Profit & Loss |
Date of Accounts |
2013-03-31 | 2014-03-31 | 2015-03-30 | 2015-03-31 | 2016-06-30 | 2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 |
Currency |
| | | | | | | | | | |
Net Worth | -148 819 | -170 576 | -528 345 | -231 695 | -250 744 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 11 811 | 69 751 | 37 632 | 119 272 | 114 464 | 387 350 | 1 374 837 |
Current Assets | 169 063 | 92 527 | 85 278 | 85 278 | 129 039 | 293 244 | 308 465 | 435 374 | 432 000 | 1 101 810 | 3 094 824 |
Debtors | 90 500 | 54 191 | 44 026 | 44 026 | 54 103 | 85 372 | 110 379 | 83 106 | 68 059 | 149 139 | 365 644 |
Net Assets Liabilities | | | | | -250 744 | -294 191 | -342 691 | -335 643 | -480 524 | -223 037 | 1 505 113 |
Other Debtors | | | 3 444 | | 1 292 | 1 293 | 1 293 | 1 293 | 1 293 | 1 293 | 1 293 |
Property Plant Equipment | | | | | 49 817 | 41 336 | 95 268 | 79 353 | 69 468 | 140 787 | 412 491 |
Total Inventories | | | | | 63 125 | 138 121 | 160 454 | 232 996 | 249 477 | 565 321 | 1 354 343 |
Cash Bank In Hand | 30 002 | 25 242 | 20 468 | 20 468 | 11 811 | | | | | | |
Intangible Fixed Assets | 58 537 | 51 922 | 45 307 | 45 307 | 6 116 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | | | -528 345 | | -250 744 | | | | | | |
Stocks Inventory | 48 561 | 13 094 | 20 784 | 20 784 | 63 125 | | | | | | |
Tangible Fixed Assets | 116 221 | 106 925 | 79 206 | 79 206 | 49 817 | | | | | | |
Trade Debtors | | | 20 817 | | 52 811 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 296 735 | 296 735 | 85 | 296 735 | 85 | | | | | | |
Profit Loss Account Reserve | -470 554 | -487 311 | -543 430 | -543 430 | -265 829 | | | | | | |
Shareholder Funds | -148 819 | -170 576 | -528 345 | -231 695 | -250 744 | | | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | | | 99 075 | 99 984 | 101 693 | 105 191 | 105 191 | 105 191 | 105 191 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 250 971 | 272 077 | 295 459 | 314 798 | 332 833 | 366 503 | 447 560 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 77 314 | 3 424 | 8 150 | 104 989 | 352 761 |
Administrative Expenses | | | 351 322 | | | 249 677 | 236 235 | 304 786 | 324 663 | 282 560 | 585 665 |
Amounts Owed To Group Undertakings Participating Interests | | | | | | 306 643 | 423 430 | 539 407 | 645 466 | 867 302 | 501 711 |
Average Number Employees During Period | | | | | | 3 | 3 | 4 | 5 | 6 | 10 |
Comprehensive Income Expense | | | | | | | | | -144 881 | | |
Cost Sales | | | 197 053 | | | 263 144 | 385 371 | 569 766 | 932 950 | 1 797 238 | 12 151 791 |
Creditors | | | | | 296 650 | 296 650 | 438 025 | 540 939 | 674 062 | 1 143 808 | 1 900 777 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | 2 604 | | | |
Fixed Assets | 174 758 | 158 847 | 124 513 | 124 513 | 55 933 | 46 543 | 98 766 | 79 353 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 36 200 | 36 200 | 36 200 | 36 200 | 36 200 | 250 000 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | | | -15 000 | | |
Gross Profit Loss | | | 251 610 | | | 193 471 | 168 019 | 323 556 | 177 228 | 581 427 | 2 308 234 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 909 | 1 709 | 894 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 21 106 | 23 382 | 19 339 | 18 035 | 33 670 | 81 057 |
Intangible Assets | | | | | 6 116 | 5 207 | 3 498 | | | | |
Intangible Assets Gross Cost | | | | | 105 191 | 105 191 | 105 191 | 105 191 | 105 191 | 105 191 | 105 191 |
Interest Payable Similar Charges Finance Costs | | | | | | 2 469 | 7 136 | 9 194 | 929 | | |
Net Current Assets Liabilities | 7 327 | -26 930 | -17 103 | -17 103 | -10 027 | -44 084 | -129 560 | -105 565 | -242 062 | -41 998 | 1 194 047 |
Operating Profit Loss | | | -78 908 | | | -56 206 | -68 216 | 18 770 | -145 453 | 304 839 | 1 772 998 |
Other Comprehensive Income Expense Net Tax | | | | | | | | | 15 000 | | |
Other Creditors | | | | | 296 650 | 296 650 | 18 697 | -22 523 | -10 773 | 37 536 | 75 518 |
Other Operating Income Format1 | | | | | | | | | 1 982 | 5 972 | 50 429 |
Profit Loss | | | | | | -58 675 | -33 272 | 7 048 | -144 881 | 257 487 | 1 431 500 |
Profit Loss On Ordinary Activities Before Tax | | | -80 884 | | | -58 675 | -75 352 | 9 576 | -146 382 | 304 839 | 1 772 998 |
Property Plant Equipment Gross Cost | | | | | 300 788 | 313 413 | 390 727 | 394 151 | 402 301 | 507 290 | 860 051 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 15 247 | 12 781 | 11 280 | 25 176 | 101 425 |
Redeemable Preference Shares Liability | | | | | | 296 650 | 296 650 | 296 650 | 296 650 | 296 650 | |
Taxation Social Security Payable | | | | | | 1 185 | -60 429 | 4 942 | 16 969 | 207 290 | 295 636 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | -42 080 | 2 528 | -1 501 | 47 352 | 341 498 |
Total Assets Less Current Liabilities | 182 085 | 131 917 | 107 410 | 107 410 | 45 906 | 2 459 | -30 794 | -26 212 | -172 594 | 98 789 | 1 606 538 |
Trade Creditors Trade Payables | | | | | 5 471 | 31 240 | 56 327 | 19 113 | 22 400 | 31 680 | 1 027 912 |
Trade Debtors Trade Receivables | | | | | 52 811 | 84 079 | 109 086 | 81 813 | 66 766 | 147 846 | 364 351 |
Turnover Revenue | | | | | | 456 615 | 553 390 | 893 322 | 1 110 178 | 2 333 055 | 14 460 025 |
Amounts Owed To Group Undertakings | | | | | 129 994 | 291 415 | | | | | |
Other Taxation Social Security Payable | | | | | -4 965 | 1 185 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 12 625 | | | | | |
Amortisation Impairment Reversal Intangible Fixed Assets | | | 6 615 | | | | | | | | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | | | | | 129 994 | | | | | | |
Bank Borrowings Overdrafts | | | 10 | | | | | | | | |
Creditors Due After One Year | 330 904 | 302 493 | 635 755 | 339 105 | 296 650 | | | | | | |
Creditors Due Within One Year | 161 736 | 119 457 | 102 381 | 102 381 | 139 066 | | | | | | |
Deferred Tax Current Asset | | | 19 765 | | | | | | | | |
Depreciation Impairment Reversal Tangible Fixed Assets | | | 27 719 | | 43 564 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | | -19 765 | | | | | | | | |
Intangible Fixed Assets Additions | | | | | 5 948 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 40 706 | 47 321 | | 53 936 | 99 075 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 6 615 | | 6 615 | 45 139 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 99 243 | 99 243 | | 99 243 | 105 191 | | | | | | |
Interest Payable Similar Charges | | | 2 001 | | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | -148 819 | -170 576 | | -231 695 | | | | | | | |
Number Shares Allotted | | 296 650 | | 296 650 | | | | | | | |
Operating Leases Expiring After Five Years | | | 36 200 | | 39 321 | | | | | | |
Other Creditors After One Year | | | 339 105 | | | | | | | | |
Other Creditors Due Within One Year | | | 4 477 | | 8 566 | | | | | | |
Other Interest Receivable Similar Income | | | 25 | | | | | | | | |
Other Operating Income | | | 20 804 | | | | | | | | |
Other Taxation Social Security Within One Year | | | 19 067 | | -4 965 | | | | | | |
Par Value Share | | 1 | | 1 | 1 | | | | | | |
Profit Loss For Period | | | -61 119 | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | -6 271 | | 19 765 | | | | | | |
Provisions For Liabilities Charges | | | -19 765 | -19 765 | | | | | | | |
Redeemable Preference Shares | | | 296 650 | | 296 650 | | | | | | |
Revaluation Reserve | 25 000 | 20 000 | 15 000 | 15 000 | 15 000 | | | | | | |
Share Capital Allotted Called Up Paid | 296 650 | 296 650 | 296 735 | 296 650 | 296 735 | | | | | | |
Tangible Fixed Assets Additions | | 18 502 | | | 14 175 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 268 111 | 286 613 | | 286 613 | 300 788 | | | | | | |
Tangible Fixed Assets Depreciation | 151 890 | 179 688 | | 207 407 | 250 971 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 27 798 | | 27 719 | 39 296 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | -19 765 | | | | | | | | |
Trade Creditors Within One Year | | | 78 827 | | 5 471 | | | | | | |
Turnover Gross Operating Revenue | | | 448 663 | | | | | | | | |
U K Deferred Tax | | | -19 765 | | | | | | | | |