Profit & Loss |
Date of Accounts |
2014-10-31 | 2016-10-31 | 2017-10-31 | 2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-10-31 |
Currency |
| | | | | | | |
Net Worth | 297 | | | | | | | |
|
Balance Sheet |
Debtors | 297 | 297 | 297 | 297 | 297 | 297 | 297 | 297 |
Net Assets Liabilities | | 297 | 297 | 297 | 297 | 297 | 297 | 297 |
Other Debtors | 297 | 297 | 297 | | | | | |
Cash Bank In Hand | 3 144 819 | | | | | | | |
Current Assets | 4 819 293 | | | | | | | |
Intangible Fixed Assets | -1 042 372 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 297 | | | | | | | |
Stocks Inventory | 585 152 | | | | | | | |
Tangible Fixed Assets | 210 831 | | | | | | | |
Trade Debtors | 979 045 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 297 | | | | | | | |
Profit Loss Account Reserve | 767 628 | | | | | | | |
Shareholder Funds | 297 | | | | | | | |
|
Other Financial Data |
Average Number Employees During Period | 26 | | | | 2 | 2 | 2 | 2 |
Comprehensive Income Expense | | 148 440 | 178 128 | | | | | |
Creditors | | 156 250 | 156 250 | 156 250 | 156 250 | 156 250 | 156 250 | 156 250 |
Dividend Per Share Interim | | 5 | 6 | 6 | 6 | 6 | 16 | 18 |
Dividends Paid | | -148 440 | -178 128 | | | | | |
Investments Fixed Assets | 156 250 | 156 250 | 156 250 | 156 250 | 156 250 | 156 250 | 156 250 | 156 250 |
Investments In Group Undertakings Participating Interests | | | 156 250 | 156 250 | 156 250 | 156 250 | 156 250 | 156 250 |
Investments In Subsidiaries | | 156 250 | 156 250 | | | | | |
Net Current Assets Liabilities | -155 953 | -155 953 | -155 953 | -155 953 | -155 953 | -155 953 | -155 953 | -155 953 |
Number Shares Issued Fully Paid | | | 29 688 | 29 688 | 29 688 | 29 688 | 29 688 | 29 688 |
Other Creditors | | 156 250 | 156 250 | | | | | |
Ownership Interest In Subsidiary Percent | | 100 | 100 | 100 | 100 | | | |
Par Value Share | 0 | | | 0 | 0 | 0 | 0 | 0 |
Percentage Class Share Held In Subsidiary | | | | | 100 | 100 | 100 | 100 |
Profit Loss | | 148 440 | 178 128 | | | | | |
Audit Fees Expenses | 1 000 | | | | | | | |
Total Fees To Auditors | 1 000 | | | | | | | |
Company Contributions To Money Purchase Schemes Directors | 1 338 | | | | | | | |
Director Remuneration | 131 241 | | | | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | | | | | | | |
Accruals Deferred Income Within One Year | 156 322 | | | | | | | |
Administration Support Average Number Employees | 8 | | | | | | | |
Administrative Expenses | 751 222 | | | | | | | |
Amortisation Intangible Assets Expense | -115 819 | | | | | | | |
Amount Due From To Related Party | -18 707 | | | | | | | |
Amounts Owed To Subsidiaries Within One Year | 18 707 | | | | | | | |
Cash Acquisition | 1 579 123 | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 1 525 772 | | | | | | | |
Cash Flow Outflow From Capital Expenditure Financial Investment | 613 732 | | | | | | | |
Cash Flow Outflow From Financing | 1 619 047 | | | | | | | |
Cash Flow Outflow From Operating Activities | 1 269 842 | | | | | | | |
Cash Flow Outflow From Returns On Investments Servicing Finance | 3 156 | | | | | | | |
Consideration For Shares Issued | 297 | | | | | | | |
Corporation Tax Due Within One Year | 102 688 | | | | | | | |
Cost Sales | 5 806 625 | | | | | | | |
Creditors Acquisition | -1 057 770 | | | | | | | |
Creditors Due After One Year | 25 320 | | | | | | | |
Creditors Due Within One Year | 156 250 | | | | | | | |
Debtors Acquisition | 672 528 | | | | | | | |
Decrease Increase In Debtors | -1 089 322 | | | | | | | |
Decrease Increase In Net Debt During Period | 3 144 819 | | | | | | | |
Decrease Increase In Net Debt Resulting From Cash Flows | 3 144 819 | | | | | | | |
Decrease Increase In Stocks | -585 152 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 80 926 | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 55 776 | | | | | | | |
Dividends Withdrawn From Total Reserves | 222 660 | | | | | | | |
Equity Dividends Paid | 222 660 | | | | | | | |
Fixed Asset Investments Acquisition | 14 000 | | | | | | | |
Fixed Asset Investments Additions | 156 250 | | | | | | | |
Fixed Asset Investments Cost Or Valuation | 156 250 | | | | | | | |
Foreign Exchange Gain Loss Recognised In Profit Loss | -20 530 | | | | | | | |
Geographic Segment Revenue By Destination | 1 123 266 | | | | | | | |
Goodwill Acquisition | -1 024 833 | | | | | | | |
Government Grant Receipts- Net | -3 165 | | | | | | | |
Grants Subsidies Received Contributing To Other Operating Income | 3 165 | | | | | | | |
Gross Profit Loss | 1 880 421 | | | | | | | |
Increase Decrease In Cash Bank In Hand Excluding Exchange Adjustments | 3 144 819 | | | | | | | |
Increase Decrease In Creditors | 1 698 480 | | | | | | | |
Increase Decrease In Net Cash For Period | 3 144 819 | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | 12 423 | | | | | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | 55 776 | | | | | | | |
Intangible Fixed Assets Additions | -1 158 191 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | -115 819 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | -115 819 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | -1 158 191 | | | | | | | |
Interest Paid | 1 445 | | | | | | | |
Interest Payable Similar Charges | 1 445 | | | | | | | |
Interest Receivable On Bank Deposits | 3 836 | | | | | | | |
Interest Received | 4 601 | | | | | | | |
Interim Payment | 222 660 | | | | | | | |
Loans From Directors Within One Year | 4 900 | | | | | | | |
Net Assets Liabilities Acquisition Before Minority Interests | 1 639 502 | | | | | | | |
Net Debt Funds | -3 144 819 | | | | | | | |
Net Increase Decrease In Shareholders Funds | 2 386 675 | | | | | | | |
Net Proceeds From Shares Issued During Period | 297 | | | | | | | |
Nominal Value Shares Issued | 297 | | | | | | | |
Number Shares Acquired | 5 000 | | | | | | | |
Number Shares Allotted | 29 688 | | | | | | | |
Number Shares Issued | 29 688 | | | | | | | |
Operating Profit Loss | 1 283 894 | | | | | | | |
Other Borrowings Interest Payments Similar Charges | 1 445 | | | | | | | |
Other Creditors After One Year | 25 320 | | | | | | | |
Other Creditors Due Within One Year | 156 250 | | | | | | | |
Other Interest Receivable | 765 | | | | | | | |
Other Interest Receivable Similar Income | 4 601 | | | | | | | |
Other Operating Income | 154 695 | | | | | | | |
Other Recognised Gains Losses For Period | 1 618 750 | | | | | | | |
Other Reserves | 1 618 750 | | | | | | | |
Other Taxation Social Security Within One Year | 16 651 | | | | | | | |
Pension Costs | 13 333 | | | | | | | |
Percentage Shares Acquired | 100 | | | | | | | |
Percentage Subsidiary Held | 100 | | | | | | | |
Prepayments Accrued Income Current Asset | 2 061 | | | | | | | |
Proceeds From Issue Shares Other Equity Instruments Excluding Shares Issued To Minority Interests | 297 | | | | | | | |
Production Average Number Employees | 16 | | | | | | | |
Profit Loss For Period | 990 288 | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 1 287 050 | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | 55 776 | | | | | | | |
Provisions For Liabilities Charges | 55 776 | | | | | | | |
Purchase Intangible Fixed Assets | -1 158 191 | | | | | | | |
Purchase Tangible Fixed Assets | 547 624 | | | | | | | |
Remaining Recognised Gains Losses For Period | 1 618 750 | | | | | | | |
Selling Average Number Employees | 2 | | | | | | | |
Social Security Costs | 17 028 | | | | | | | |
Staff Costs | 867 352 | | | | | | | |
Stocks Acquisition | 430 451 | | | | | | | |
Tangible Assets Acquisition | 1 170 | | | | | | | |
Tangible Fixed Assets Additions | 236 884 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 26 053 | | | | | | | |
Taxation Expense Credit | 138 298 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 296 762 | | | | | | | |
Total Assets Less Current Liabilities | 2 467 771 | | | | | | | |
Total Consideration For Acquisition | 614 669 | | | | | | | |
Total Depreciation Amortisation Impairment Charges | -34 893 | | | | | | | |
Total Shares Issued Acquisition | 614 669 | | | | | | | |
Trade Creditors Within One Year | 1 259 496 | | | | | | | |
Turnover Gross Operating Revenue | 7 687 046 | | | | | | | |
U K Current Corporation Tax | 240 986 | | | | | | | |
U K Current Corporation Tax On Income For Period | 228 563 | | | | | | | |
Value Shares Allotted | 297 | | | | | | | |
Wages Salaries | 836 991 | | | | | | | |