Profit & Loss |
Date of Accounts |
2011-10-31 | 2012-10-31 | 2013-10-31 | 2014-10-31 | 2015-10-31 | 2016-10-31 | 2017-10-31 | 2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-10-31 |
Currency |
| | | | | | | | | | | |
Net Worth | 4 216 | 1 181 | 100 | 100 | 45 759 | 111 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 153 | 102 | 300 | 105 | 23 688 | 9 953 | | | | | | |
Cash Bank On Hand | | | | | | 9 953 | 65 | 133 | 201 | 2 245 | 23 595 | 31 886 |
Current Assets | 60 477 | 66 946 | 28 197 | 72 221 | 149 818 | 130 333 | 147 759 | 64 839 | 91 295 | 116 294 | 86 336 | 130 955 |
Debtors | 42 834 | 38 716 | 26 897 | 61 930 | 107 412 | 117 768 | 143 253 | 56 112 | 79 467 | 106 549 | 55 126 | 91 569 |
Intangible Fixed Assets | 42 000 | 39 000 | 36 000 | 33 000 | 30 000 | 27 000 | | | | | | |
Net Assets Liabilities | | | | | | 111 | 8 843 | 8 798 | -19 307 | 100 | 100 | 2 156 |
Net Assets Liabilities Including Pension Asset Liability | 4 216 | 1 181 | 100 | 100 | 45 759 | 111 | | | | | | |
Property Plant Equipment | | | | | | 51 159 | 41 064 | 35 178 | 29 984 | 33 030 | 28 561 | 25 538 |
Stocks Inventory | 17 490 | 28 128 | 1 000 | 10 186 | 18 718 | 2 612 | | | | | | |
Tangible Fixed Assets | 42 166 | 32 195 | 35 509 | 28 031 | 64 867 | 51 159 | | | | | | |
Total Inventories | | | | | | 2 612 | 4 441 | 8 594 | 11 627 | 7 500 | 7 615 | 7 500 |
Other Debtors | | | | | | | | | | 43 616 | 50 032 | 40 713 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 4 116 | 1 081 | | | 45 659 | 11 | | | | | | |
Shareholder Funds | 4 216 | 1 181 | 100 | 100 | 45 759 | 111 | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | | 10 000 | 10 552 | | | 52 439 | 6 177 | 28 636 | 16 559 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 57 090 | 55 857 | | 52 439 | 6 177 | 22 459 | 16 559 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 56 538 | 66 409 | | | 52 439 | | 28 636 |
Accruals Deferred Income Within One Year | 3 650 | 3 500 | | | | | | | | | | |
Accrued Liabilities Deferred Income | | | | | | 46 161 | 24 057 | 6 820 | 8 769 | 26 325 | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 33 000 | 36 000 | 39 000 | 42 000 | 45 000 | 48 000 | 51 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 136 026 | 147 066 | 156 338 | 164 269 | 164 537 | 164 843 | 133 929 |
Administrative Expenses | 80 215 | | | | | | | | | | | |
Amortisation Intangible Assets Expense | 3 000 | 3 000 | | | | | | | | | | |
Average Number Employees During Period | | | | | | | 9 | 7 | 7 | 7 | 7 | 7 |
Bank Borrowings Overdrafts | 26 563 | 16 482 | | | | 29 784 | 29 545 | 16 552 | 26 805 | 32 084 | 35 833 | 25 833 |
Bank Borrowings Secured | 522 | | | | | | | | | | | |
Bank Overdrafts | | | | | | 29 784 | 29 545 | 16 552 | 26 805 | | 4 748 | 21 727 |
Bank Overdrafts Secured | 26 041 | 16 482 | | | | | | | | | | |
Corporation Tax Due Within One Year | 1 418 | 7 612 | | | | | | | | | | |
Corporation Tax Payable | | | | | | 3 381 | 13 360 | 3 512 | | 10 365 | | |
Corporation Tax Recoverable | | | | | | 2 500 | 2 679 | 2 679 | 3 511 | 5 519 | | |
Cost Sales | 722 349 | | | | | | | | | | | |
Creditors | | | | | | 24 755 | 15 706 | 6 658 | 158 586 | 39 991 | 39 811 | 25 833 |
Creditors Due After One Year | 1 107 | | 10 218 | 6 312 | 36 207 | 24 755 | | | | | | |
Creditors Due Within One Year | 139 320 | 136 960 | 89 388 | 126 840 | 162 719 | 183 626 | | | | | | |
Debtors Due After One Year | | | | -2 040 | -2 040 | -2 500 | | | | | | |
Debtors Due Within One Year | 42 834 | 38 716 | | | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 13 276 | 9 971 | | | | | | | | | | |
Finance Lease Liabilities Present Value Total | | | | | | 24 755 | 15 706 | 6 658 | 6 658 | 7 907 | 3 978 | 3 978 |
Fixed Assets | 84 166 | 71 195 | 71 509 | 61 031 | 94 867 | 78 159 | 65 064 | 56 178 | 47 984 | 48 030 | 40 561 | 34 538 |
Gain Loss From Disposal Fixed Assets | -372 | | | | | | | | | | | |
Gross Profit Loss | 86 369 | | | | | | | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 3 000 | 3 000 | 3 000 | 3 000 | 3 000 | 3 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 11 040 | 9 272 | 7 931 | 8 480 | 7 440 | 6 495 |
Intangible Assets | | | | | | 27 000 | 24 000 | 21 000 | 18 000 | 15 000 | 12 000 | 9 000 |
Intangible Assets Gross Cost | | | | | | 60 000 | 60 000 | 60 000 | 60 000 | 60 000 | 60 000 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 18 000 | 21 000 | 24 000 | 27 000 | 30 000 | 33 000 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 3 000 | 3 000 | 3 000 | 3 000 | 3 000 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 60 000 | 60 000 | 60 000 | 60 000 | 60 000 | | | | | | | |
Interest Payable Similar Charges | 3 951 | | | | | | | | | | | |
Loans From Directors Within One Year | 19 339 | 33 720 | | | | | | | | | | |
Net Current Assets Liabilities | -78 843 | -70 014 | -61 191 | -54 619 | -12 901 | -53 293 | -40 515 | -40 722 | -67 291 | -7 939 | -650 | -6 549 |
Number Shares Allotted | | 100 | 100 | 100 | 100 | 100 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 1 107 | | | | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 5 285 | 1 107 | | | | | | | | | | |
Operating Profit Loss | 6 154 | | | | | | | | | | | |
Other Creditors Due Within One Year | | 2 569 | | | | | | | | | | |
Other Taxation Social Security Payable | | | | | | 7 469 | 4 073 | 5 672 | 7 087 | 2 633 | 31 078 | 50 663 |
Other Taxation Social Security Within One Year | 7 026 | 5 394 | | | | | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | | | | | |
Prepayments Accrued Income | | | | | | 80 249 | 6 248 | 21 193 | 11 203 | 31 920 | | |
Profit Loss For Period | 785 | | | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 2 203 | | | | | | | | | | | |
Property Plant Equipment Gross Cost | | | | | | 187 185 | 188 130 | 191 516 | 194 253 | 197 567 | 193 404 | 159 467 |
Secured Debts | 26 563 | 16 482 | 22 638 | 35 101 | 49 165 | 65 994 | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | |
Tangible Fixed Assets Additions | | | 15 853 | 1 500 | 56 359 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 140 011 | 140 011 | 149 864 | 151 076 | 187 185 | | | | | | | |
Tangible Fixed Assets Depreciation | 97 845 | 107 816 | 114 355 | 123 045 | 122 318 | 136 026 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 5 551 | 11 115 | 8 736 | 17 496 | 13 708 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 4 576 | 46 | 18 223 | | | | | | | |
Tangible Fixed Assets Disposals | | | 6 000 | 288 | 20 250 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 1 418 | | | | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 945 | 3 386 | 2 737 | 11 795 | 3 068 | 5 096 |
Total Assets Less Current Liabilities | 5 323 | 1 181 | 10 318 | 6 412 | 81 966 | 24 866 | 24 549 | 15 456 | -19 307 | 40 091 | 39 911 | 27 989 |
Total Borrowings | | | | | | 65 994 | 54 300 | 32 258 | 33 463 | 12 688 | 12 655 | 21 727 |
Total Dividend Payment | 16 914 | | | | | | | | | | | |
Trade Creditors Trade Payables | | | | | | 49 180 | 43 928 | 30 625 | 97 477 | 36 807 | 23 660 | 44 116 |
Trade Creditors Within One Year | 53 136 | 57 552 | | | | | | | | | | |
Trade Debtors Trade Receivables | | | | | | 24 288 | 134 326 | 32 240 | 12 314 | 62 933 | 5 094 | 50 856 |
Turnover Gross Operating Revenue | 808 718 | | | | | | | | | | | |
U K Current Corporation Tax | 1 418 | | | | | | | | | | | |
V A T Due Total Creditors | 22 903 | 9 024 | | | | | | | | | | |
Advances Credits Directors | | | | 8 159 | 10 000 | 10 552 | | | | | | |
Advances Credits Made In Period Directors | | | | 64 789 | 78 441 | | | | | | | |
Advances Credits Repaid In Period Directors | | | | 56 630 | 76 600 | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 6 388 | 7 349 | | | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 8 212 | 7 134 | 37 409 |
Disposals Property Plant Equipment | | | | | | | | | | 8 481 | 7 231 | 39 033 |
Increase Decrease In Property Plant Equipment | | | | | | | | | | 11 795 | | 4 000 |
Other Creditors | | | | | | | | | | 26 325 | 13 572 | 7 020 |