Profit & Loss |
Date of Accounts |
2011-08-31 | 2012-08-31 | 2013-08-31 | 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 | 2023-08-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 159 648 | 91 186 | 129 876 | 227 423 | 369 588 | 298 813 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 117 309 | 51 923 | 113 800 | 334 014 | 626 865 | 352 350 | | | | | | | |
Cash Bank On Hand | | | | | | 352 350 | 400 488 | 422 457 | 589 427 | 356 806 | 331 128 | 493 701 | 680 522 |
Current Assets | 368 548 | 307 770 | 356 200 | 577 179 | 907 503 | 949 978 | 1 078 202 | 724 271 | 801 594 | 823 468 | 608 639 | 757 964 | 988 549 |
Debtors | 237 788 | 219 593 | 236 555 | 235 115 | 223 818 | 589 028 | 661 987 | 295 103 | 201 643 | 462 422 | 271 511 | 261 263 | 308 027 |
Intangible Fixed Assets | 5 500 | 5 000 | 4 500 | 4 000 | 3 500 | 3 000 | | | | | | | |
Net Assets Liabilities | | | | | | 298 813 | 327 333 | 322 763 | 372 681 | 371 697 | 234 900 | 154 772 | 357 316 |
Net Assets Liabilities Including Pension Asset Liability | 159 648 | 91 186 | 129 876 | 227 423 | 369 588 | 298 813 | | | | | | | |
Other Debtors | | | | | | | | 44 594 | 25 504 | 97 065 | 76 097 | 143 339 | 82 743 |
Property Plant Equipment | | | | | | 18 016 | 17 981 | 17 006 | 14 930 | 14 611 | 12 876 | 9 265 | |
Stocks Inventory | 13 451 | 36 254 | 5 845 | 8 050 | 56 820 | 8 600 | | | | | | | |
Tangible Fixed Assets | 174 881 | 174 330 | 170 610 | 19 828 | 18 599 | 18 016 | | | | | | | |
Total Inventories | | | | | | 8 600 | 15 727 | 6 711 | 10 524 | 4 240 | 6 000 | 3 000 | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 159 548 | 91 086 | 129 776 | 227 323 | 369 488 | 298 713 | | | | | | | |
Shareholder Funds | 159 648 | 91 186 | 129 876 | 227 423 | 369 588 | 298 813 | | | | | | | |
|
Other Financial Data |
Total Fixed Assets Additions | | 3 992 | 160 | 1 322 | 12 384 | | | | | | | | |
Total Fixed Assets Cost Or Valuation | 226 234 | 230 226 | 230 386 | 82 906 | 47 934 | | | | | | | | |
Total Fixed Assets Depreciation | 45 853 | 50 896 | 55 276 | 59 078 | 25 835 | | | | | | | | |
Total Fixed Assets Depreciation Charge In Period | | 5 043 | 4 380 | 3 970 | 3 045 | | | | | | | | |
Total Fixed Assets Depreciation Disposals | | | | -168 | -36 288 | | | | | | | | |
Total Fixed Assets Disposals | | | | -148 802 | -47 356 | | | | | | | | |
Amount Specific Advance Or Credit Directors | | | | | 40 000 | 40 000 | 21 448 | 820 | 39 477 | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 208 995 | 277 298 | 283 313 | 174 405 | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 208 995 | 295 850 | 305 581 | 213 062 | | | | |
Accruals Deferred Income Within One Year | | | | | 2 989 | 3 657 | | | | | | | |
Accrued Liabilities Deferred Income | | | | | | 3 657 | 3 768 | 2 940 | 2 940 | 3 676 | 4 258 | 3 255 | 3 652 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 7 000 | 7 500 | 8 000 | 8 500 | 9 000 | 9 500 | 10 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 21 850 | 24 425 | 26 804 | 28 880 | 30 839 | 32 574 | 36 185 | 11 692 |
Average Number Employees During Period | | | | | | | 8 | 8 | 8 | 8 | 8 | 8 | 7 |
Bank Borrowings Overdrafts | | | | | | | | | | | | 125 404 | 38 343 |
Corporation Tax Due Within One Year | | | | | 71 510 | 18 901 | | | | | | | |
Corporation Tax Payable | | | | | | 18 901 | 51 245 | 30 013 | 40 600 | 24 585 | | 2 899 | 77 290 |
Creditors | | | | | | 668 964 | 767 934 | 417 283 | 442 506 | 464 606 | 384 669 | 125 404 | 597 722 |
Creditors Due Within One Year | | | | | 556 269 | 668 964 | | | | | | | |
Debtors Due Within One Year | | | | | 223 818 | 589 028 | | | | | | | |
Deferred Tax Liability | | | | | 3 745 | 3 217 | | | | | | | |
Fixed Assets | 180 381 | 179 330 | 175 110 | 23 828 | 22 099 | 21 016 | 20 481 | 19 006 | 16 430 | 15 611 | 13 376 | 9 265 | 6 737 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 500 | 500 | 500 | 500 | 500 | 500 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 2 575 | 2 379 | 2 076 | 1 959 | 1 735 | 3 611 | 270 |
Intangible Assets | | | | | | 3 000 | 2 500 | 2 000 | 1 500 | 1 000 | 500 | | |
Intangible Assets Gross Cost | | | | | | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 4 500 | 5 000 | 5 500 | 6 000 | 6 500 | 7 000 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 500 | 500 | 500 | 500 | 500 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | | | | | | | | |
Net Current Assets Liabilities | 56 161 | -16 839 | 19 754 | 207 561 | 351 234 | 281 014 | 310 268 | 306 988 | 359 088 | 358 862 | 223 970 | 273 069 | 390 827 |
Number Shares Allotted | | | | | | 100 | | | | | | | |
Other Creditors Due Within One Year | | | | | 873 | | | | | | | | |
Other Taxation Social Security Payable | | | | | | 4 053 | 8 448 | 4 643 | 3 382 | 1 751 | 1 975 | 5 831 | 9 638 |
Other Taxation Social Security Within One Year | | | | | 5 423 | 4 053 | | | | | | | |
Par Value Share | | | | | | 1 | | | | | | | |
Prepayments Accrued Income | | | | | | 1 268 | 1 268 | 2 358 | 1 926 | 1 765 | 1 172 | 827 | 675 |
Property Plant Equipment Gross Cost | | | | | | 39 866 | 42 406 | 43 810 | 43 810 | 45 450 | 45 450 | 45 450 | |
Provisions Additional Amounts Provided | | | | | | -528 | | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 3 217 | 3 416 | 3 231 | 2 837 | 2 776 | 2 446 | 2 158 | 1 905 |
Provisions For Liabilities Charges | 5 262 | 5 152 | 4 408 | 3 966 | 3 745 | 3 217 | | | | | | | |
Recoverable Value-added Tax | | | | | | | | | | | 10 471 | 64 182 | 24 967 |
Share Capital Allotted Called Up Paid | | | | | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | 3 992 | 160 | 1 322 | 12 384 | 1 932 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 216 234 | 220 226 | 220 386 | 72 906 | 37 934 | 39 866 | | | | | | | |
Tangible Fixed Assets Depreciation | 41 353 | 45 896 | 49 776 | 53 078 | 19 335 | 21 850 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | | | 1 131 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 2 540 | 1 404 | | 1 640 | | | |
Total Assets Less Current Liabilities | 236 542 | 162 491 | 194 864 | 231 389 | 373 333 | 302 030 | 330 749 | 325 994 | 375 518 | 374 473 | 237 346 | 282 334 | 397 564 |
Trade Creditors Trade Payables | | | | | | 592 412 | 599 851 | 335 440 | 268 988 | 321 293 | 275 961 | 233 720 | 282 396 |
Trade Creditors Within One Year | | | | | 429 437 | 592 412 | | | | | | | |
Trade Debtors Trade Receivables | | | | | | 547 760 | 637 811 | 248 151 | 174 213 | 363 592 | 195 414 | 117 924 | 199 642 |
V A T Due Total Creditors | | | | | 46 037 | 49 941 | | | | | | | |
Work In Progress | | | | | 56 820 | 8 600 | 15 727 | 6 711 | 10 524 | 4 240 | 6 000 | | |
Advances Credits Directors | | | | 645 | 40 000 | 40 000 | | | | | | | |
Advances Credits Made In Period Directors | | | | | 185 600 | | | | | | | | |
Advances Credits Repaid In Period Directors | | | | | 144 955 | | | | | | | | |
Corporation Tax Recoverable | | | | | | | | | | | 14 400 | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | | | | -11 842 | |
Other Creditors | | | | | | | | | | | 106 733 | 164 859 | |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | | | | | | -5 025 | |
Creditors Due After One Year Total Noncurrent Liabilities | 71 632 | 66 153 | 60 580 | 0 | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 312 387 | 324 609 | 336 446 | 369 618 | 556 269 | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 4 543 | 3 880 | 3 470 | 2 545 | | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | | | -168 | -36 288 | | | | | | | | |
Tangible Fixed Assets Disposals | | | | -148 802 | -47 356 | | | | | | | | |