Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 4 995 | 17 758 | 17 623 | 2 319 | 1 663 | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 4 083 | 2 397 | 26 |
Current Assets | 31 106 | 46 938 | 42 476 | 27 101 | 33 675 | 24 468 | 5 475 |
Debtors | 31 106 | 32 190 | 26 920 | 25 657 | 29 592 | 22 071 | 5 449 |
Net Assets Liabilities | | | | | 1 663 | 282 | 1 |
Other Debtors | | | | 1 650 | | | 2 987 |
Property Plant Equipment | | | | | 2 975 | 4 144 | |
Cash Bank In Hand | 0 | 14 748 | 15 556 | 1 444 | | | |
Net Assets Liabilities Including Pension Asset Liability | 4 995 | 17 758 | 17 623 | 2 319 | | | |
Tangible Fixed Assets | 6 451 | 4 838 | 3 628 | 3 176 | 2 975 | | |
Trade Debtors | | | | 24 007 | 29 592 | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 1 | 1 | 1 | | |
Profit Loss Account Reserve | 4 994 | 17 757 | 17 622 | 2 318 | 1 662 | | |
Shareholder Funds | 4 995 | 17 758 | 17 623 | 2 319 | 1 663 | | |
|
Other Financial Data |
Total Fixed Assets Additions | | | | 517 | | | |
Total Fixed Assets Cost Or Valuation | 12 504 | 12 504 | 12 504 | 13 021 | | | |
Total Fixed Assets Depreciation | 6 053 | 7 666 | 8 876 | 9 845 | | | |
Total Fixed Assets Depreciation Charge In Period | | 1 613 | 1 210 | 969 | | | |
Accrued Liabilities Deferred Income | | | | | 2 500 | 2 500 | 1 200 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 10 837 | 12 218 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 2 550 | |
Amounts Owed By Directors | | | | | | 1 403 | 2 462 |
Amounts Owed To Directors | | | | | 36 | | |
Average Number Employees During Period | | | | | 1 | 1 | |
Bank Borrowings Overdrafts | | | | | | | 1 666 |
Corporation Tax Payable | | | | | 20 904 | 21 606 | 1 291 |
Creditors | | | | | 34 987 | 28 330 | 5 474 |
Depreciation Rate Used For Property Plant Equipment | | | | | | 25 | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 12 218 |
Disposals Property Plant Equipment | | | | | | | 16 362 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 1 381 | |
Net Current Assets Liabilities | -166 | 13 888 | 14 721 | -222 | -1 312 | -3 862 | 1 |
Number Shares Issued Fully Paid | | | | | 1 | 1 | 1 |
Other Taxation Social Security Payable | | | | | 9 385 | 2 307 | |
Par Value Share | | | | | 1 | 1 | 1 |
Property Plant Equipment Gross Cost | | | | | 13 812 | 16 362 | |
Total Assets Less Current Liabilities | 6 285 | 18 726 | 18 349 | 2 954 | 1 663 | 282 | 1 |
Trade Creditors Trade Payables | | | | | 2 162 | 1 917 | 1 317 |
Trade Debtors Trade Receivables | | | | | 29 592 | 20 668 | |
Advances Credits Directors | | | | 65 | 36 | 1 403 | 2 462 |
Advances Credits Made In Period Directors | | | | | 29 | 1 439 | |
Creditors Due Within One Year Total Current Liabilities | 31 272 | 33 050 | 27 755 | 27 323 | | | |
Fixed Assets | 6 451 | 4 838 | 3 628 | 3 176 | | | |
Provisions For Liabilities Charges | 1 290 | 968 | 726 | 635 | | | |
Tangible Fixed Assets Additions | | | | 517 | 791 | | |
Tangible Fixed Assets Cost Or Valuation | 12 504 | 12 504 | 12 504 | 13 021 | 13 812 | | |
Tangible Fixed Assets Depreciation | 6 053 | 7 666 | 8 876 | 9 845 | 10 837 | | |
Tangible Fixed Assets Depreciation Charge For Period | | 1 613 | 1 210 | 969 | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | 7 920 | 8 040 | | |
Accruals Deferred Income Within One Year | | | | 2 500 | 2 500 | | |
Administrative Expenses | | | | 36 877 | 35 641 | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | | | | -91 | -40 | | |
Cash Bank | | | | 1 444 | 4 083 | | |
Corporation Tax Due Within One Year | | | | 19 786 | 20 904 | | |
Cost Sales | | | | 942 | 10 387 | | |
Creditors Due Within One Year | | | | 27 323 | 34 987 | | |
Depreciation Tangible Fixed Assets Expense | | | | 969 | 992 | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | | | 635 | | | |
Expenses Not Deductible For Tax Purposes | | | | 422 | 233 | | |
Gross Profit Loss | | | | 75 407 | 97 310 | | |
Interest Payable Similar Charges | | | | 137 | 131 | | |
Loans From Directors Within One Year | | | | 65 | 36 | | |
Net Assets Liability Excluding Pension Asset Liability | | | | 2 319 | 1 663 | | |
Number Shares Allotted | | | | 1 | 1 | | |
Operating Profit Loss | | | | 38 530 | 61 669 | | |
Other Creditors Including Taxation Social Security Within One Year Subtotal | | | | 26 833 | 32 825 | | |
Other Interest Receivable Similar Income | | | | 4 | 2 | | |
Profit Loss For Period | | | | 30 296 | 49 594 | | |
Profit Loss On Ordinary Activities Before Tax | | | | 38 397 | 61 540 | | |
Provisions Charged Credited To Profit Loss Account During Period | | | | -91 | -635 | | |
Share Capital Allotted Called Up Paid | | | | -1 | -1 | | |
Standard Nominal Tax Rate | | | | 20 | 20 | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | | 992 | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | | | | 7 679 | 12 308 | | |
Tax On Profit Or Loss On Ordinary Activities | | | | 8 101 | 11 946 | | |
Total Dividend Payment | | | | 45 600 | 50 250 | | |
Total U K Foreign Current Tax After Adjustments Relief | | | | 8 192 | 12 581 | | |
Trade Creditors Within One Year | | | | 490 | 2 162 | | |
Turnover Gross Operating Revenue | | | | 76 349 | 107 697 | | |
U K Current Corporation Tax | | | | 8 192 | 12 581 | | |
U K Current Corporation Tax On Income For Period | | | | 8 192 | 12 581 | | |
V A T Due Within One Year | | | | 4 482 | 9 385 | | |