Profit & Loss |
Date of Accounts |
2011-04-30 | 2012-09-30 | 2013-09-30 | 2014-09-30 | 2015-09-30 | 2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 25 816 | 10 072 | 88 490 | 171 444 | 56 315 | 215 846 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 266 856 | 82 087 | 19 160 | 360 938 | 22 658 | 891 371 | | | | | | |
Cash Bank On Hand | | | | | | 891 371 | 872 716 | 952 081 | 1 303 071 | 1 197 291 | 2 045 431 | 4 331 779 |
Current Assets | 759 293 | 553 918 | 713 023 | 924 545 | 637 403 | 2 000 593 | 2 339 063 | 2 539 592 | 2 917 859 | 2 086 416 | 3 707 929 | 5 814 990 |
Debtors | 492 437 | 471 831 | 693 863 | 563 607 | 614 745 | 1 109 222 | 2 569 110 | 1 595 824 | 1 614 788 | 889 125 | 1 662 498 | 1 483 211 |
Intangible Fixed Assets | 466 780 | 389 716 | 305 247 | 218 204 | 154 340 | 90 476 | | | | | | |
Net Assets Liabilities | | | | | | 180 445 | 259 254 | 565 978 | 620 412 | 253 215 | 375 340 | 965 947 |
Net Assets Liabilities Including Pension Asset Liability | 25 816 | 10 072 | 88 490 | 171 444 | 56 315 | 215 846 | | | | | | |
Other Debtors | | | | | | 598 782 | 8 350 | 16 928 | 758 | 829 | | |
Property Plant Equipment | | | | | | 379 265 | 638 403 | 587 899 | 509 795 | 407 367 | 524 577 | 496 610 |
Tangible Fixed Assets | 43 566 | 31 572 | 23 940 | 56 686 | 90 147 | 379 265 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 10 000 | 10 000 | 7 550 | 7 550 | 10 000 | 10 000 | | | | | | |
Profit Loss Account Reserve | 15 816 | 72 | 80 940 | 161 444 | 46 315 | 205 846 | | | | | | |
Shareholder Funds | 25 816 | 10 072 | 88 490 | 171 444 | 56 315 | 215 846 | | | | | | |
|
Other Financial Data |
Accrued Pension Period End Directors | | | | | | | | | 3 270 | 2 117 | | |
Director Remuneration | | | | | | | | 129 976 | 237 839 | 222 251 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | 5 | 5 | 5 | | |
Accrued Income | | | | | | | | 388 923 | 104 240 | 8 813 | | |
Accrued Liabilities | | | | | | | | 809 618 | 573 590 | 837 342 | | |
Accrued Liabilities Deferred Income | | | | | | | | 486 695 | 583 250 | 479 551 | | |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | | | | 11 228 | 9 689 | 8 148 | 6 609 | 5 070 | 3 876 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 418 524 | 509 000 | 511 444 | 17 110 | 19 250 | 63 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 274 277 | 401 796 | 550 300 | 692 243 | 703 651 | 424 302 | 471 595 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | -10 609 | -11 621 | | |
Amortisation Expense Intangible Assets | | | | | | | | 2 444 | 14 666 | 19 250 | | |
Amounts Owed By Group Undertakings | | | | | | | | 33 281 | 49 210 | 4 480 | | |
Amounts Owed To Group Undertakings | | | | | | | | | 3 786 | | | |
Applicable Tax Rate | | | | | | | | 19 | 19 | 19 | | |
Average Number Employees During Period | | | | | | | 48 | 66 | 72 | 70 | 46 | 55 |
Bank Borrowings | | | | | | 220 928 | 169 663 | 164 223 | 100 274 | 126 122 | 501 547 | 364 346 |
Bank Borrowings Overdrafts | | | | | | 171 741 | 120 789 | 115 349 | 40 448 | 50 446 | | |
Capital Redemption Reserve | | | | 2 450 | | | | | | | | |
Comprehensive Income Expense | | | | | | | | 448 922 | 117 122 | -367 197 | | |
Corporation Tax Payable | | | | | | | | 115 159 | 110 530 | | | |
Creditors | | | | | | 206 198 | 170 092 | 140 885 | 54 307 | 57 106 | 380 297 | 234 375 |
Creditors Due After One Year | 325 343 | 162 152 | | 20 000 | 29 043 | 206 198 | | | | | | |
Creditors Due Within One Year | 963 480 | 846 999 | 998 303 | 1 045 238 | 784 023 | 1 999 878 | | | | | | |
Current Tax For Period | | | | | | | | 115 155 | 32 889 | 2 058 | | |
Depreciation Expense Property Plant Equipment | | | | | | | | 150 776 | 146 960 | 134 490 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 2 273 | 4 528 | 123 081 | 397 621 | 99 204 |
Disposals Property Plant Equipment | | | | | | | | 6 495 | 11 419 | 123 197 | 398 616 | 99 745 |
Dividends Paid | | | | | | | | 142 198 | 62 689 | | | |
Dividends Paid On Shares Final | | | | | | | | 142 198 | 62 689 | | | |
Finance Lease Liabilities Present Value Total | | | | | | 33 521 | 39 109 | 25 536 | 13 859 | 6 660 | | |
Fixed Assets | 555 346 | 466 288 | 374 187 | 319 890 | 244 487 | 469 741 | 638 403 | 653 716 | 557 555 | 463 543 | 524 778 | 496 661 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 85 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 88 000 | 88 000 | 88 000 | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | 501 | 7 612 | -16 714 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 5 062 | -3 591 | -116 | | |
Government Grant Income | | | | | | | | 1 539 | 1 541 | 533 676 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -14 872 | -37 284 | -31 651 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 90 476 | 2 444 | 14 666 | 33 916 | 43 750 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 127 519 | 150 777 | 146 471 | 134 489 | 118 272 | 146 497 |
Intangible Assets | | | | | | 90 476 | | 41 556 | 26 890 | 43 750 | | |
Intangible Assets Gross Cost | | | | | | 509 000 | 509 000 | 553 000 | 44 000 | 107 000 | 63 000 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 42 220 | 119 284 | 203 753 | 290 796 | 354 660 | 418 524 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 77 064 | 84 469 | 87 043 | 63 864 | 63 864 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 509 000 | 509 000 | 509 000 | 509 000 | 509 000 | | | | | | | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | 9 863 | 7 553 | 4 989 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 5 196 | 3 867 | 2 320 | | |
Interest Payable Similar Charges Finance Costs | | | | | | | | 15 059 | 11 505 | 7 309 | | |
Investments Fixed Assets | 45 000 | 45 000 | 45 000 | 45 000 | | | | 24 261 | 47 760 | 12 426 | 201 | 51 |
Investments In Group Undertakings | | | | | | | | 65 817 | 47 659 | 12 325 | | |
Investments In Joint Ventures | | | | | | | | | 101 | 101 | | |
Net Assets Liabilities Associates | | | | | | | | | 24 831 | 21 306 | | |
Net Assets Liabilities Subsidiaries | | | | | | | | -100 | -100 | -100 | | |
Net Current Assets Liabilities | -204 187 | -293 081 | -285 280 | -120 693 | -146 620 | -34 686 | -124 175 | 117 587 | 169 454 | -114 092 | 265 257 | 744 687 |
Number Shares Allotted | | 10 000 | | 10 000 | 10 000 | 10 000 | | | | | | |
Number Shares Issued Fully Paid | | | | | | | | | 10 000 | 10 000 | | |
Other Creditors | | | | | | 936 | 1 844 | 120 399 | 18 893 | 1 309 | | |
Other Deferred Tax Expense Credit | | | | | | | | -27 253 | -10 836 | -11 621 | | |
Other Remaining Borrowings | | | | | | | | 1 844 | | | | |
Other Taxation Social Security Payable | | | | | | 163 957 | 289 929 | 52 530 | 64 758 | 181 653 | | |
Par Value Share | | 1 | | 1 | 1 | 1 | | | | | | |
Payments Received On Account | | | | | | 41 343 | 5 337 | -110 757 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 42 533 | 59 912 | 75 483 | | |
Percentage Class Share Held In Associate | | | | | | | | | 51 | 50 | | |
Percentage Class Share Held In Subsidiary | | | | | | | | | 100 | 100 | | |
Prepayments | | | | | | | | 366 408 | 479 068 | 508 632 | | |
Profit Loss | | | | | | | | 445 922 | 21 963 | -367 197 | | |
Profit Loss From Continuing Operations Associates | | | | | | | | | -24 931 | 3 525 | | |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 518 952 | 6 732 | -568 980 | | |
Profit Loss Subsidiaries | | | | | | | | -778 | -5 953 | -173 856 | | |
Property Plant Equipment Gross Cost | | | | | | 653 542 | 1 040 199 | 1 138 199 | 1 202 038 | 1 111 018 | 948 879 | 968 205 |
Provisions | | | | | | | | 54 751 | 44 142 | 32 521 | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 48 412 | 82 004 | 54 751 | 44 142 | 32 521 | 29 328 | 37 150 |
Provisions For Liabilities Charges | | 983 | 417 | 7 753 | 12 509 | 48 412 | | | | | | |
Rental Leasing Income | | | | | | | | 3 873 | 4 955 | 10 433 | | |
Secured Debts | | | 34 825 | | 30 042 | 220 928 | | | | | | |
Share Capital Allotted Called Up Paid | 10 000 | 10 000 | 7 550 | 7 550 | 10 000 | 10 000 | | | | | | |
Social Security Costs | | | | | | | | 21 760 | 218 056 | 211 823 | | |
Staff Costs Employee Benefits Expense | | | | | | | | 1 760 950 | 2 239 979 | 2 422 653 | | |
Tangible Fixed Assets Additions | | 22 586 | 12 990 | 57 206 | 66 437 | 345 520 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 189 092 | 211 678 | 224 668 | 277 195 | 312 916 | 653 542 | | | | | | |
Tangible Fixed Assets Depreciation | 145 526 | 180 106 | 200 728 | 220 509 | 222 769 | 274 277 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 34 580 | 20 622 | 22 444 | 32 976 | 55 760 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 2 663 | 30 716 | 4 252 | | | | | | |
Tangible Fixed Assets Disposals | | | | 4 679 | 30 716 | 4 894 | | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | -3 394 | 10 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 98 601 | 1 279 | -108 106 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | 8 026 | 18 046 | 25 339 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 8 528 | 5 433 | 1 883 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 73 030 | -15 231 | -60 994 | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | 44 000 | | 63 000 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 386 657 | 104 495 | 75 258 | 32 177 | 236 477 | 119 071 |
Total Assets Less Current Liabilities | 351 159 | 173 207 | 88 907 | 199 197 | 97 867 | 435 055 | 514 228 | 771 303 | 727 009 | 349 451 | 790 035 | 1 241 348 |
Total Borrowings | | | | | | | 169 663 | 229 126 | 132 601 | 142 280 | 508 207 | 364 346 |
Total Current Tax Expense Credit | | | | | | | | 100 283 | -4 395 | -49 373 | | |
Total Operating Lease Payments | | | | | | | | 78 684 | 97 660 | 102 316 | | |
Trade Creditors Trade Payables | | | | | | 1 049 872 | 1 940 025 | 747 548 | 1 001 108 | 357 694 | | |
Trade Debtors Trade Receivables | | | | | | 368 156 | 706 062 | 739 400 | 919 510 | 198 046 | | |
Turnover Revenue | | | | | | | | 15 147 234 | 13 164 480 | 6 863 697 | | |
Wages Salaries | | | | | | | | 1 696 657 | 1 962 011 | 2 135 347 | | |
Amounts Owed By Associates | | | | | | | | | | 11 270 | | |
Corporation Tax Recoverable | | | | | | | | | | 40 553 | | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | | | | 63 000 |
Disposals Intangible Assets | | | | | | | | | | | | 63 000 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | -4 737 | -63 152 | | |