Profit & Loss |
Date of Accounts |
2013-06-30 | 2014-06-30 | 2015-06-30 | 2016-06-30 | 2017-06-30 | 2018-06-30 | 2019-06-30 |
Currency |
| | | | | | |
Net Worth | -2 655 767 | -2 736 586 | -2 596 577 | | | | |
|
Balance Sheet |
Cash Bank In Hand | 803 266 | 657 345 | 358 429 | | | | |
Cash Bank On Hand | | | 358 429 | 289 955 | 964 048 | 1 751 668 | 2 984 729 |
Current Assets | 1 371 270 | 1 010 955 | 815 462 | 738 907 | 1 275 417 | 2 357 517 | 3 477 464 |
Debtors | 568 004 | 353 610 | 457 033 | 448 952 | 311 369 | 605 849 | 492 735 |
Other Debtors | | | 141 750 | 141 750 | 141 750 | 141 750 | 141 750 |
Property Plant Equipment | | | 38 934 | 43 331 | 33 824 | 17 940 | 15 010 |
Tangible Fixed Assets | 12 683 | 10 159 | 38 934 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 75 | 75 | 75 | | | | |
Profit Loss Account Reserve | -2 655 867 | -2 736 686 | -2 596 677 | | | | |
Shareholder Funds | -2 655 767 | -2 736 586 | -2 596 577 | | | | |
|
Other Financial Data |
Audit Fees Expenses | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 | 6 000 |
Director Remuneration | 89 173 | 87 610 | 94 902 | 180 022 | 178 550 | | |
Accruals Deferred Income Within One Year | 1 132 217 | 908 276 | 1 060 403 | | | | |
Accrued Liabilities Deferred Income | | | | | | 1 647 114 | 1 633 737 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 40 775 | 55 248 | 105 951 | 123 925 | 140 657 |
Administrative Expenses | 2 094 824 | 1 881 345 | 1 670 249 | 1 820 804 | 1 969 814 | 2 145 915 | 2 192 636 |
Amounts Owed By Group Undertakings | | | | 81 827 | | | |
Amounts Owed By Group Undertakings Other Participating Interests Within One Year | | 199 498 | | | | | |
Amounts Owed To Group Undertakings | | | 2 297 951 | 2 192 446 | 2 138 265 | 2 565 925 | 3 069 270 |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 2 738 989 | 2 780 272 | 2 297 951 | | | | |
Average Number Employees During Period | | | | | | 14 | 15 |
Capital Redemption Reserve | 25 | 25 | 25 | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | 79 000 | 72 417 | 117 801 | | | | |
Comprehensive Income Expense | | | 140 009 | -14 675 | 106 271 | 562 352 | 630 001 |
Cost Sales | 28 468 | 31 439 | | | | | |
Creditors | | | 3 450 973 | 3 393 490 | 3 814 222 | 4 318 086 | 4 805 102 |
Creditors Due Within One Year | 4 039 720 | 3 757 700 | 3 450 973 | | | | |
Debtors Due Within One Year | 568 004 | 353 610 | 315 283 | | | | |
Depreciation Expense Property Plant Equipment | | | 6 724 | 16 526 | 17 658 | 17 974 | 16 732 |
Depreciation Tangible Fixed Assets Expense | 9 755 | 7 756 | 6 724 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 2 053 | 2 076 | | |
Disposals Property Plant Equipment | | | | 2 186 | 2 076 | | |
Foreign Exchange Gain Loss Recognised In Profit Loss | -325 | -140 | -1 678 | | | | |
Further Operating Expense Item Component Total Operating Expenses | | | 592 186 | 514 526 | 140 866 | 140 866 | 145 159 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 141 094 | 141 094 | 129 336 | 162 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -1 678 | -2 130 | -9 117 | -10 351 | -8 866 |
Gain Loss From Disposal Fixed Assets | -30 | -38 | -2 349 | | | | |
Gain Loss On Disposals Property Plant Equipment | | | -2 349 | -133 | | | |
Gross Profit Loss | 1 222 355 | 1 322 099 | 1 445 619 | | | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | 35 121 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 16 526 | 17 658 | | 16 732 |
Interest Payable Similar Charges | 2 033 | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | 79 000 | | 117 801 | | | | |
Land Buildings Operating Leases Expiring Within One Year | | 72 417 | | | | | |
Net Current Assets Liabilities | -2 668 450 | -2 746 745 | -2 635 511 | -2 654 583 | -2 538 805 | -1 960 569 | -1 327 638 |
Net Increase Decrease In Shareholders Funds | -539 704 | -80 819 | 140 009 | | | | |
Number Shares Allotted | | 750 000 | 750 000 | | | | |
Operating Profit Loss | -633 396 | -325 062 | 29 393 | -121 003 | 8 860 | 328 506 | 648 726 |
Other Creditors | | | 1 064 794 | 1 150 844 | 1 601 935 | 3 710 | 3 750 |
Other Creditors Due Within One Year | 1 730 | 813 | 4 391 | | | | |
Other Interest Receivable Similar Income | 6 820 | 3 466 | 1 238 | | | | |
Other Interest Receivable Similar Income Finance Income | | | 1 238 | 515 | 423 | 4 394 | 15 957 |
Other Operating Income | 239 073 | 234 184 | 254 023 | | | | |
Other Operating Income Format1 | | | 254 023 | 132 519 | 1 314 | | |
Other Taxation Social Security Payable | | | 41 461 | 14 827 | 35 954 | 29 687 | 31 346 |
Other Taxation Social Security Within One Year | 38 779 | 26 668 | 22 588 | | | | |
Par Value Share | | 0 | 0 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 2 985 | | |
Prepayments Accrued Income | | | | | | 139 162 | 125 502 |
Profit Loss | | | 140 009 | -14 675 | 106 271 | 562 352 | 630 001 |
Profit Loss For Period | -539 704 | -221 345 | 140 009 | | | | |
Profit Loss On Ordinary Activities Before Tax | -628 609 | -321 596 | 30 631 | -120 488 | 9 283 | 332 900 | 664 683 |
Property Plant Equipment Gross Cost | | | 79 709 | 98 579 | 139 775 | 141 865 | 155 667 |
Recoverable Value-added Tax | | | | | | | 11 359 |
Share Capital Allotted Called Up Paid | 75 | 75 | 75 | | | | |
Social Security Costs | 118 249 | 101 981 | 80 921 | 75 201 | 72 455 | | |
Staff Costs | 1 107 865 | 967 358 | 762 162 | | | | |
Staff Costs Employee Benefits Expense | | | 762 162 | 707 980 | 705 917 | | |
Standard Nominal Tax Rate | 24 | 23 | 21 | | | | |
Tangible Fixed Assets Additions | | 5 270 | 38 014 | | | | |
Tangible Fixed Assets Cost Or Valuation | 98 351 | 103 395 | 79 709 | | | | |
Tangible Fixed Assets Depreciation | 85 668 | 93 236 | 40 775 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 7 756 | 6 724 | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 188 | 59 185 | | | | |
Tangible Fixed Assets Disposals | | 226 | 61 700 | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -149 295 | -72 359 | 6 356 | | | | |
Tax On Profit Or Loss On Ordinary Activities | -88 905 | -100 251 | -109 378 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | -109 378 | -105 813 | -96 988 | -229 452 | 34 682 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 21 056 | 8 151 | | 13 802 |
Total Assets Less Current Liabilities | -2 655 767 | -2 736 586 | -2 596 577 | -2 611 252 | -2 504 981 | -1 942 629 | -1 312 628 |
Total Reserves | -2 655 842 | -2 736 661 | -2 596 652 | | | | |
Total U K Foreign Current Tax After Adjustments Relief | -88 905 | -100 251 | -109 378 | | | | |
Trade Creditors Trade Payables | | | 46 767 | 35 373 | 38 068 | 43 467 | 66 999 |
Trade Creditors Within One Year | 45 099 | 35 436 | 46 767 | | | | |
Trade Debtors Trade Receivables | | | 266 123 | 160 071 | 98 263 | 161 540 | 132 625 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | 35 121 | | |
Turnover Gross Operating Revenue | 1 250 823 | 1 353 538 | 1 445 619 | | | | |
Turnover Revenue | | | 1 445 619 | 1 567 282 | 1 977 360 | 2 474 421 | 2 841 362 |
U K Current Corporation Tax | -88 905 | -100 251 | -109 378 | | | | |
V A T Due Total Creditors | 82 906 | 6 235 | 18 873 | | | | |
Wages Salaries | 989 616 | 865 377 | 681 241 | 632 779 | 630 477 | | |