Profit & Loss |
Date of Accounts |
2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-04-30 | 2022-04-30 | 2023-04-30 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 5 465 | 41 767 | 64 457 | 4 199 | 22 891 | 29 467 |
Current Assets | 725 895 | 384 447 | 239 536 | 233 133 | 176 061 | 196 646 |
Debtors | 720 430 | 342 680 | 175 079 | 228 934 | 153 170 | 167 179 |
Net Assets Liabilities | 291 800 | 128 818 | 72 435 | 34 995 | 3 405 | 27 284 |
Other Debtors | 2 000 | 25 000 | 25 000 | 25 000 | 25 000 | 25 000 |
Property Plant Equipment | 103 287 | 86 674 | 59 804 | 51 688 | 42 748 | 33 109 |
|
Other Financial Data |
Audit Fees Expenses | 15 112 | 15 564 | | | | |
Fees For Non-audit Services | 4 800 | 4 800 | 7 005 | | | |
Director Remuneration | 41 329 | 41 829 | 42 979 | | | |
Amount Specific Advance Or Credit Directors | | | | 27 825 | 26 404 | 31 609 |
Amount Specific Advance Or Credit Made In Period Directors | | | | 27 825 | 26 404 | 31 609 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 27 825 | 26 404 |
Accrued Liabilities | 206 532 | 124 921 | 82 882 | 35 728 | 13 254 | 21 800 |
Accumulated Depreciation Impairment Property Plant Equipment | 94 622 | 106 270 | 43 634 | 55 035 | 65 954 | 76 158 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -4 787 | -1 649 | | | |
Administrative Expenses | 2 699 299 | 2 265 939 | 1 867 812 | | | |
Applicable Tax Rate | 19 | 19 | 19 | | | |
Average Number Employees During Period | 4 | 4 | 4 | 4 | 4 | 4 |
Bank Borrowings | | 110 000 | | | | |
Bank Borrowings Overdrafts | 216 714 | 110 005 | | 20 000 | 30 000 | 30 000 |
Bank Overdrafts | 216 714 | 5 | | | | |
Cash Cash Equivalents Cash Flow Value | -211 249 | 41 762 | | | | |
Comprehensive Income Expense | -19 476 | 7 018 | 53 617 | | | |
Corporation Tax Payable | 12 443 | 13 355 | 20 477 | 33 434 | 16 450 | 9 726 |
Creditors | 528 601 | 338 309 | 224 560 | 80 000 | 96 397 | 66 856 |
Current Tax For Period | 12 443 | 13 355 | 20 476 | | | |
Deferred Tax Liabilities | 8 781 | 3 994 | | | | |
Depreciation Amortisation Expense | 26 059 | 26 869 | 15 435 | | | |
Depreciation Expense Property Plant Equipment | 12 810 | 13 620 | 15 437 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 15 221 | 78 073 | | | |
Disposals Property Plant Equipment | | 17 871 | 94 502 | | | |
Dividends Paid | | 170 000 | 110 000 | | | |
Dividends Paid Classified As Financing Activities | | -170 000 | -110 000 | | | |
Dividends Paid On Shares Final | | 170 000 | 110 000 | | | |
Finance Lease Liabilities Present Value Total | 38 587 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 61 333 | 83 000 | 83 000 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 17 459 | -45 908 | -10 866 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 76 225 | 467 210 | 57 581 | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | -13 004 | -2 650 | 14 347 | | | |
Gain Loss On Disposals Property Plant Equipment | -13 004 | -2 650 | 14 347 | | | |
Income Taxes Paid Refund Classified As Operating Activities | -26 367 | -12 443 | -13 354 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 14 551 | 253 011 | 22 695 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 26 869 | 15 437 | 11 401 | 10 919 | 10 204 |
Interest Expense On Bank Loans Similar Borrowings | | 5 265 | 812 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 2 621 | 1 529 | | | | |
Interest Paid Classified As Operating Activities | | -5 265 | -812 | | | |
Interest Payable Similar Charges Finance Costs | 2 621 | 6 794 | 812 | | | |
Net Cash Flows From Used In Financing Activities | 26 414 | 188 047 | 109 980 | | | |
Net Cash Flows From Used In Investing Activities | 48 091 | 12 805 | -25 803 | | | |
Net Cash Flows From Used In Operating Activities | -89 056 | -453 863 | -106 872 | | | |
Net Cash Generated From Operations | -118 044 | -473 100 | -121 038 | | | |
Net Current Assets Liabilities | 197 294 | 46 138 | 14 976 | 65 532 | 59 004 | 62 581 |
Net Interest Received Paid Classified As Investing Activities | -4 775 | -101 | -22 | | | |
Number Shares Issued Fully Paid | | 17 010 | 17 010 | | | |
Operating Profit Loss | -14 703 | 22 279 | 73 235 | | | |
Other Creditors | 40 616 | 46 898 | 44 165 | 11 458 | 6 659 | 8 891 |
Other Deferred Tax Expense Credit | -5 516 | -4 787 | -1 648 | | | |
Other Interest Receivable Similar Income Finance Income | 4 775 | 101 | 22 | | | |
Other Operating Income Format1 | 65 329 | 85 915 | 79 915 | | | |
Other Taxation Social Security Payable | 4 537 | 4 720 | 5 593 | 3 009 | 530 | 421 |
Par Value Share | | 1 | 1 | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | -10 198 | -38 587 | | | | |
Prepayments Accrued Income | 62 822 | 38 367 | 20 366 | 5 126 | 4 802 | 2 440 |
Proceeds From Borrowings Classified As Financing Activities | | -110 000 | | | | |
Proceeds From Sales Property Plant Equipment | -2 000 | | -30 777 | | | |
Profit Loss | -19 476 | 7 018 | 53 617 | | | |
Profit Loss On Ordinary Activities Before Tax | -12 549 | 15 586 | 72 445 | | | |
Property Plant Equipment Gross Cost | 197 909 | 192 944 | 103 438 | 106 723 | 108 702 | 109 267 |
Provisions | 8 781 | 3 994 | 2 345 | | | |
Provisions For Liabilities Balance Sheet Subtotal | 8 781 | 3 994 | 2 345 | 2 225 | 1 950 | 1 550 |
Purchase Property Plant Equipment | -54 866 | -12 906 | -4 996 | | | |
Social Security Costs | 4 198 | 4 400 | 5 580 | | | |
Staff Costs Employee Benefits Expense | 63 527 | 64 279 | 66 559 | | | |
Tax Expense Credit Applicable Tax Rate | -2 384 | 2 961 | 13 765 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 6 196 | 5 060 | 3 542 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 8 631 | 5 334 | 3 169 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 6 927 | 8 568 | 18 828 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 12 906 | 4 996 | 3 285 | 1 979 | 565 |
Total Assets Less Current Liabilities | 300 581 | 132 812 | 74 780 | 117 220 | 101 752 | 95 690 |
Total Borrowings | 216 714 | 110 005 | | | | |
Total Operating Lease Payments | 145 342 | 1 440 | 1 450 | | | |
Trade Creditors Trade Payables | 9 172 | 38 410 | 71 443 | 63 972 | 50 164 | 63 227 |
Trade Debtors Trade Receivables | 635 048 | 169 293 | 129 713 | 170 983 | 96 964 | 108 130 |
Turnover Revenue | 2 619 267 | 2 202 303 | 1 861 132 | | | |
Wages Salaries | 59 329 | 59 879 | 60 979 | | | |
Repayments Borrowings Classified As Financing Activities | | | -110 000 | | | |