Profit & Loss |
Date of Accounts |
2014-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 | 2023-07-31 |
Currency |
| | | | |
Net Worth | 1 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 117 003 | 132 057 | 226 501 | 145 284 |
Current Assets | | 132 621 | 140 393 | 298 582 | 380 599 |
Debtors | | 15 618 | 8 336 | 72 081 | 235 315 |
Net Assets Liabilities | | 44 136 | 103 326 | 149 074 | 191 559 |
Other Debtors | | 8 118 | 7 016 | 72 081 | 71 706 |
Property Plant Equipment | | 10 833 | 5 859 | 27 447 | 75 162 |
Cash Bank In Hand | 1 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 | | | | |
|
Capital & Reserves |
Shareholder Funds | 1 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 6 500 | 6 500 | 6 500 | 6 500 |
Other Non-audit Services Fees | | 7 105 | 7 010 | 5 700 | 5 700 |
Accrued Liabilities Deferred Income | | 87 834 | 3 019 | 26 982 | 139 455 |
Accumulated Depreciation Impairment Property Plant Equipment | | 12 389 | 18 619 | 22 926 | 34 617 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 1 256 | 25 895 | 59 406 |
Administrative Expenses | | 355 523 | 281 045 | 357 548 | 502 970 |
Amounts Owed To Group Undertakings | | 9 | 9 | | |
Average Number Employees During Period | | 4 | 4 | 4 | 4 |
Bank Borrowings | | | 20 000 | 18 000 | |
Bank Borrowings Overdrafts | | | 18 149 | 14 217 | |
Cash Cash Equivalents Cash Flow Value | | 117 003 | 132 057 | 226 501 | 145 284 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | 9 | | | |
Cash Receipts From Sales Interests In Associates | | | | -9 | |
Comprehensive Income Expense | | -14 301 | 59 190 | 45 748 | 42 485 |
Corporation Tax Payable | | 6 472 | 14 829 | 17 945 | 2 884 |
Creditors | | 97 269 | 18 149 | 14 217 | 100 000 |
Current Tax For Period | | 3 884 | 14 829 | 17 945 | 2 884 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -4 404 | -945 | -430 | 10 269 |
Depreciation Expense Property Plant Equipment | | 6 892 | 6 230 | 4 307 | |
Depreciation Impairment Expense Property Plant Equipment | | 6 892 | 6 230 | 4 307 | 11 691 |
Fixed Assets | | 10 842 | 5 868 | 27 447 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | -20 000 | 2 000 | 18 000 |
Further Item Interest Expense Component Total Interest Expense | | 26 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | 1 854 | 1 184 | 5 | 2 221 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 528 832 | 541 593 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 92 563 | 83 804 | -133 334 | -10 039 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -58 320 | -7 282 | 63 745 | 163 234 |
Gain Loss On Disposals Property Plant Equipment | | -32 938 | | | |
Government Grant Income | | | 275 | 252 | |
Impairment Loss Reversal On Investments | | | | 9 | |
Income Taxes Paid Refund Classified As Operating Activities | | 26 | -6 472 | -14 834 | -17 945 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -15 054 | -94 444 | 81 217 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 5 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 6 230 | 4 307 | 11 691 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 275 | | |
Interest Income On Bank Deposits | | 10 | 2 | 1 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | 10 | 2 | 1 | |
Interest Paid Classified As Operating Activities | | | | -488 | -1 521 |
Interest Payable Similar Charges Finance Costs | | 1 114 | 275 | 488 | 1 521 |
Interest Received Classified As Investing Activities | | -10 | -2 | -6 | -92 |
Investments Fixed Assets | | 9 | 9 | | |
Investments In Subsidiaries | | 9 | 9 | | |
Loans From Other Related Parties Other Than Directors | | | | | 100 000 |
Net Cash Flows From Used In Financing Activities | | | -20 000 | 2 000 | |
Net Cash Flows From Used In Investing Activities | | | 1 254 | 25 889 | |
Net Cash Flows From Used In Operating Activities | | 9 218 | 3 692 | -122 333 | |
Net Cash Generated From Operations | | 8 130 | -3 055 | -137 655 | 84 437 |
Net Current Assets Liabilities | | 35 352 | 116 720 | 136 527 | 227 349 |
Net Finance Income Costs | | 10 | 2 | 6 | 92 |
Net Interest Paid Received Classified As Operating Activities | | -1 114 | -275 | -488 | |
Operating Profit Loss | | -13 717 | 73 347 | 63 759 | |
Other Creditors | | | 208 | 100 563 | 881 |
Other Interest Expense | | 1 088 | | | |
Other Interest Income | | | | 5 | 92 |
Other Interest Receivable Similar Income Finance Income | | 10 | 2 | 6 | 92 |
Other Operating Income Format1 | | | 275 | 252 | |
Other Remaining Borrowings | | | | | 100 000 |
Other Taxation Social Security Payable | | 2 954 | 3 757 | 12 776 | 10 024 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 768 | 643 | 1 129 | 956 |
Percentage Class Share Held In Subsidiary | | | 90 | | |
Prepayments Accrued Income | | 7 500 | 1 320 | | 163 609 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | | 9 | |
Profit Loss | | -14 301 | 59 190 | 45 748 | 42 485 |
Profit Loss On Ordinary Activities Before Tax | | -14 821 | 73 074 | 63 268 | 55 638 |
Property Plant Equipment Gross Cost | | 23 222 | 24 478 | 50 373 | 109 779 |
Purchase Property Plant Equipment | | -6 399 | -1 256 | -25 895 | -59 406 |
Repayments Borrowings Classified As Financing Activities | | | | | 100 000 |
Social Security Costs | | 6 726 | 12 659 | 21 415 | |
Staff Costs Employee Benefits Expense | | 91 922 | 145 802 | 223 337 | 276 607 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 2 058 | 1 113 | 683 | 10 952 |
Tax Expense Credit Applicable Tax Rate | | -2 816 | 13 884 | 12 021 | 10 571 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 349 | | 5 495 | 227 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | -520 | 13 884 | 17 520 | 13 153 |
Total Assets Less Current Liabilities | | 46 194 | 122 588 | 163 974 | 302 511 |
Total Borrowings | | | 18 149 | 18 000 | 100 000 |
Total Current Tax Expense Credit | | | 14 829 | 17 950 | 2 884 |
Total Operating Lease Payments | | 89 502 | 90 000 | 61 463 | |
Trade Creditors Trade Payables | | | | 6 | 6 |
Turnover Revenue | | 341 806 | 354 117 | 421 055 | |
Wages Salaries | | 84 428 | 132 500 | 200 793 | 248 977 |
Director Remuneration | | 40 000 | 120 000 | 130 000 | 104 615 |
Number Shares Allotted | 1 | | | | |
Par Value Share | 1 | | | | |
Share Capital Allotted Called Up Paid | 1 | | | | |