Profit & Loss |
Date of Accounts |
2014-08-31 | 2015-08-31 | 2016-08-31 | 2017-08-31 | 2018-08-31 | 2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-08-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 100 | 18 070 | -96 926 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 106 041 | 34 965 | | | 261 664 | 322 255 | 715 288 |
Current Assets | 100 | 40 254 | 118 749 | 389 778 | 1 199 655 | 1 603 928 | 1 365 366 | 1 883 228 | 2 128 331 |
Debtors | 100 | 888 | 12 708 | 354 813 | | | 1 123 056 | 1 560 973 | 1 413 043 |
Net Assets Liabilities | | | -96 926 | -387 800 | 241 525 | 876 760 | 620 979 | 1 121 734 | 1 192 464 |
Property Plant Equipment | | | 9 884 | 364 257 | | | 311 534 | 290 329 | 275 377 |
Cash Bank In Hand | 100 | 39 366 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 100 | 18 070 | | | | | | | |
Tangible Fixed Assets | 0 | 11 899 | 9 884 | | | | | | |
Intangible Fixed Assets | | 11 899 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 0 | 17 970 | -97 026 | | | | | | |
Shareholder Funds | 100 | 18 070 | -96 926 | | | | | | |
|
Other Financial Data |
Total Fixed Assets Additions | | 15 865 | | | | | | | |
Total Fixed Assets Cost Or Valuation | 0 | 15 865 | | | | | | | |
Total Fixed Assets Depreciation | 0 | 3 966 | | | | | | | |
Total Fixed Assets Depreciation Charge In Period | | 3 966 | | | | | | | |
Audit Fees Expenses | | | | | 9 000 | 9 000 | 11 025 | | |
Accrued Liabilities | | | | 11 988 | 77 693 | 36 286 | 74 963 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 8 583 | 28 638 | 58 043 | 86 842 | 105 557 | 136 094 | 164 620 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 374 428 | 22 381 | 14 510 | | 9 332 | 13 574 |
Administrative Expenses | | | | 1 673 608 | 2 067 168 | 1 905 273 | 1 468 159 | | |
Average Number Employees During Period | | | | | | 3 | 2 | 2 | 1 |
Balances Amounts Owed By Related Parties | | | | 63 082 | 153 602 | 119 876 | 205 838 | | |
Balances Amounts Owed To Related Parties | | | | 67 392 | 81 661 | 674 210 | 674 897 | | |
Called Up Share Capital Not Paid | | | | 499 900 | 499 900 | 499 900 | 499 900 | | |
Cash Cash Equivalents | | | 106 041 | 39 285 | 149 385 | 315 069 | 261 663 | | |
Comprehensive Income Expense | | | | -180 735 | 19 286 | 635 235 | -255 782 | | |
Cost Sales | | | | 2 135 224 | 1 663 726 | 3 060 694 | 3 700 366 | | |
Creditors | | | 218 926 | 1 247 231 | | | 637 291 | 636 577 | 782 038 |
Current Liabilities | | | | | 823 436 | 513 897 | 645 385 | | |
Current Tax For Period | | | | | | 85 351 | | | |
Current Tax Liabilities | | | | | | 85 351 | 7 994 | | |
Deferred Tax Assets | | | | 63 710 | 52 399 | 3 349 | 63 347 | | |
Deferred Tax Expense Credit From Unrecognised Temporary Difference From Prior Period | | | | -17 265 | | | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | -6 706 | 6 164 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Temporary Differences | | | | -63 710 | 4 605 | 49 050 | -59 998 | | |
Deferred Tax Liabilities | | | 499 900 | | | | | | |
Deferred Tax Liabilities Assumed | | | | | 4 605 | 55 214 | | | |
Depreciation Expense Property Plant Equipment | | | | 20 055 | 29 405 | 28 799 | 30 255 | | |
Depreciation Rate Used For Property Plant Equipment | | | | 5 | | | | 5 | 5 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | -14 615 | | | | | |
Financial Liabilities | | | | -1 252 392 | -1 290 069 | -394 453 | -564 526 | | |
Fixed Assets | 0 | 11 899 | 3 251 | 469 653 | | | 409 314 | 427 174 | 415 243 |
Further Item Borrowings Component Total Borrowings | | | | 527 558 | 544 326 | 5 715 | | | |
Further Item Gain Loss In Other Comprehensive Income That Will Not Be Reclassified Before Tax Component Corresponding Total | | | | | 3 911 | -16 979 | -39 450 | | |
Further Item Gain Loss In Other Comprehensive Income That Will Not Be Reclassified Net Tax Component Corresponding Total | | | | -46 495 | 3 911 | -16 979 | -39 450 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -8 834 | 743 | -6 164 | -7 495 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -523 886 | -86 614 | -158 959 | -224 545 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 519 382 | 30 903 | 238 589 | -87 376 | | |
Gain Loss On Disposals Intangible Assets | | | | | | | -1 155 | | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -3 487 | 10 964 | 19 066 | -38 508 | | |
Gross Profit Loss | | | | 1 475 657 | 2 107 557 | 2 524 766 | 1 204 760 | | |
Impairment Loss Trade Other Receivables | | | | | | | -20 396 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -77 357 | | |
Income Tax Expense Credit | | | | -63 710 | 11 311 | 134 401 | -59 998 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 66 756 | -110 100 | -165 684 | | | |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | | | | -16 979 | -39 450 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 20 055 | 29 405 | 28 799 | 30 255 | 30 537 | 28 526 |
Interest Income | | | | | 812 | 1 578 | 2 769 | | |
Interest Payable Similar Charges Finance Costs | | | | | 14 515 | 15 096 | 15 700 | | |
Interest Received Classified As Investing Activities | | | | | -812 | -1 578 | -2 769 | | |
Investments | | | -6 633 | 105 396 | | | 97 780 | 136 845 | 139 866 |
Investments Fixed Assets | | | -6 633 | 105 396 | | | 97 780 | 136 845 | 139 866 |
Items In Other Comprehensive Income That Will Not Be Reclassified To Profit Or Loss Net Tax | | | | -46 495 | 3 911 | -16 979 | -39 450 | | |
Key Management Personnel Compensation Short-term Employee Benefits | | | | | 7 956 | 14 584 | 14 550 | | |
Net Cash Flows From Used In Financing Activities | | | | -481 063 | -20 679 | 555 590 | | | |
Net Cash Flows From Used In Investing Activities | | | | 374 428 | 21 569 | 12 932 | | | |
Net Cash Generated From Operations | | | | 173 391 | -110 990 | -734 206 | | | |
Net Current Assets Liabilities | 100 | 6 171 | -100 177 | 321 830 | 376 219 | 1 090 031 | 747 429 | 1 246 651 | 1 346 293 |
Nominal Value Allotted Share Capital | | | | | | | 1 | | |
Non-current Assets | | | | 427 967 | 409 632 | 346 293 | 472 661 | | |
Non-current Liabilities | | | | | 544 326 | 559 564 | | | |
Number Shares Allotted | 100 | 500 000 | 500 000 | | | 500 000 | 500 000 | | |
Number Shares Issued Fully Paid | | | | | 500 000 | 500 000 | | | |
Operating Profit Loss | | | | -197 950 | 40 389 | 800 133 | -263 399 | | |
Other Comprehensive Income Expense Net Tax | | | | -46 495 | 3 911 | -16 979 | -39 450 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 11 540 | | |
Other Disposals Property Plant Equipment | | | | | | | 12 695 | | |
Other Interest Expense | | | | | 14 515 | 15 096 | 15 700 | | |
Other Interest Income | | | | | 812 | 1 578 | 2 769 | | |
Other Interest Receivable Similar Income Finance Income | | | | | 812 | 1 578 | 2 769 | | |
Other Non-financial Assets Non-current | | | | | | | 97 780 | | |
Other Operating Income | | | | 1 | | 180 640 | | | |
Other Payables | | | | | 553 849 | 553 849 | 569 549 | | |
Other Receivables | | | | 608 976 | 672 276 | 813 287 | 925 875 | | |
Other Receivables Acquired | | | | | 172 376 | 313 387 | | | |
Par Value Share | 1 | | 1 | | 1 | 1 | | | |
Payments To Redeem Own Shares | | | | -46 495 | 3 911 | -16 979 | | | |
Prepayments | | | | 59 258 | | | | | |
Profit Loss | | | | -134 240 | 15 375 | 652 214 | -216 332 | | |
Profit Loss Before Tax | | | | -197 950 | 26 686 | 786 615 | -276 330 | | |
Property Plant Equipment Gross Cost | | | 18 467 | 392 895 | 362 877 | 362 877 | 417 091 | 426 423 | 439 997 |
Property Plant Equipment Including Right-of-use Assets | | | | 364 257 | 357 233 | 342 944 | 311 534 | | |
Provisions For Amounts Owed By Related Parties | | | | | | -75 752 | -55 356 | | |
Purchase Property Plant Equipment | | | | -374 428 | -22 381 | -14 510 | | | |
Recoverable Value-added Tax | | | | 36 606 | 21 651 | 43 537 | 44 851 | | |
Tax Decrease From Utilisation Tax Losses | | | | | | 8 892 | | | |
Tax Expense Credit Applicable Tax Rate | | | | -37 611 | 5 070 | 149 457 | -52 503 | | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | | | | 5 422 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 76 | | | | |
Total Assets | | | | 1 486 619 | 1 609 287 | 1 950 221 | | | |
Total Assets Less Current Liabilities | 100 | 18 070 | -90 293 | -387 800 | | | 1 156 743 | 1 673 825 | 1 761 536 |
Total Borrowings | | | | 527 558 | 544 326 | 5 715 | 2 115 | | |
Total Deferred Tax Expense Credit | | | | -63 710 | 11 311 | 49 050 | | | |
Total Liabilities | | | | 1 264 380 | 1 367 762 | 1 073 461 | | | |
Trade Creditors Trade Payables | | | | 724 834 | 745 743 | 388 738 | | | |
Trade Debtors Trade Receivables | | | | 314 527 | 356 343 | 432 035 | 214 846 | | |
Trade Debtors Trade Receivables Acquired | | | | | 356 343 | 507 787 | | | |
Trade Other Payables | | | | 736 822 | 823 436 | 428 546 | 637 391 | | |
Trade Other Receivables | | | | 982 761 | 1 028 619 | 1 245 322 | 1 103 703 | | |
Turnover Revenue | | | | 3 610 881 | 3 771 283 | 5 585 460 | 4 905 126 | | |
Wages Salaries | | | | | 7 956 | 14 584 | 14 550 | | |
Director Remuneration | | | | | 7 956 | 14 584 | 14 550 | | |
Creditors Due Within One Year Total Current Liabilities | 0 | 34 083 | | | | | | | |
Tangible Fixed Assets Additions | | 15 865 | 2 602 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 0 | 15 865 | 18 467 | | | | | | |
Tangible Fixed Assets Depreciation | 0 | 3 966 | 8 583 | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 3 966 | | | | | | | |
Cash Bank | | 39 366 | 106 041 | | | | | | |
Consideration For Shares Issued | | | 0 | | | | | | |
Creditors Due After One Year | | | 6 633 | | | | | | |
Creditors Due Within One Year | | 34 083 | 218 926 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | | 18 070 | -96 926 | | | | | | |
Share Capital Allotted Called Up Paid | 100 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 4 617 | | | | | | |
Value Shares Allotted | | -100 | -100 | | | | | | |