Profit & Loss |
Date of Accounts |
2016-08-31 | 2021-08-31 | 2022-08-31 |
Currency |
| | |
Net Worth | 806 615 | | |
|
Balance Sheet |
Cash Bank On Hand | | 3 608 866 | 100 000 |
Current Assets | 2 087 528 | 5 168 155 | 6 854 030 |
Debtors | 576 801 | 1 405 182 | 2 022 682 |
Net Assets Liabilities | | 806 615 | 906 615 |
Other Debtors | 1 100 | 78 200 | 74 691 |
Total Inventories | | 154 107 | 354 132 |
Cash Bank In Hand | 949 923 | | |
Net Assets Liabilities Including Pension Asset Liability | 1 262 739 | | |
Stocks Inventory | 560 804 | | |
Tangible Fixed Assets | 784 | | |
Trade Debtors | 568 357 | | |
|
Capital & Reserves |
Called Up Share Capital | 200 | | |
Profit Loss Account Reserve | 456 124 | | |
Shareholder Funds | 806 615 | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | 34 142 | 41 972 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 4 362 |
Administrative Expenses | 153 073 | 671 963 | 822 566 |
Amounts Owed To Related Parties | | 83 | 15 255 |
Average Number Employees During Period | | 11 | 13 |
Balances With Banks | | 1 608 831 | 100 000 |
Cash Cash Equivalents | | 3 608 866 | 100 000 |
Cost Sales | 3 208 471 | 5 676 483 | 7 848 601 |
Creditors | | 1 401 490 | 1 742 153 |
Depreciation Expense Property Plant Equipment | | 8 986 | 7 830 |
Dividends Paid | | -256 000 | -294 500 |
Government Grant Income | | 25 915 | |
Gross Profit Loss | 802 639 | 2 139 939 | 2 842 210 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 7 830 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | 18 |
Interest Payable Similar Charges Finance Costs | | | 18 |
Investments Fixed Assets | 806 615 | 806 615 | 806 615 |
Investments In Subsidiaries | | 806 615 | 806 615 |
Net Current Assets Liabilities | 1 261 762 | 3 766 665 | 5 111 877 |
Number Shares Issued Fully Paid | | 200 | 200 |
Operating Profit Loss | 649 566 | 1 493 891 | 2 019 644 |
Other Creditors | | 38 198 | 30 372 |
Other Interest Receivable Similar Income Finance Income | | 53 | 935 |
Other Operating Income Format1 | | 25 915 | |
Other Payables Accrued Expenses | | 196 666 | 31 989 |
Par Value Share | 1 | | 1 |
Pension Costs Defined Contribution Plan | | 7 886 | 10 363 |
Percentage Class Share Held In Subsidiary | | 100 | 100 |
Prepayments | | 22 574 | 18 433 |
Profit Loss | | 256 000 | 394 500 |
Profit Loss Attributable To Owners Parent | | 1 210 262 | 1 636 903 |
Profit Loss On Ordinary Activities Before Tax | 649 566 | 1 493 944 | 2 020 561 |
Property Plant Equipment Gross Cost | | 59 401 | 63 763 |
Provisions For Liabilities Balance Sheet Subtotal | | 4 799 | 4 140 |
Revenue From Rendering Services | | 7 816 422 | 10 690 811 |
Short-term Deposits Classified As Cash Equivalents | | 2 000 035 | 2 000 971 |
Taxation Social Security Payable | | 177 248 | 247 820 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 283 682 | 383 658 |
Total Assets Less Current Liabilities | 1 262 983 | 3 791 924 | 5 133 668 |
Trade Creditors Trade Payables | | 703 715 | 1 030 089 |
Trade Debtors Trade Receivables | | 1 304 408 | 1 929 558 |
Turnover Revenue | | 7 816 422 | 10 690 811 |
Unpaid Contributions To Pension Schemes | | 1 489 | 2 311 |
Work In Progress | 560 804 | 154 107 | 354 132 |
Director Remuneration | 8 497 | | |
Accruals Deferred Income Within One Year | 8 750 | | |
Administration Support Average Number Employees | 4 | | |
Consideration For Shares Issued | 200 | | |
Corporation Tax Due Within One Year | 146 903 | | |
Creditors Due Within One Year | 825 766 | | |
Depreciation Tangible Fixed Assets Expense | 358 | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 244 | | |
Dividends Withdrawn From Total Reserves | 60 000 | | |
Fixed Asset Investments Additions | 806 615 | | |
Fixed Asset Investments Cost Or Valuation | 806 615 | | |
Hire Property Other Lease Expenditure | 7 306 | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | -72 | | |
Interim Payment | 60 000 | | |
Loans From Directors Within One Year | 1 084 | | |
Net Assets Liabilities Acquisition Before Goodwill | 100 | | |
Net Increase Decrease In Shareholders Funds | 806 615 | | |
Net Proceeds From Shares Issued During Period | 200 | | |
Nominal Value Shares Issued | 200 | | |
Number Shares Acquired | 100 | | |
Number Shares Allotted | 200 | | |
Number Shares Issued | 200 | | |
Other Creditors Due Within One Year | 9 780 | | |
Other Recognised Gains Losses For Period | 806 415 | | |
Other Reserves | 806 415 | | |
Other Taxation Social Security Within One Year | 91 124 | | |
Percentage Shares Acquired | 100 | | |
Percentage Subsidiary Held | 100 | | |
Prepayments Accrued Income Current Asset | 7 344 | | |
Profit Loss For Period | 60 000 | | |
Provisions Charged Credited To Profit Loss Account During Period | 315 | | |
Provisions For Liabilities Charges | 244 | | |
Provisions Utilised During Period | 71 | | |
Remaining Recognised Gains Losses For Period | 806 415 | | |
Social Security Costs | 300 | | |
Staff Costs | 73 149 | | |
Tangible Fixed Assets Additions | 1 015 | | |
Tangible Fixed Assets Depreciation Charged In Period | 231 | | |
Tax On Profit Or Loss On Ordinary Activities | 133 442 | | |
Total Assets Acquisition | 100 | | |
Total Consideration For Acquisition | 100 | | |
Total Shares Issued Acquisition | 100 | | |
Trade Creditors Within One Year | 568 125 | | |
Turnover Gross Operating Revenue | 4 011 110 | | |
U K Current Corporation Tax On Income For Period | 133 514 | | |
Value Shares Allotted | 200 | | |
Wages Salaries | 72 849 | | |