Profit & Loss |
Date of Accounts |
2011-09-30 | 2012-09-30 | 2013-09-30 | 2014-09-30 | 2015-09-30 | 2016-10-20 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 882 446 | 979 724 | 1 081 837 | 1 130 387 | 1 142 960 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 43 212 | 61 473 | 47 816 | 23 815 | 10 813 | 4 369 | 21 477 | 16 597 |
Current Assets | 39 727 | 231 592 | 268 619 | 78 583 | 127 541 | 405 861 | 449 355 | 484 260 | 514 444 | 398 652 | 659 589 | 764 026 |
Debtors | 8 234 | 17 371 | 16 767 | 25 809 | 54 130 | 326 728 | 380 321 | 445 955 | 493 420 | 387 881 | 624 550 | 731 844 |
Net Assets Liabilities | | | | 1 130 387 | 1 142 960 | 1 988 984 | 2 000 271 | 1 935 600 | 1 852 119 | 1 790 480 | 1 937 306 | 1 903 933 |
Other Debtors | | | | | 52 753 | 11 485 | 29 677 | 20 284 | 44 288 | 6 723 | 10 136 | 26 605 |
Property Plant Equipment | | | | | 2 329 158 | 1 886 542 | 1 882 617 | 1 869 165 | 1 840 644 | 1 904 499 | 1 899 737 | 1 868 937 |
Total Inventories | | | | | 30 199 | 17 660 | 21 219 | 14 490 | 10 211 | 6 402 | 13 562 | |
Cash Bank In Hand | 7 462 | 185 541 | 217 564 | 13 888 | 43 212 | | | | | | | |
Intangible Fixed Assets | 58 668 | 52 635 | 46 602 | 40 569 | 34 536 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | | 979 724 | 1 081 837 | 1 130 387 | 1 142 960 | | | | | | | |
Stocks Inventory | 24 031 | 28 680 | 34 288 | 38 886 | 30 199 | | | | | | | |
Tangible Fixed Assets | 1 020 415 | 996 983 | 981 348 | 1 400 953 | 1 397 247 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | | | | | | | |
Profit Loss Account Reserve | -117 554 | -20 276 | 81 837 | 130 387 | 142 960 | | | | | | | |
Shareholder Funds | 882 446 | 979 724 | 1 081 837 | 1 130 387 | 1 142 960 | | | | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | | | 25 802 | 32 166 | 40 885 | 46 918 | 52 951 | 58 968 | 60 338 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 149 503 | 172 640 | 215 265 | 251 368 | 287 872 | 333 065 | 390 805 | 442 791 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 3 187 | 38 699 | 22 652 | | 109 048 | 52 978 | 28 909 |
Amortisation Rate Used For Intangible Assets | | | | | | 10 | 10 | | | | | |
Amounts Owed By Group Undertakings Participating Interests | | | | | | 311 326 | 350 643 | | | | | |
Amounts Owed By Related Parties | | | | | | | 350 643 | 425 671 | 449 132 | 381 158 | 614 414 | 705 239 |
Amounts Owed To Group Undertakings | | | | | | | 5 172 | 66 837 | 121 429 | 124 083 | 77 989 | 102 682 |
Applicable Tax Rate | | | | | 20 | 20 | | | | | | |
Average Number Employees During Period | | | | | 25 | 25 | 27 | | 29 | 26 | 35 | 34 |
Balances Amounts Owed By Related Parties | | | | | | 311 326 | 350 643 | | | | | |
Balances Amounts Owed To Related Parties | | | | | | | 1 339 | | | | | |
Bank Borrowings Overdrafts | 11 600 | | | | 133 057 | | | | | 46 857 | 36 667 | 25 732 |
Carrying Amount Property Plant Equipment Pledged As Security For Liabilities | | | | | | 868 089 | | | | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | 868 089 | 861 289 | | | | | |
Corporation Tax Payable | | | | | 22 873 | 23 585 | | | | | | |
Creditors | | | | 238 418 | 276 703 | 143 238 | 183 339 | 262 278 | 343 857 | 46 857 | 36 667 | 25 732 |
Current Tax For Period | | | | | 22 873 | 23 581 | | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 2 407 | 5 859 | | | | | | |
Deferred Tax Liabilities | | | | | 182 494 | 188 353 | | | | | | |
Depreciation Rate Used For Property Plant Equipment | | | | | | 20 | 20 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 305 | | | | | | |
Disposals Property Plant Equipment | | | | | | 422 666 | | | | | | |
Dividends Paid On Shares | | | | | | | 19 453 | | | | | |
Fixed Assets | 1 079 083 | 1 049 618 | 1 027 950 | 1 441 522 | 1 431 783 | 1 914 714 | 1 902 069 | 1 882 585 | 1 848 031 | 1 905 869 | 1 899 737 | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | -11 157 | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 6 364 | 8 719 | 6 033 | | 6 017 | 1 370 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 23 442 | 42 625 | 36 104 | | 45 193 | 57 740 | 53 531 |
Intangible Assets | | | | | 34 536 | 28 172 | 19 453 | 13 420 | 7 387 | 1 370 | | |
Intangible Assets Gross Cost | | | | | | 60 338 | 60 338 | | 60 338 | 60 338 | 60 338 | |
Net Current Assets Liabilities | -196 637 | -69 894 | 55 377 | -159 835 | -148 522 | 262 623 | 266 016 | 221 982 | 170 587 | 109 938 | 297 677 | 293 897 |
Net Deferred Tax Liability Asset | | | | | 175 250 | 175 250 | | | | | | |
Other Creditors | | | | | 177 830 | 15 322 | 29 268 | 96 635 | 115 587 | 128 335 | 163 734 | 184 657 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | | | | | 43 898 | | | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | 1 545 |
Other Disposals Property Plant Equipment | | | | | | | | | | | | 7 723 |
Other Taxation Social Security Payable | | | | | 30 281 | 54 254 | 29 368 | 38 888 | 28 073 | 5 668 | 39 608 | 72 230 |
Profit Loss On Ordinary Activities Before Tax | -117 554 | 97 278 | | | 117 053 | 118 803 | | | | | | |
Property Plant Equipment Gross Cost | | | | | 2 478 661 | 2 059 182 | 2 097 881 | 2 120 533 | 2 128 516 | 2 237 564 | 2 290 542 | 2 311 728 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 4 837 | 7 244 | 188 353 | 167 814 | 168 967 | 166 499 | 178 470 | 223 441 | 233 169 |
Tax Expense Credit Applicable Tax Rate | | | | | 23 411 | 23 760 | | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 1 386 | 5 680 | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 483 | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 25 280 | 29 440 | | | | | | |
Total Assets Less Current Liabilities | 882 446 | 979 724 | 1 083 327 | 1 281 687 | 1 283 261 | 2 177 337 | 2 168 085 | 2 104 567 | 2 018 618 | 2 015 807 | 2 197 414 | 2 162 834 |
Trade Creditors Trade Payables | | | | | 25 036 | 32 271 | 52 424 | 59 918 | 78 768 | 28 311 | 70 581 | 99 625 |
Trade Debtors Trade Receivables | | | | | 2 017 | 3 917 | | | | | | |
Administrative Expenses | 250 349 | 426 255 | | | | | | | | | | |
Amortisation Intangible Assets Expense | 1 670 | 6 033 | | | | | | | | | | |
Cost Sales | 73 055 | 255 043 | | | | | | | | | | |
Creditors Due After One Year | | | | 146 463 | 133 057 | | | | | | | |
Creditors Due Within One Year | 236 364 | 301 486 | 213 242 | 238 418 | 276 063 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 40 469 | 31 916 | | | | | | | | | | |
Gross Profit Loss | 132 795 | 523 533 | | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 1 670 | 7 703 | 13 736 | 19 769 | 25 802 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 6 033 | 6 033 | 6 033 | 6 033 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 60 338 | 60 338 | 60 338 | 60 338 | | | | | | | | |
Number Shares Allotted | | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | | | | | | | |
Other Creditors Due Within One Year | 173 563 | 234 613 | | | | | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | | | |
Profit Loss For Period | -117 554 | 97 278 | | | | | | | | | | |
Provisions For Liabilities Charges | | | 1 490 | 4 837 | 7 244 | | | | | | | |
Secured Debts | | | | 146 463 | 133 057 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | | | | | | | |
Tangible Fixed Assets Additions | | 8 484 | 12 196 | 446 239 | 18 947 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 060 884 | 1 069 368 | 1 081 564 | 1 527 803 | 1 546 750 | | | | | | | |
Tangible Fixed Assets Depreciation | 40 469 | 72 385 | 100 216 | 126 850 | 149 503 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 31 916 | 27 831 | 26 634 | 22 653 | | | | | | | |
Taxation Social Security Due Within One Year | 26 029 | 38 771 | | | | | | | | | | |
Trade Creditors Within One Year | 25 172 | 28 102 | | | | | | | | | | |
Turnover Gross Operating Revenue | 205 850 | 778 576 | | | | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | | 16 272 | | | | | | | | | | |