Profit & Loss |
Date of Accounts |
2011-07-31 | 2012-07-31 | 2013-07-31 | 2014-07-31 | 2015-07-31 | 2016-07-31 | 2017-07-31 | 2018-07-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 | 2023-07-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 12 087 | 12 633 | -29 411 | -22 854 | 41 862 | 43 653 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | | | | 159 897 | 105 188 | 74 474 | 122 442 |
Current Assets | 36 052 | 20 235 | 35 862 | 56 186 | 86 682 | 84 256 | 60 195 | 43 965 | 98 950 | 324 029 | 222 510 | 177 910 | 246 948 |
Debtors | 31 525 | 15 695 | 21 603 | 27 053 | 54 282 | 11 456 | | | | 146 652 | 111 070 | 95 411 | 118 956 |
Net Assets Liabilities | | | | | | 43 653 | 51 824 | 17 904 | 29 804 | 216 912 | 112 903 | 110 569 | 269 445 |
Other Debtors | | | | | | | | | | 38 432 | 45 474 | 9 834 | 49 875 |
Property Plant Equipment | | | | | | | | | | 232 154 | 427 074 | 461 087 | 531 809 |
Total Inventories | | | | | | | | | | 17 480 | 6 252 | 8 025 | 5 550 |
Cash Bank In Hand | 40 | 53 | 10 379 | 25 251 | 28 520 | 68 920 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 12 087 | 12 633 | -29 411 | -22 852 | 41 862 | 43 653 | | | | | | | |
Stocks Inventory | 4 487 | 4 487 | 3 880 | 3 880 | 3 880 | 3 880 | | | | | | | |
Tangible Fixed Assets | 44 451 | 61 251 | 61 113 | 55 562 | 65 249 | 73 154 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | 2 | 2 | | | | | | | |
Profit Loss Account Reserve | 12 085 | 12 631 | -29 413 | -22 856 | 41 860 | 43 651 | | | | | | | |
Shareholder Funds | 12 087 | 12 633 | -29 411 | -22 854 | 41 862 | 43 653 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities | | | | | | | | | | | 6 597 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | | | 164 191 | 202 614 | 238 834 | 275 324 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | 335 145 | 76 858 | 107 212 |
Average Number Employees During Period | | | | | | | 10 | 11 | 11 | 8 | 6 | 8 | 8 |
Bank Borrowings | | | | | | | | | | 50 105 | 25 143 | 1 464 | 4 075 |
Creditors | | | | | | 113 758 | 113 513 | 110 174 | 35 895 | 28 141 | 188 142 | 181 980 | 188 374 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | -72 327 | | |
Disposals Property Plant Equipment | | | | | | | | | | | -104 850 | -6 625 | |
Finance Lease Liabilities Present Value Total | | | | | | | | | | | 39 134 | 45 352 | 66 437 |
Fixed Assets | 44 451 | 61 251 | | 55 562 | 65 249 | 73 154 | 105 142 | 84 113 | 69 796 | 232 154 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | | | 110 750 | 36 220 | 36 490 |
Net Current Assets Liabilities | -10 359 | -26 155 | -40 458 | -78 414 | -23 387 | -29 501 | -53 318 | -66 209 | -4 097 | 12 900 | -44 885 | -80 932 | 27 054 |
Other Creditors | | | | | | | | | | 127 322 | 182 769 | 156 841 | 128 377 |
Other Inventories | | | | | | | | | | 17 480 | 6 252 | 8 025 | 5 550 |
Other Remaining Borrowings | | | | | | | | | | 4 117 | 5 555 | 37 964 | 32 408 |
Prepayments | | | | | | | | | | | 965 | | |
Property Plant Equipment Gross Cost | | | | | | | | | | 396 345 | 629 688 | 699 921 | 807 133 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | | 81 144 | 87 606 | 101 044 |
Taxation Social Security Payable | | | | | | | | | | 32 456 | 17 605 | | |
Total Assets Less Current Liabilities | 34 092 | 35 096 | 20 655 | 77 225 | | | | 17 904 | 65 699 | 245 054 | 382 189 | 380 155 | 558 863 |
Total Borrowings | | | | | | | | | | 58 176 | 188 142 | 181 980 | 188 374 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | | | | 3 048 | | |
Trade Creditors Trade Payables | | | | | | | | | | 67 095 | 14 794 | 37 414 | 15 450 |
Trade Debtors Trade Receivables | | | | | | | | | | 108 220 | 64 631 | 85 577 | 69 081 |
Accountancy Fees Administrative Expenses | | 3 078 | | | | | | | | | | | |
Accruals Deferred Income Within One Year | 3 381 | | | | | | | | | | | | |
Administrative Expenses | 34 607 | 84 223 | 140 728 | 124 725 | | | | | | | | | |
Bad Debts Written Off | | | 48 695 | 32 025 | | | | | | | | | |
Bad Debts Written Off Administrative Expenses | | | 48 695 | 32 025 | | | | | | | | | |
Bank Charges Detailed P L | | 6 134 | 1 416 | 2 256 | | | | | | | | | |
Basic Sales Revenue | | 136 411 | 150 673 | 287 588 | | | | | | | | | |
Computer Software I T Consumables Maintenance Administrative Expenses | | 95 | | | | | | | | | | | |
Cost Sales | 74 433 | 45 371 | 50 573 | 154 050 | | | | | | | | | |
Creditors Due After One Year | 21 715 | 22 326 | 50 066 | 100 079 | | | | | | | | | |
Creditors Due Within One Year | 46 411 | 46 390 | 76 320 | 134 600 | 110 069 | 113 757 | | | | | | | |
Depreciation Other Amounts Written Off Tangible Intangible Fixed Assets | | | 15 278 | 13 891 | | | | | | | | | |
Depreciation Tangible Fixed Assets Administrative Expenses | | | 15 278 | 13 891 | | | | | | | | | |
Employers National Insurance Staff Administrative Expenses | | 3 731 | | | | | | | | | | | |
Gross Profit Loss | 37 422 | 91 040 | 100 100 | 133 538 | | | | | | | | | |
Hire Leasing Plant Equipment Vehicles Administrative Expenses | | | 2 265 | 1 222 | | | | | | | | | |
Insurance Administrative Expenses | | 6 935 | 6 833 | 7 833 | | | | | | | | | |
Interest Payable Similar Charges | 1 414 | 6 134 | 1 416 | 2 256 | | | | | | | | | |
Lighting Heating Power Administrative Expenses | | 813 | 323 | 1 077 | | | | | | | | | |
Loans From Directors After One Year | | 22 326 | 15 810 | 33 376 | | | | | | | | | |
Marketing Advertising Costs Administrative Expenses | | 1 122 | | | | | | | | | | | |
Number Shares Allotted | 2 | 2 | 2 | 2 | 2 | 2 | | | | | | | |
Operating Profit Loss | 2 815 | 6 817 | -40 628 | 8 813 | | | | | | | | | |
Other Creditors After One Year | | | 34 256 | 66 703 | | | | | | | | | |
Other Creditors Due Within One Year | 26 036 | 30 036 | 5 813 | | | | | | | | | | |
Other Debtors Within One Year | | | | 8 690 | | | | | | | | | |
Other Direct Costs Cost Sales | | 38 910 | 19 643 | 89 470 | | | | | | | | | |
Other Legal Professional Fees Administrative Expenses | | 170 | 8 307 | 2 773 | | | | | | | | | |
Other Vehicle Costs Administrative Expenses | | 8 478 | | | | | | | | | | | |
Other Vehicle Costs Cost Sales | | | 13 898 | 41 530 | | | | | | | | | |
Par Value Share | 1 | 1 | | | 1 | 1 | | | | | | | |
Printing Costs Administrative Expenses | | 59 | | | | | | | | | | | |
Printing Postage Stationery Administrative Expenses | | | 2 886 | 3 349 | | | | | | | | | |
Profit Loss For Period | 1 111 | 546 | -42 044 | 6 557 | | | | | | | | | |
Profit Loss On Ordinary Activities Before Finance Charges Interest | | 6 817 | -40 628 | 8 813 | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 1 401 | 683 | -42 044 | 6 557 | | | | | | | | | |
Provisions For Liabilities Charges | | 137 | | | | | | | | | | | |
Purchases Cost Sales | | 6 461 | 16 425 | 23 050 | | | | | | | | | |
Rail Air Bus Taxi Related Expenses Administrative Expenses | | 53 | 780 | 1 544 | | | | | | | | | |
Rent Premises Administrative Expenses | | 4 160 | 4 789 | 6 803 | | | | | | | | | |
Repairs Renewals Maintenance Administrative Expenses | | 189 | 460 | 187 | | | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 2 | 2 | | | | | | | | | |
Staff Costs | | 49 081 | | | | | | | | | | | |
Staff Expenses Administrative Expenses | | 2 845 | 184 | 117 | | | | | | | | | |
Staff Training Administrative Expenses | | | 1 102 | 1 630 | | | | | | | | | |
Standard Nominal Tax Rate | | | 20 | 20 | | | | | | | | | |
Subscriptions Administrative Expenses | | 1 137 | 548 | 215 | | | | | | | | | |
Sundry Expenses Administrative Expenses | | 55 | 173 | 803 | | | | | | | | | |
Tangible Fixed Assets Additions | | 16 800 | 15 140 | 25 140 | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 79 442 | 96 242 | 111 382 | 119 722 | | | | | | | | | |
Tangible Fixed Assets Depreciation | 34 991 | 34 991 | 50 269 | 64 160 | | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 15 278 | 13 891 | | | | | | | | | |
Tangible Fixed Assets Disposals | | | | 16 800 | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 290 | 137 | | | | | | | | | | | |
Telecommunications Costs Administrative Expenses | | 2 222 | | | | | | | | | | | |
Trade Creditors Within One Year | 16 994 | 16 354 | 22 262 | 20 704 | | | | | | | | | |
Trade Debtors Within One Year | | 15 695 | 21 603 | 18 363 | | | | | | | | | |
Turnover Gross Operating Revenue | 111 855 | 136 411 | 150 673 | 287 588 | | | | | | | | | |
U K Current Corporation Tax | | 137 | | | | | | | | | | | |
U K Current Corporation Tax On Income For Period | | 137 | | | | | | | | | | | |
Value Shares Allotted | | | 1 | 1 | 2 | 2 | | | | | | | |
V A T Due Within One Year | | | 48 245 | 13 817 | | | | | | | | | |
Wages Salaries | | 49 081 | | | | | | | | | | | |
Wages Salaries Administrative Expenses | | 49 081 | 47 865 | 50 364 | | | | | | | | | |