Profit & Loss |
Date of Accounts |
2012-04-30 | 2013-04-30 | 2016-04-30 | 2017-04-30 | 2018-04-30 | 2019-04-30 | 2022-04-30 | 2023-04-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 512 214 | 619 616 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 83 251 | 81 947 | | | | | | |
Cash Bank On Hand | | | 520 | 142 062 | 287 974 | 1 494 858 | 608 883 | 829 296 |
Current Assets | 1 382 106 | 1 993 833 | 2 449 523 | 2 364 867 | 2 546 068 | 4 245 847 | 4 286 848 | 3 759 418 |
Debtors | 1 229 309 | 1 798 886 | 2 449 003 | 2 358 923 | 2 258 094 | 2 750 989 | 3 677 965 | 2 930 122 |
Intangible Fixed Assets | 9 000 | | | | | | | |
Net Assets Liabilities | | | 937 184 | 1 207 711 | 1 418 614 | 2 056 912 | 2 594 823 | 3 087 993 |
Net Assets Liabilities Including Pension Asset Liability | 512 214 | 619 616 | | | | | | |
Other Debtors | | | 406 412 | 297 148 | 380 060 | 538 557 | 395 002 | 554 901 |
Property Plant Equipment | | | 2 428 606 | 2 379 567 | 2 455 674 | 2 930 230 | 3 466 375 | 3 163 167 |
Stocks Inventory | 69 546 | 113 000 | | | | | | |
Tangible Fixed Assets | 988 250 | 1 331 189 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | | | | | | |
Profit Loss Account Reserve | 511 214 | 618 616 | | | | | | |
Shareholder Funds | 512 214 | 619 616 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 9 000 | 18 000 |
Company Contributions To Money Purchase Plans Directors | | | | | | | 12 000 | 12 000 |
Director Remuneration | | | | | | | 317 679 | 268 949 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | 2 | 2 |
Accrued Liabilities | | | 63 616 | 38 859 | 21 362 | | 315 201 | 56 209 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | 138 372 | 127 940 | 117 508 | 107 076 | 75 780 | 65 348 |
Accumulated Amortisation Impairment Intangible Assets | | | 90 000 | 90 000 | 90 000 | | 90 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 373 744 | 1 756 733 | 1 957 894 | 2 240 744 | 2 875 990 | 3 213 197 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | -18 942 | -188 | | | -14 598 |
Bank Borrowings Overdrafts | | | 197 065 | | | | 325 000 | 225 000 |
Bank Overdrafts | | | 197 065 | | | | 345 255 | |
Corporation Tax Payable | | | 53 653 | 53 290 | 96 195 | | | 16 347 |
Creditors | | | 1 249 180 | 1 071 288 | 1 077 188 | 1 263 679 | 1 627 497 | 1 164 477 |
Creditors Due After One Year | 384 193 | 509 176 | | | | | | |
Creditors Due Within One Year | 1 359 663 | 2 070 075 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 14 351 | 183 067 | 193 554 | | 274 768 |
Disposals Property Plant Equipment | | | | 33 349 | 274 200 | 426 350 | | 437 850 |
Dividends Paid | | | | 140 000 | | | | |
Finance Lease Liabilities Present Value Total | | | 1 249 180 | 1 071 288 | 1 077 188 | 1 263 679 | 519 081 | 549 313 |
Fixed Assets | 997 250 | 1 331 189 | 2 428 606 | 2 379 567 | 2 455 674 | 2 930 230 | 3 854 067 | 3 550 859 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 117 087 | 119 879 | 121 150 | 119 296 | 60 931 | 66 008 |
Increase Decrease In Property Plant Equipment | | | | 303 958 | 470 337 | 711 306 | | 247 700 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 397 340 | 384 228 | 476 404 | | 611 975 |
Intangible Assets Gross Cost | | | 90 000 | 90 000 | 90 000 | | 90 000 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 81 000 | 90 000 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 9 000 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 90 000 | | | | | | | |
Net Current Assets Liabilities | 22 443 | -76 242 | 234 056 | 221 236 | 476 432 | 857 644 | 1 191 256 | 1 542 945 |
Number Shares Allotted | | 1 000 | | | | | | |
Number Shares Issued Fully Paid | | | | 1 000 | 1 000 | 1 000 | | 1 000 |
Other Creditors | | | 6 023 | 60 576 | 60 421 | 1 138 890 | 4 445 | |
Other Taxation Social Security Payable | | | 75 964 | 48 612 | 58 947 | 584 520 | 72 376 | 82 000 |
Par Value Share | | 1 | | 1 | 1 | 1 | | 1 |
Prepayments | | | 80 535 | 79 605 | 48 007 | | 127 266 | 110 768 |
Profit Loss | | | | 410 527 | | | 74 036 | 493 170 |
Property Plant Equipment Gross Cost | | | 3 802 350 | 4 136 300 | 4 413 568 | 5 170 974 | 6 342 365 | 6 376 364 |
Provisions | | | 337 926 | 318 984 | 318 796 | 360 207 | 747 223 | 775 986 |
Provisions For Liabilities Balance Sheet Subtotal | | | 337 926 | 318 984 | 318 796 | 360 207 | 747 223 | 775 986 |
Provisions For Liabilities Charges | 123 286 | 126 155 | | | | | | |
Secured Debts | 698 516 | 825 038 | | | | | | |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | | | | | | |
Tangible Fixed Assets Additions | | 696 364 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 859 314 | 2 156 778 | | | | | | |
Tangible Fixed Assets Depreciation | 871 064 | 825 589 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 190 732 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 236 207 | | | | | | |
Tangible Fixed Assets Disposals | | 398 900 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 367 299 | 551 468 | 1 183 756 | | 471 849 |
Total Assets Less Current Liabilities | 1 019 693 | 1 254 947 | 2 662 662 | 2 600 803 | 2 932 106 | 3 787 874 | 5 045 323 | 5 093 804 |
Total Borrowings | | | 1 781 260 | 1 489 572 | | | 445 255 | 100 000 |
Trade Creditors Trade Payables | | | 1 330 302 | 1 325 553 | 1 286 118 | 1 186 485 | 1 647 580 | 1 317 810 |
Trade Debtors Trade Receivables | | | 609 423 | 967 818 | 944 373 | 2 212 432 | 1 690 252 | 1 712 099 |
Administrative Expenses | | | | | | | 1 156 264 | 1 315 500 |
Applicable Tax Rate | | | | | | | 19 | 19 |
Average Number Employees During Period | | | | | | | 104 | 103 |
Bank Borrowings | | | | | | | 100 000 | 100 000 |
Cash Cash Equivalents Cash Flow Value | | | | | | | 263 628 | |
Comprehensive Income Expense | | | | | | | 74 036 | 493 170 |
Corporation Tax Recoverable | | | | | | | 96 136 | |
Cost Sales | | | | | | | 11 347 628 | 11 365 226 |
Current Tax For Period | | | | | | | | 16 347 |
Deferred Tax Liabilities | | | | | | | -43 361 | 775 986 |
Depreciation Amortisation Expense | | | | | | | 601 623 | 611 975 |
Depreciation Expense Property Plant Equipment | | | | | | | 176 926 | 192 387 |
Further Item Operating Income Component Total Other Operating Income | | | | | | | 1 021 | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | 14 577 | 51 832 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -30 803 | -592 604 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -319 945 | 520 962 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | -8 343 | 12 366 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -8 343 | 12 366 |
Government Grant Income | | | | | | | 10 432 | 10 432 |
Gross Profit Loss | | | | | | | 1 439 426 | 1 861 027 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | 189 894 | 142 915 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | -25 821 | 565 668 |
Interest Expense On Bank Overdrafts | | | | | | | 11 051 | 14 194 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 75 132 | 76 571 |
Interest Paid Classified As Operating Activities | | | | | | | -11 051 | -14 194 |
Interest Payable Similar Charges Finance Costs | | | | | | | 86 183 | 90 765 |
Investment Property | | | | | | | 387 692 | 387 692 |
Investment Property Fair Value Model | | | | | | | 387 692 | |
Net Cash Flows From Used In Financing Activities | | | | | | | 845 233 | 530 244 |
Net Cash Flows From Used In Investing Activities | | | | | | | -123 206 | 62 957 |
Net Cash Flows From Used In Operating Activities | | | | | | | -696 206 | -1 158 869 |
Net Cash Generated From Operations | | | | | | | -592 495 | -1 106 719 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | -1 598 | -3 514 |
Operating Profit Loss | | | | | | | 333 277 | 578 752 |
Other Deferred Tax Expense Credit | | | | | | | 174 656 | 28 763 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 1 598 | 3 514 |
Other Operating Income Format1 | | | | | | | 50 115 | 33 225 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -638 343 | -562 718 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 75 430 | 83 652 |
Proceeds From Sales Property Plant Equipment | | | | | | | -234 003 | -175 448 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 248 692 | 491 501 |
Provisions Used | | | | | | | | -43 361 |
Purchase Property Plant Equipment | | | | | | | -112 395 | -241 919 |
Rental Leasing Income | | | | | | | 16 002 | 2 284 |
Repayments Borrowings Classified As Financing Activities | | | | | | | -75 000 | -100 000 |
Social Security Costs | | | | | | | 290 399 | 313 198 |
Staff Costs Employee Benefits Expense | | | | | | | 3 396 374 | 3 515 349 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | 62 768 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 1 982 | 2 008 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 47 251 | 94 614 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 10 056 | 10 425 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 174 656 | -1 669 |
Total Current Tax Expense Credit | | | | | | | | -30 432 |
Total Operating Lease Payments | | | | | | | 58 000 | 97 500 |
Turnover Revenue | | | | | | | 12 787 054 | 13 226 253 |
Wages Salaries | | | | | | | 3 030 545 | 3 118 499 |