Profit & Loss |
Date of Accounts |
2011-05-31 | 2012-05-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 2 615 017 | 2 609 568 | 3 249 955 | 4 421 638 | 4 668 696 | | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 774 196 | 37 791 | 473 062 | 773 208 | 525 786 | 431 150 | 464 319 | 724 860 | 1 467 729 | 894 369 |
Current Assets | 1 017 009 | 864 100 | 924 037 | 895 530 | 812 244 | 59 640 | 495 945 | 805 914 | 550 183 | 473 795 | 496 333 | 758 495 | 1 469 042 | 1 846 816 |
Debtors | 64 712 | 36 107 | 42 476 | 6 606 | 38 048 | 21 849 | 22 883 | 32 706 | 24 397 | 42 645 | 32 014 | 33 635 | 1 313 | 952 447 |
Net Assets Liabilities | | | | | 4 577 820 | 4 727 458 | 5 031 301 | 5 395 529 | 5 710 176 | 6 205 026 | 6 589 974 | 6 791 616 | 7 010 854 | 8 022 743 |
Other Debtors | | | | | 29 040 | 21 458 | 18 489 | 34 739 | 24 397 | 42 645 | 31 825 | 33 350 | | |
Property Plant Equipment | | | | | 83 577 | 60 492 | 37 513 | 32 538 | 40 541 | 29 674 | 20 216 | 15 156 | 11 367 | 7 821 |
Cash Bank In Hand | 952 297 | 827 993 | 881 561 | 888 924 | 774 196 | | | | | | | | | |
Tangible Fixed Assets | 1 784 922 | 1 858 068 | 2 474 356 | 96 680 | 83 577 | | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 22 500 | 22 500 | 22 500 | 22 500 | 22 500 | | | | | | | | | |
Profit Loss Account Reserve | 2 592 517 | 2 587 068 | 2 646 824 | 3 365 189 | 3 612 247 | | | | | | | | | |
Shareholder Funds | 2 615 017 | 2 609 568 | 3 249 955 | 4 421 638 | 4 668 696 | | | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | | | | | | | 399 201 | 36 500 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 337 236 | 342 509 | 365 488 | 373 886 | 359 199 | 359 656 | 354 726 | 359 786 | 363 575 | 351 033 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | | | | 68 132 |
Administrative Expenses | | | | | | | | | | | | | 695 516 | 827 068 |
Amounts Owed To Group Undertakings | | | | | | | | | | | | 220 761 | 230 519 | 265 104 |
Average Number Employees During Period | | | | | | | | | | | | 2 | 2 | 1 |
Cash Cash Equivalents | | | | | | | | | | | | 936 751 | 1 827 585 | 1 255 533 |
Corporation Tax Payable | | | | | | | | | | | | 38 235 | 88 571 | 68 803 |
Cost Sales | | | | | | | | | | | | | 2 343 698 | 2 624 145 |
Creditors | | | | | 245 999 | 116 918 | 252 082 | 234 196 | 347 043 | 431 652 | 215 966 | 316 782 | 313 783 | 410 485 |
Current Tax For Period | | | | | | | | | | | | | 88 570 | 152 977 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | | | | | | -33 157 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | | | 163 329 | 121 351 |
Disposals Investment Property Fair Value Model | | | | | | | | | | | | | 647 516 | |
Equity Securities Held | | | | | | | | | | | | | 759 264 | 832 990 |
Fixed Assets | 1 884 922 | 1 958 068 | 1 993 725 | 3 711 674 | 4 102 451 | 4 845 073 | 4 834 229 | 4 823 811 | 5 507 036 | 6 166 633 | 6 343 807 | 6 390 903 | 6 234 281 | 6 883 211 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | | | | | | | | | 337 686 | 459 159 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | | | | | | 36 495 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | | | | -88 615 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | | | -2 | -115 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 23 085 | 22 979 | 20 308 | 9 532 | 9 889 | 6 737 | 5 060 | 3 789 | 2 607 |
Interest Income On Bank Deposits | | | | | | | | | | | | | 21 443 | 64 989 |
Interest Received Classified As Investing Activities | | | | | | | | | | | | | -21 443 | -65 148 |
Investment Property | | | | | 3 631 089 | 4 278 605 | 4 278 605 | 4 278 605 | 4 927 956 | 5 568 395 | 5 568 395 | 5 568 395 | 5 463 550 | 6 042 300 |
Investment Property Fair Value Model | | | | | 3 631 089 | 4 278 605 | 4 278 605 | 4 278 605 | 4 927 956 | 5 568 395 | 5 568 395 | 5 568 395 | 5 125 864 | |
Investments | | | | | | | | | | | | | 759 364 | 833 090 |
Investments Fixed Assets | 100 000 | 100 000 | 100 000 | 209 994 | 387 785 | 505 976 | 518 111 | 512 668 | 538 539 | 568 564 | 755 196 | 807 352 | 759 364 | 833 090 |
Net Cash Generated From Operations | | | | | | | | | | | | | -418 298 | 361 241 |
Net Current Assets Liabilities | 730 095 | 651 500 | 675 599 | 709 964 | 566 245 | -57 278 | 243 863 | 571 718 | 203 140 | 42 143 | 280 367 | 441 713 | 1 155 259 | |
Net Finance Income Costs | | | | | | | | | | | | | 21 443 | 65 148 |
Other Creditors | | | | | 65 832 | 54 005 | 58 371 | 58 351 | 60 774 | 58 103 | 57 650 | 57 786 | 15 819 | 20 397 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | | | 15 149 |
Other Disposals Property Plant Equipment | | | | | | | | | | | | | | 16 088 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | | | 21 443 | 65 148 |
Other Investments Other Than Loans | | | | | 387 685 | 505 876 | 518 011 | 512 568 | 538 439 | 568 464 | 755 096 | 807 252 | 759 364 | |
Other Remaining Investments | | | | | | | | | | | | | 100 | 100 |
Other Taxation Social Security Payable | | | | | 46 281 | 43 220 | 40 370 | 42 288 | 32 509 | 51 105 | 10 366 | 38 235 | 65 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | | | 142 373 | 170 383 |
Percentage Class Share Held In Subsidiary | | | | | | | | | | | | | | 100 |
Prepayments Accrued Income | | | | | | | | | | | | | | 13 988 |
Profit Loss | | | | | | 230 559 | 303 843 | 364 228 | 314 647 | 494 850 | 384 948 | 201 642 | 521 311 | 849 626 |
Property Plant Equipment Gross Cost | | | | | 420 813 | 403 001 | 403 001 | 406 424 | 399 740 | 389 330 | 374 942 | 374 942 | 374 942 | 358 854 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 90 876 | 60 337 | 46 791 | | | 3 750 | 34 200 | 41 000 | 41 000 | |
Staff Costs Employee Benefits Expense | | | | | | | | | | | | | 2 334 691 | 2 565 501 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | | | 204 329 | 296 799 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | | | | 27 969 | 17 664 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | | | 33 788 | 47 169 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | | | 251 897 | 274 213 |
Total Assets Less Current Liabilities | 2 615 017 | 2 609 568 | 3 249 955 | 4 421 638 | 4 668 696 | 4 787 795 | 5 078 092 | 5 395 529 | 5 710 176 | 6 208 776 | 6 624 174 | 6 832 616 | 7 051 854 | |
Total Current Tax Expense Credit | | | | | | | | | | | | | 88 568 | 152 862 |
Trade Creditors Trade Payables | | | | | | | | | | | | | 815 | 19 616 |
Trade Debtors Trade Receivables | | | | | 9 008 | 391 | 4 394 | -2 033 | | | 189 | 285 | 1 313 | 630 |
Wages Salaries | | | | | | | | | | | | | 2 045 550 | 2 226 931 |
Additional Provisions Increase From New Provisions Recognised | | | | | | -30 539 | | -46 791 | | 3 750 | 30 450 | 6 800 | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | -13 546 | | | | | | | |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | | | 647 516 | | | 649 351 | 640 439 | | | | |
Creditors Due Within One Year | 286 914 | 212 600 | 248 438 | 185 566 | 245 999 | | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 17 812 | | 11 910 | 24 219 | 9 432 | 11 667 | | | |
Disposals Property Plant Equipment | | | | | | 17 812 | | 12 572 | 30 184 | 10 410 | 14 388 | | | |
Dividends Paid | | | | | | 80 921 | | | | | | | | |
Investments In Group Undertakings | | | | | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | | |
Number Shares Allotted | | 22 500 | 22 500 | 22 500 | 22 500 | | | | | | | | | |
Number Shares Issued Fully Paid | | | | | | 22 500 | 22 500 | 22 500 | 22 500 | 22 500 | 22 500 | 22 500 | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | | |
Provisions | | | | | 90 876 | 60 337 | 46 791 | | | 3 750 | 34 200 | 41 000 | | |
Revaluation Reserve | | | | 1 033 949 | 1 033 949 | | | | | | | | | |
Share Capital Allotted Called Up Paid | 22 500 | 22 500 | 22 500 | 22 500 | 22 500 | | | | | | | | | |
Tangible Fixed Assets Additions | | 181 577 | 127 212 | 40 053 | 14 388 | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 875 233 | 3 050 941 | 3 175 554 | 809 355 | 420 813 | | | | | | | | | |
Tangible Fixed Assets Depreciation | 1 090 311 | 1 192 873 | 1 281 829 | 712 675 | 337 236 | | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 107 990 | 90 938 | 23 316 | 24 109 | | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 5 428 | 1 982 | 11 105 | 2 313 | | | | | | | | | |
Tangible Fixed Assets Depreciation Increase Decrease From Transfers Between Items | | | | -64 526 | -397 235 | | | | | | | | | |
Tangible Fixed Assets Disposals | | 5 869 | 2 599 | 13 136 | 5 695 | | | | | | | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | | | 1 033 949 | | | | | | | | | | |
Tangible Fixed Assets Increase Decrease From Transfers Between Items | | | | -2 456 908 | -397 235 | | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | 15 995 | 23 500 | | | | | |