Profit & Loss |
Date of Accounts |
2011-02-28 | 2012-02-29 | 2013-02-28 | 2014-02-28 | 2015-02-28 | 2017-02-28 | 2018-02-28 | 2019-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 73 071 | 71 044 | 65 406 | 67 167 | 97 764 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 5 252 | 3 705 | 4 646 | 71 695 | 29 936 | 73 625 | 100 967 |
Current Assets | 180 477 | 149 853 | 103 404 | 100 230 | 64 060 | 150 416 | 282 863 | 410 175 | 377 999 | 106 806 | 259 680 | 444 300 |
Debtors | 110 466 | 75 495 | 59 297 | 60 016 | 35 119 | 133 775 | 267 758 | 391 302 | 294 785 | 72 401 | 173 809 | 328 287 |
Net Assets Liabilities | | | | | | 104 061 | 216 095 | -116 789 | -124 436 | -682 238 | -579 395 | -546 628 |
Other Debtors | | | | | | 93 077 | 224 622 | 307 833 | 210 123 | 41 774 | 140 479 | 260 862 |
Property Plant Equipment | | | | | | 951 822 | 934 063 | 932 291 | 794 586 | 738 098 | 718 361 | 771 696 |
Total Inventories | | | | | | 11 389 | 11 400 | 14 227 | 11 519 | 4 469 | 12 246 | 15 046 |
Cash Bank In Hand | 56 139 | 63 546 | 33 813 | 27 112 | 17 712 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 73 071 | 71 044 | 65 406 | 67 167 | 97 764 | | | | | | | |
Stocks Inventory | 13 872 | 10 812 | 10 294 | 13 102 | 11 229 | | | | | | | |
Tangible Fixed Assets | 205 643 | 223 930 | 246 257 | 421 346 | 654 491 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Profit Loss Account Reserve | 72 071 | 70 044 | 64 406 | 66 167 | 96 764 | | | | | | | |
Shareholder Funds | 73 071 | 71 044 | 65 406 | 67 167 | 97 764 | | | | | | | |
|
Other Financial Data |
Tangible Fixed Assets Depreciation Other Adjustments | | -1 730 | | | | | | | | | | |
Description Principal Activities | | | | | | | | | | | | 56 101 |
Accrued Liabilities Deferred Income | | | | | | 26 550 | 33 031 | 67 493 | 73 822 | 78 776 | 170 750 | 203 006 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 277 622 | 334 885 | 392 703 | 520 259 | 617 651 | 659 089 | 714 143 |
Amounts Owed To Related Parties | | | | | | | | | | | 10 871 | 528 925 |
Average Number Employees During Period | | | | | | 53 | 51 | 44 | 44 | 30 | 37 | 36 |
Bank Borrowings Overdrafts | | | | 24 913 | 97 031 | 152 362 | 70 584 | 11 679 | 282 167 | 137 503 | 170 337 | 146 066 |
Creditors | | | | | | 263 907 | 176 912 | 116 578 | 476 527 | 967 442 | 894 194 | 1 180 110 |
Fixed Assets | 205 643 | 223 930 | 246 257 | 421 346 | 654 491 | 951 822 | 934 063 | 932 291 | | | 718 361 | 771 696 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 57 263 | 57 818 | 131 187 | 97 392 | 41 438 | 55 054 |
Net Current Assets Liabilities | -45 386 | -69 415 | -136 276 | -177 374 | -380 948 | -514 283 | -466 374 | -857 768 | -762 669 | -399 874 | -339 286 | -735 810 |
Net Deferred Tax Liability Asset | | | | | | | | | | | 64 276 | 66 835 |
Other Creditors | | | | | | 90 332 | 90 332 | 117 034 | 162 711 | 121 909 | 125 040 | 133 514 |
Prepayments Accrued Income | | | | | | 37 000 | 42 159 | 75 608 | 77 593 | 23 423 | 30 992 | 67 071 |
Property Plant Equipment Gross Cost | | | | | | 1 229 444 | 1 268 948 | 1 324 994 | 1 314 845 | 1 355 749 | 1 377 450 | 1 485 839 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 69 571 | 74 682 | 74 734 | 79 826 | 53 020 | 64 276 | 66 835 |
Raw Materials Consumables | | | | | | | | | | | 12 246 | 15 046 |
Taxation Social Security Payable | | | | | | | | | | | 52 728 | 95 443 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 39 504 | 56 470 | 5 343 | 40 904 | 21 701 | 108 389 |
Total Assets Less Current Liabilities | 160 257 | 154 515 | 109 981 | 243 972 | 273 543 | 437 539 | 467 689 | 74 523 | 31 917 | 338 224 | 379 075 | 35 886 |
Trade Creditors Trade Payables | | | | | | 198 197 | 125 594 | 203 835 | 128 091 | 47 519 | 69 240 | 73 156 |
Trade Debtors Trade Receivables | | | | | | 3 698 | 977 | 7 861 | 7 069 | 7 204 | 2 338 | 354 |
Useful Life Property Plant Equipment Years | | | | | | | | | | | | 4 |
Amount Specific Advance Or Credit Directors | | | | | | 44 802 | 241 300 | 539 130 | 405 686 | 443 423 | 410 871 | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 18 323 | 502 119 | 119 524 | 214 123 | 29 099 | 42 552 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | 698 617 | 417 354 | 80 679 | 66 836 | 10 000 | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 16 630 | 16 630 | | | | | |
Administrative Expenses | | 784 330 | 753 620 | 815 145 | | | | | | | | |
Bank Borrowings | | | | 119 172 | 104 122 | 276 172 | 107 474 | 297 812 | 314 614 | 704 945 | 664 531 | |
Corporation Tax Due Within One Year | | -3 061 | 11 558 | | | | | | | | | |
Corporation Tax Payable | | | | | | 1 669 | 27 173 | 17 080 | 30 598 | 8 341 | 27 539 | |
Cost Sales | | 517 882 | 484 573 | 501 443 | | | | | | | | |
Creditors Due After One Year | | 66 732 | 25 314 | 119 172 | 104 122 | | | | | | | |
Creditors Due Within One Year | | 219 268 | 239 680 | 277 604 | 445 008 | | | | | | | |
Debtors Due Within One Year | | 75 495 | 59 297 | 60 016 | 35 119 | | | | | | | |
Deferred Tax Liability | | | 19 261 | 57 633 | 71 657 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | | 20 922 | 24 147 | 40 002 | 48 621 | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | 24 973 | | | | | | | | | | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | 16 630 | | | | |
Disposals Intangible Assets | | | | | | | | 16 630 | | | | |
Disposals Property Plant Equipment | | | | | | | | 424 | 15 492 | | | |
Finance Lease Liabilities Present Value Total | | | | | | | | 4 222 | | | | |
Finished Goods Goods For Resale | | 10 812 | 10 294 | 13 102 | 11 229 | | | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 1 147 500 | 294 500 | 285 000 | 275 500 | 266 000 | 256 500 | |
Gain Loss From Disposal Fixed Assets | | -962 | | | | | | | | | | |
Gross Profit Loss | | 835 797 | 817 514 | 868 027 | | | | | | | | |
Intangible Assets Gross Cost | | | | | | 16 630 | 16 630 | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 16 630 | 16 630 | 16 630 | 16 630 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 16 630 | 16 630 | 16 630 | 16 630 | | | | | | | | |
Interest Payable Similar Charges | | 1 968 | 1 279 | 1 093 | | | | | | | | |
Merchandise | | | | | | 11 389 | 11 400 | 14 227 | 11 519 | 4 469 | 12 246 | |
Number Shares Allotted | | | 50 | 50 | | | | | | | | |
Operating Profit Loss | | 57 086 | 63 894 | 52 882 | | | | | | | | |
Other Creditors After One Year | | 66 732 | 25 314 | | | | | | | | | |
Other Creditors Due Within One Year | | 43 013 | | | 66 377 | | | | | | | |
Other Interest Receivable Similar Income | | 6 | 102 | 57 | | | | | | | | |
Other Operating Income | | 5 619 | | | | | | | | | | |
Other Taxation Social Security Payable | | | | | | 85 147 | 138 828 | 76 527 | 57 593 | 69 209 | 25 189 | |
Other Taxation Social Security Within One Year | | 11 508 | 14 948 | 10 628 | 12 800 | | | | | | | |
Other Timing Differences | | -8 234 | | | | | | | | | | |
Par Value Share | | | 1 | 1 | | | | | | | | |
Profit Loss For Period | | 57 973 | 46 242 | 31 339 | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | 55 124 | 62 717 | 51 846 | | | | | | | | |
Provisions Additional Amounts Provided | | | | 38 372 | 14 024 | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | 2 522 | | | | | | | | | |
Provisions For Liabilities Charges | 18 223 | 16 739 | 19 261 | 57 633 | 71 657 | | | | | | | |
Share Capital Allotted Called Up Paid | | 50 | 50 | 50 | | | | | | | | |
Tangible Fixed Assets Additions | | 40 472 | 46 474 | 142 465 | 4 250 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 272 803 | 310 282 | 356 756 | 571 847 | 842 111 | | | | | | | |
Tangible Fixed Assets Depreciation | 67 160 | 86 352 | 110 499 | 150 501 | 187 620 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 24 147 | 23 586 | 21 656 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | | 11 502 | | | | | | | |
Tangible Fixed Assets Disposals | | -2 993 | | | 62 724 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | -2 849 | 16 475 | 20 507 | | | | | | | | |
Total Dividend Payment | | 60 000 | 51 880 | 29 578 | 18 166 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | | -1 365 | 13 953 | | | | | | | | | |
Trade Creditors Within One Year | | 89 623 | 174 944 | 213 478 | 178 815 | | | | | | | |
Turnover Gross Operating Revenue | | 1 353 679 | 1 302 087 | 1 369 470 | | | | | | | | |
U K Current Corporation Tax | | -61 | 11 558 | -17 865 | | | | | | | | |
U K Deferred Tax | | -1 484 | 2 522 | 38 372 | | | | | | | | |
V A T Due Total Creditors | | 55 430 | 33 030 | 5 403 | 38 507 | | | | | | | |
Advances Credits Directors | 58 367 | 31 719 | 38 721 | 6 055 | | | | | | | | |
Advances Credits Made In Period Directors | | | 7 002 | | | | | | | | | |
Advances Credits Repaid In Period Directors | | 26 648 | | 32 666 | | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | | 11 517 | 11 400 | 10 670 | 15 912 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 3 631 | | | |
Creditors Due After One Year Total Noncurrent Liabilities | 68 963 | 66 732 | | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 225 863 | 219 268 | | | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 20 922 | | | | | | | | | | |