Profit & Loss |
Date of Accounts |
2011-06-30 | 2012-06-30 | 2013-06-30 | 2014-06-30 | 2015-02-28 | 2015-06-30 | 2016-06-30 | 2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 87 122 | 154 856 | 173 425 | 173 425 | 155 775 | 698 152 | 666 111 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | 891 787 | 545 863 | 1 178 158 | 317 609 | 195 252 | 121 752 |
Current Assets | 156 844 | 184 645 | 180 417 | 278 102 | 278 102 | 947 943 | 2 272 066 | 3 454 929 | 3 450 585 | 1 662 479 | 1 251 740 | 1 018 064 |
Debtors | 105 068 | 129 125 | 87 578 | 87 578 | 110 511 | 473 255 | 1 167 896 | 2 527 499 | 2 053 795 | 1 322 231 | 1 021 883 | 888 958 |
Net Assets Liabilities | | | | | | | 658 412 | 582 264 | 560 361 | 609 413 | 505 182 | 475 263 |
Other Debtors | | | | 494 | | | | 1 176 403 | 34 890 | 578 701 | -1 151 030 | -991 634 |
Property Plant Equipment | | | | | | | 1 260 628 | 533 334 | 585 244 | 340 116 | 284 841 | 382 693 |
Total Inventories | | | | | | | 212 383 | 381 567 | 218 632 | 22 639 | 34 605 | 7 354 |
Cash Bank In Hand | 51 776 | 55 520 | 92 839 | 92 839 | 167 591 | 274 688 | 891 787 | | | | | |
Intangible Fixed Assets | 180 000 | 170 000 | 160 000 | 150 000 | 150 000 | 140 000 | 130 000 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 87 122 | 154 856 | 173 425 | 155 775 | 155 775 | 698 152 | 666 111 | | | | | |
Tangible Fixed Assets | 162 346 | 171 702 | 218 014 | 361 631 | 361 631 | 583 140 | 1 231 759 | | | | | |
Stocks Inventory | | | | | | 200 000 | 212 383 | | | | | |
Trade Debtors | | | | 87 084 | 110 511 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 100 | 100 | 100 | 100 | 101 | | | | | |
Profit Loss Account Reserve | 87 120 | 154 854 | 173 325 | 155 675 | 155 675 | 698 052 | 666 010 | | | | | |
Shareholder Funds | 87 122 | 154 856 | 173 425 | 173 425 | 155 775 | 698 152 | 666 111 | | | | | |
|
Other Financial Data |
Accrued Liabilities | | | | | | | | 41 000 | 36 000 | 58 200 | 3 166 | 3 166 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | | | | -159 750 | -41 000 | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 70 000 | 80 500 | 91 000 | 101 500 | 112 000 | 122 500 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 605 981 | 419 031 | 490 597 | 174 234 | 77 719 | 122 788 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | 1 500 000 | | | |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | 10 000 | | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 477 392 | 277 926 | 445 637 | 39 677 | 142 921 |
Amounts Owed By Related Parties | | | | | | | | 708 350 | 785 600 | 1 367 300 | 1 425 456 | 1 425 456 |
Amount Specific Bank Loan | | | | | | | | | | | | 50 000 |
Average Number Employees During Period | | | | | | | 35 | 43 | 43 | 37 | 37 | 36 |
Bank Borrowings | | | | | | | | | | | | 8 706 |
Comprehensive Income Expense | | | | | | | | 288 852 | 66 097 | 177 191 | -74 411 | -29 919 |
Creditors | | | | | | | 104 103 | 130 153 | 8 333 | 1 778 000 | 226 000 | 296 232 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | -330 090 | -89 551 | -198 607 | -128 686 | |
Disposals Property Plant Equipment | | | | | | | | -1 391 636 | -154 450 | -1 007 128 | -191 467 | |
Finance Lease Liabilities Present Value Total | | | | | | | | 130 153 | 8 333 | 8 333 | | 42 750 |
Fixed Assets | 342 348 | 341 704 | 378 014 | 511 631 | 511 631 | 723 140 | 1 361 759 | 662 834 | 704 244 | 448 616 | 382 841 | 470 193 |
Gain Loss On Remeasurement Defined Benefit Plans Net Tax In Other Comprehensive Income | | | | | | | | 78 000 | -62 000 | -193 000 | 121 000 | -1 000 |
Increase Decrease In Existing Provisions | | | | | | | | | -1 011 970 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 10 500 | 10 500 | 10 500 | 10 500 | 10 500 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 143 140 | 161 117 | -117 757 | 32 171 | 45 069 |
Intangible Assets | | | | | | | 130 000 | 129 500 | 119 000 | 108 500 | 98 000 | 87 500 |
Intangible Assets Gross Cost | | | | | | | 200 000 | 210 000 | 210 000 | 210 000 | 210 000 | 210 000 |
Net Current Assets Liabilities | -233 142 | -175 133 | -149 416 | -149 416 | -193 560 | 191 129 | 1 036 168 | 1 138 407 | 1 441 304 | 2 053 938 | 392 455 | 364 609 |
Nominal Value Allotted Share Capital | | | | | | | 101 | 101 | 101 | 101 | 101 | 101 |
Number Shares Issued Fully Paid | | | | | | | 101 | 101 | 101 | 101 | 101 | 101 |
Other Creditors | | | | | | | | 122 648 | 30 539 | 157 523 | 164 267 | 41 584 |
Other Remaining Borrowings | | | | | | | | 1 020 | 720 | 30 240 | 37 440 | 46 139 |
Par Value Share | | | 1 | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Prepayments | | | | | | | | | | | | 5 060 |
Profit Loss | | | | | | | | 210 852 | 128 097 | 370 191 | -195 411 | -28 919 |
Property Plant Equipment Gross Cost | | | | | | | 1 866 609 | 952 365 | 1 075 841 | 514 350 | 362 560 | 505 481 |
Provisions | | | | | | | | 1 088 824 | 1 576 854 | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 1 627 173 | 1 088 824 | 1 576 854 | 115 141 | 44 114 | 63 307 |
Taxation Social Security Payable | | | | | | | | 122 166 | 249 675 | 92 583 | 185 789 | 23 793 |
Total Assets Less Current Liabilities | 109 206 | 166 571 | 228 598 | 318 071 | 318 071 | 914 269 | 2 397 927 | 1 842 241 | 2 145 548 | 2 502 554 | 775 296 | 834 802 |
Total Borrowings | | | | | | | | 130 153 | 8 333 | 38 573 | 226 000 | 296 232 |
Trade Creditors Trade Payables | | | | | | | | 407 405 | 510 125 | 339 590 | 467 623 | 486 399 |
Trade Debtors Trade Receivables | | | | | | | | 642 746 | 1 233 305 | 456 231 | 747 457 | 450 076 |
Work In Progress | | | | | | | 212 383 | 381 567 | 218 632 | 22 639 | 34 605 | 7 354 |
Amount Specific Advance Or Credit Directors | | | | | | | | -551 811 | -4 500 | -4 500 | -9 000 | -15 000 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | -728 618 | -208 549 | | -4 500 | -6 000 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | 138 500 | 759 360 | | | |
Director Remuneration | | | | 14 270 | 15 081 | | | 14 045 | 31 100 | 32 360 | 27 898 | 37 530 |
Creditors Due After One Year Total Noncurrent Liabilities | 12 500 | 0 | | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 389 986 | 359 778 | | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 20 000 | 30 000 | | 40 000 | 50 000 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 10 000 | | | 10 000 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 200 000 | 200 000 | | 200 000 | 200 000 | | | | | | | |
Provisions For Liabilities Charges | 9 584 | 11 715 | 35 694 | 35 694 | 66 260 | 106 209 | 1 627 712 | | | | | |
Tangible Fixed Assets Additions | | 52 485 | | | 336 557 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 236 959 | 276 694 | | 324 574 | 553 234 | | | | | | | |
Tangible Fixed Assets Depreciation | 74 613 | 104 993 | | 106 560 | 191 603 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 34 880 | | | | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | -4 500 | | | | | | | | | | |
Tangible Fixed Assets Disposals | | -12 750 | | | 107 897 | | | | | | | |
Total Fixed Asset Investments Cost Or Valuation | 2 | 2 | | | | | | | | | | |
Total Investments Fixed Assets | 2 | 2 | | | | | | | | | | |
Administrative Expenses | | | | 428 906 | 362 295 | | | | | | | |
Amortisation Intangible Assets Expense | | | | 10 000 | 10 000 | | | | | | | |
Corporation Tax Due Within One Year | | | | 28 078 | | | | | | | | |
Cost Sales | | | | 1 069 414 | 1 138 411 | | | | | | | |
Creditors Due After One Year | | | 19 479 | 96 036 | 96 036 | 109 908 | 104 104 | | | | | |
Creditors Due Within One Year | | 359 778 | 329 833 | 471 662 | 471 662 | 756 814 | 1 235 898 | | | | | |
Depreciation Tangible Fixed Assets Expense | | | | 48 113 | 92 392 | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | | | 35 694 | 66 260 | | | | | | | |
Dividends Withdrawn From Total Reserves | | | | | 115 555 | | | | | | | |
Gross Profit Loss | | | | 612 759 | 502 270 | | | | | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | | | | 23 979 | 30 566 | | | | | | | |
Interest Payable Similar Charges | | | | 4 764 | 11 504 | | | | | | | |
Interim Payment | | | | 66 667 | 115 555 | | | | | | | |
Investments Fixed Assets | | 2 | | | | | | | | | | |
Number Shares Allotted | | 2 | 100 | 100 | 100 | 101 | 101 | | | | | |
Operating Profit Loss | | | | 183 853 | 139 975 | | | | | | | |
Other Creditors Due Within One Year | | | | 139 409 | 116 733 | | | | | | | |
Other Exceptional Gain Loss Reported After Operating Profit Loss | | | | -41 894 | | | | | | | | |
Other Taxation Social Security Within One Year | | | | 18 297 | 29 730 | | | | | | | |
Profit Loss For Period | | | | 85 138 | 97 905 | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | | | 137 195 | 128 471 | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | | | 30 566 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | | 92 392 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | | 7 349 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | | 52 057 | 30 566 | | | | | | | |
Trade Creditors Within One Year | | | | 122 799 | 278 444 | | | | | | | |
Turnover Gross Operating Revenue | | | | 1 682 173 | 1 640 681 | | | | | | | |
U K Current Corporation Tax On Income For Period | | | | 28 078 | | | | | | | | |
Value Shares Allotted | | 2 | 100 | 100 | 100 | 101 | 101 | | | | | |