Profit & Loss |
Date of Accounts |
2012-04-30 | 2013-04-30 | 2014-04-30 | 2015-04-30 | 2016-04-30 | 2017-04-30 | 2018-04-30 | 2019-04-30 | 2020-04-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 49 316 | 108 773 | 143 884 | 198 800 | 223 575 | | | | |
|
Balance Sheet |
Cash Bank In Hand | 79 870 | 82 594 | 161 096 | 212 298 | 113 645 | | | | |
Cash Bank On Hand | | | | | 113 645 | 178 342 | 97 362 | 63 030 | 252 684 |
Current Assets | 215 879 | 288 307 | 322 660 | 348 472 | 524 045 | 517 792 | 430 317 | 604 541 | 985 403 |
Debtors | 126 609 | 199 913 | 154 164 | 126 529 | 399 075 | 327 500 | 300 330 | 514 336 | 710 719 |
Intangible Fixed Assets | | | | | 16 000 | | | | |
Net Assets Liabilities | | | | | 223 575 | 257 099 | 272 939 | 315 886 | 712 148 |
Net Assets Liabilities Including Pension Asset Liability | 49 316 | 108 773 | 143 884 | 198 800 | 223 575 | | | | |
Other Debtors | | | | | 4 500 | 26 500 | 66 500 | 73 044 | 18 602 |
Property Plant Equipment | | | | | 88 656 | 80 287 | 72 056 | 57 227 | 55 569 |
Stocks Inventory | 9 400 | 5 800 | 7 400 | 9 645 | 11 325 | | | | |
Tangible Fixed Assets | 36 334 | 54 667 | 46 671 | 69 507 | 88 656 | | | | |
Total Inventories | | | | | 11 325 | 11 950 | 32 625 | 27 175 | 22 000 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | |
Profit Loss Account Reserve | 49 216 | 108 673 | 143 784 | 198 700 | 223 475 | | | | |
Shareholder Funds | 49 316 | 108 773 | 143 884 | 198 800 | 223 575 | | | | |
|
Other Financial Data |
Accruals Deferred Income Within One Year | | | | 4 412 | 5 350 | | | | |
Accrued Liabilities | | | | | 5 350 | 8 650 | 7 056 | 6 460 | |
Accumulated Amortisation Impairment Intangible Assets | | | | | 4 000 | 10 000 | 18 000 | 26 000 | 34 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 90 555 | 116 059 | 139 008 | 157 235 | 75 162 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | -2 476 | | | |
Amounts Owed By Group Undertakings | | | | | | | | 78 000 | 346 750 |
Amounts Owed To Directors | | | | | | 286 | 121 | | |
Average Number Employees During Period | | | | | | 15 | 18 | 20 | 21 |
Bank Borrowings Overdrafts | | | | | 48 000 | 20 575 | 47 979 | 5 131 | |
Corporation Tax Due Within One Year | | | | 31 866 | 26 237 | | | | |
Corporation Tax Payable | | | | | 26 237 | 27 711 | 24 456 | 42 107 | |
Creditors | | | | | 27 326 | 11 585 | 1 987 | 349 009 | 12 341 |
Creditors Due After One Year | 1 660 | 10 503 | 5 481 | 25 262 | 27 326 | | | | |
Creditors Due Within One Year | 195 236 | 212 765 | 210 632 | 180 016 | 360 069 | | | | |
Debtors Due Within One Year | | | | 126 529 | 399 075 | | | | |
Deferred Tax Liability | | | | 13 901 | 17 731 | | | | |
Finance Lease Liabilities Present Value Total | | | | | 27 326 | 11 585 | 1 987 | 1 987 | 12 341 |
Fixed Assets | | | | 69 507 | 104 656 | 100 287 | 94 056 | 71 227 | 61 569 |
Increase Decrease In Property Plant Equipment | | | | | | 15 495 | 10 000 | | 28 846 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 6 000 | 8 000 | 8 000 | 8 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 25 504 | 22 949 | 18 227 | 22 422 |
Intangible Assets | | | | | 16 000 | 20 000 | 22 000 | 14 000 | 6 000 |
Intangible Assets Gross Cost | | | | | 20 000 | 30 000 | 40 000 | 40 000 | |
Intangible Fixed Assets Additions | | | | | 20 000 | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | | | | 4 000 | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | | | 4 000 | | | | |
Intangible Fixed Assets Cost Or Valuation | | | | | 20 000 | | | | |
Loans From Directors Within One Year | | | | 96 | 147 | | | | |
Net Current Assets Liabilities | 20 643 | 75 542 | 112 028 | 168 456 | 163 976 | 183 652 | 194 561 | 255 532 | 675 896 |
Net Deferred Tax Liability Asset | | | | | | 15 255 | 13 691 | 10 873 | |
Nominal Value Allotted Share Capital | | | | | | 100 | 100 | 100 | |
Number Shares Allotted | | 100 | 100 | 100 | 100 | | | | |
Number Shares Issued Fully Paid | | | | | | 100 | 100 | 100 | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | | 25 262 | 27 326 | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | | | 13 090 | 18 899 | | | | |
Other Creditors | | | | | 6 399 | 2 078 | 4 815 | 9 766 | 5 804 |
Other Creditors Due Within One Year | | | | 604 | 6 399 | | | | |
Other Taxation Social Security Payable | | | | | 7 950 | 7 688 | 12 178 | 103 820 | 183 391 |
Other Taxation Social Security Within One Year | | | | 5 073 | 7 950 | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Prepayments Accrued Income | | | | | 6 061 | 7 860 | 8 768 | 11 044 | |
Prepayments Accrued Income Current Asset Due Within One Year | | | | 5 941 | 6 061 | | | | |
Profit Loss For Period | | | | | 111 575 | | | | |
Property Plant Equipment Gross Cost | | | | | 179 211 | 196 346 | 211 064 | 214 462 | 130 731 |
Provisions | | | | | 17 731 | 15 255 | 13 691 | 10 873 | |
Provisions Charged Credited To Profit Loss Account During Period | | | | | 3 830 | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 17 731 | 15 255 | 13 691 | 10 873 | 12 976 |
Provisions For Liabilities Charges | 6 001 | 10 933 | 9 334 | 13 901 | 17 731 | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | | | | |
Tangible Fixed Assets Additions | | 35 422 | 6 176 | 36 980 | 41 909 | | | | |
Tangible Fixed Assets Cost Or Valuation | 71 714 | 94 146 | 100 322 | 137 302 | 179 211 | | | | |
Tangible Fixed Assets Depreciation | 35 380 | 39 479 | 53 651 | 67 795 | 90 555 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 12 908 | 14 172 | 14 144 | 22 760 | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 8 809 | | | | | | | |
Tangible Fixed Assets Depreciation Increase Decrease From Transfers Between Items | | | | | -8 824 | | | | |
Tangible Fixed Assets Disposals | | 12 990 | | | | | | | |
Tangible Fixed Assets Increase Decrease From Transfers Between Items | | | | | -19 140 | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | 10 000 | 10 000 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 17 135 | 14 718 | 3 398 | 33 486 |
Total Assets Less Current Liabilities | 56 977 | 130 209 | 158 699 | 237 963 | 268 632 | 283 939 | 288 617 | 326 759 | 737 465 |
Total Dividend Payment | | | | | 86 800 | | | | |
Trade Creditors Trade Payables | | | | | 170 397 | 183 376 | 124 819 | 228 305 | 111 056 |
Trade Creditors Within One Year | | | | 71 399 | 170 397 | | | | |
Trade Debtors Trade Receivables | | | | | 388 514 | 293 140 | 225 062 | 363 292 | 345 367 |
Trade Debtors Within One Year | | | | 120 588 | 388 514 | | | | |
Value-added Tax Payable | | | | | | 59 529 | 622 | 53 349 | |
V A T Due Total Creditors | | | | 53 476 | 76 690 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 104 495 |
Disposals Property Plant Equipment | | | | | | | | | 117 217 |