681 103 | 551 492 | 616 431 | 815 715 | 1 122 899 |
Tangible Fixed Assets | 195 806 | 299 681 | 266 537 | 292 930 | 494 912 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 14 | 14 | 14 | 14 | 14 | | | | | |
Profit Loss Account Reserve | 343 750 | 322 198 | 341 499 | 566 789 | 850 552 | | | | | |
Shareholder Funds | 343 764 | 322 212 | 341 513 | 566 803 | 850 566 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 7 000 | 8 500 | 10 200 |
Director Remuneration | | | | | | | | 25 947 | 39 269 | 84 946 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 308 | 408 | 508 | 1 000 | 1 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 486 537 | 615 819 | 641 738 | 980 610 | 1 173 288 | 1 483 984 |
Average Number Employees During Period | | | | | | 59 | 70 | 90 | 90 | 132 |
Creditors | | | | | 254 658 | 384 841 | 301 425 | 127 816 | 138 151 | 408 155 |
Creditors Due After One Year | 90 325 | 165 877 | 136 063 | 156 560 | 254 658 | | | | | |
Creditors Due Within One Year | 581 592 | 761 716 | 1 034 292 | 1 833 911 | 2 127 125 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 105 932 | 187 479 | | 41 964 | 44 234 |
Disposals Property Plant Equipment | | | | | | 127 846 | 342 754 | | 84 940 | 70 222 |
Finance Lease Liabilities Present Value Total | | | | | 254 658 | 384 841 | 301 425 | 127 816 | 172 164 | 209 440 |
Fixed Assets | 195 807 | 300 673 | 267 429 | 293 722 | 495 604 | 681 695 | 551 984 | 616 431 | 815 715 | 1 122 899 |
Increase Decrease In Property Plant Equipment | | | | | | 349 687 | 160 750 | | 178 435 | 310 695 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 100 | 100 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 235 214 | 213 398 | | 234 642 | 262 716 |
Intangible Assets | | | | | 692 | 592 | 492 | | | |
Intangible Assets Gross Cost | | | | | 1 000 | 1 000 | | 1 000 | 1 000 | |
Intangible Fixed Assets Additions | | 1 000 | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 99 999 | 8 | 108 | 208 | 308 | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 8 | 100 | 100 | 100 | | | | | |
Intangible Fixed Assets Amortisation Decrease Increase On Disposals | | 99 999 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 100 000 | 1 000 | 1 000 | 1 000 | | | | | | |
Intangible Fixed Assets Disposals | | 100 000 | | | | | | | | |
Net Current Assets Liabilities | 267 047 | 224 801 | 248 332 | 482 059 | 687 971 | 998 815 | 1 508 453 | 1 048 768 | 1 813 942 | 2 659 326 |
Number Shares Allotted | | 14 | 14 | 14 | 14 | | | | | |
Other Creditors | | | | | 464 625 | 48 975 | 109 647 | 23 603 | 35 063 | 14 210 |
Other Taxation Social Security Payable | | | | | 244 610 | 293 660 | 334 231 | 53 241 | 100 377 | 120 491 |
Par Value Share | | 1 | 1 | 1 | 1 | | | | 1 | 1 |
Property Plant Equipment Gross Cost | | | | | 981 449 | 1 296 922 | 1 193 230 | 1 597 041 | 1 989 003 | 2 606 883 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 78 351 | 77 309 | 79 691 | 75 893 | 123 942 | 255 365 |
Provisions For Liabilities Charges | 28 765 | 37 385 | 38 185 | 52 418 | 78 351 | | | | | |
Secured Debts | 127 608 | 222 286 | 203 055 | 233 311 | 377 502 | | | | | |
Share Capital Allotted Called Up Paid | 14 | 14 | 14 | 14 | 14 | | | | | |
Tangible Fixed Assets Additions | | 203 501 | 63 997 | 218 547 | 391 294 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 362 959 | 523 015 | 545 477 | 637 524 | 981 449 | | | | | |
Tangible Fixed Assets Depreciation | 167 153 | 223 334 | 278 940 | 344 594 | 486 537 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 71 820 | 88 014 | 93 729 | 173 303 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 15 639 | 32 408 | 28 075 | 31 360 | | | | | |
Tangible Fixed Assets Disposals | | 43 445 | 41 535 | 126 500 | 47 369 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 443 319 | 239 062 | | 476 902 | 688 102 |
Total Assets Less Current Liabilities | 462 854 | 525 474 | 515 761 | 775 781 | 1 183 575 | 1 680 510 | 2 060 437 | 1 665 199 | 2 629 657 | 3 782 225 |
Trade Creditors Trade Payables | | | | | 1 295 046 | 1 476 318 | 1 821 472 | 2 728 136 | 4 084 323 | 3 742 833 |
Trade Debtors Trade Receivables | | | | | 1 968 356 | 2 309 394 | 2 704 066 | 3 937 136 | 3 432 736 | 3 690 993 |
Accrued Liabilities | | | | | | | | 268 345 | 76 747 | 183 467 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | 48 049 | |
Administrative Expenses | | | | | | | | 2 023 283 | 1 636 160 | 2 053 227 |
Amortisation Expense Intangible Assets | | | | | | | | 392 | | |
Amounts Owed To Group Undertakings | | | | | | | | 53 199 | | |
Applicable Tax Rate | | | | | | | | 19 | 19 | 19 |
Bank Borrowings | | | | | | | | | | 44 130 |
Bank Borrowings Overdrafts | | | | | | | | | | 205 870 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 314 934 | 3 392 345 | |
Comprehensive Income Expense | | | | | | | | 127 965 | 1 186 574 | 857 541 |
Corporation Tax Payable | | | | | | | | 69 483 | 282 066 | 362 862 |
Cost Sales | | | | | | | | 18 494 571 | 23 470 422 | 24 589 189 |
Current Asset Investments | | | | | | | | 60 000 | | |
Current Tax For Period | | | | | | | | 70 923 | 208 471 | 132 449 |
Depreciation Amortisation Expense | | | | | | | | 273 309 | 234 642 | 262 715 |
Depreciation Expense Property Plant Equipment | | | | | | | | 54 163 | 106 524 | 124 350 |
Dividends Paid | | | | | | | | 205 378 | 280 500 | 106 400 |
Dividends Paid Classified As Financing Activities | | | | | | | | -205 378 | -280 500 | -106 400 |
Dividends Paid On Shares | | | | | | | | | 280 500 | 106 400 |
Dividends Paid On Shares Final | | | | | | | | 205 378 | 280 500 | |
Dividends Paid On Shares Interim | | | | | | | | | | 106 400 |
Dividends Received Classified As Investing Activities | | | | | | | | | -13 992 | -13 673 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 357 | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | 21 000 | 2 645 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -598 462 | 1 438 142 | -8 031 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | 376 085 | 428 171 | -325 115 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | 1 825 | -11 842 | -25 268 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 1 825 | -11 842 | -158 075 |
Gross Profit Loss | | | | | | | | 2 184 087 | 2 915 601 | 3 155 667 |
Income From Shares In Group Undertakings | | | | | | | | | 13 992 | 13 673 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -1 440 | 124 531 | -50 864 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | -222 128 | 3 077 411 | 346 553 |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | | | | | | | | 92 214 |
Interest Expense On Bank Overdrafts | | | | | | | | | | 3 136 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 19 434 | 17 365 | 18 275 |
Interest Paid Classified As Operating Activities | | | | | | | | | -357 | -3 136 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 19 434 | 17 722 | 21 411 |
Net Cash Flows From Used In Financing Activities | | | | | | | | 424 689 | 344 708 | 82 877 |
Net Cash Flows From Used In Investing Activities | | | | | | | | 6 001 | 123 882 | 581 494 |
Net Cash Flows From Used In Operating Activities | | | | | | | | -208 562 | -3 546 001 | -1 010 924 |
Net Cash Generated From Operations | | | | | | | | -229 436 | -3 439 192 | -1 083 199 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -10 | -9 | |
Number Shares Issued Fully Paid | | | | | | | | | 14 | 14 |
Operating Profit Loss | | | | | | | | 180 329 | 1 326 395 | 1 128 362 |
Other Deferred Tax Expense Credit | | | | | | | | -37 983 | 48 048 | 131 423 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 10 | 9 | |
Other Operating Income Format1 | | | | | | | | 19 525 | 46 954 | 25 922 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | -162 158 | -182 614 | -571 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 67 201 | 74 707 | 85 361 |
Prepayments | | | | | | | | 135 070 | 186 285 | 187 355 |
Proceeds From Sales Property Plant Equipment | | | | | | | | -41 483 | -31 134 | -92 935 |
Profit Loss | | | | | | | | 127 965 | 1 186 574 | 857 541 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 160 905 | 1 322 674 | 1 120 624 |
Provisions | | | | | | | | 75 893 | 123 942 | 255 365 |
Purchase Property Plant Equipment | | | | | | | | -47 494 | -229 017 | -688 102 |
Social Security Costs | | | | | | | | 343 477 | 317 871 | 433 600 |
Staff Costs Employee Benefits Expense | | | | | | | | 4 011 065 | 3 677 470 | 4 969 771 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | 2 658 | 2 598 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 30 572 | 251 308 | 212 919 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | 40 698 | -42 583 | -107 906 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | -347 | 2 404 | 30 034 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 32 940 | 136 100 | 263 083 |
Total Current Tax Expense Credit | | | | | | | | 70 923 | 88 052 | 131 660 |
Total Operating Lease Payments | | | | | | | | 39 266 | 29 095 | 39 624 |
Turnover Revenue | | | | | | | | 20 678 658 | 26 386 023 | 27 744 856 |
Wages Salaries | | | | | | | | 3 600 387 | 3 284 892 | 4 450 810 |