Profit & Loss |
Date of Accounts |
2011-07-31 | 2012-07-31 | 2013-07-31 | 2014-07-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2021-06-30 | 2022-03-31 | 2022-12-31 | 2023-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 4 740 | 3 007 | 3 059 | 3 055 | 3 100 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 1 822 | 1 151 | 855 | 22 280 | 113 468 | 11 604 | 87 887 | 2 077 | 80 |
Current Assets | 515 674 | 563 898 | 646 065 | 623 245 | 585 787 | 605 187 | 555 457 | 568 206 | 324 183 | 451 755 | 449 108 | 447 873 | 469 142 |
Debtors | 221 121 | 172 823 | 346 097 | 288 684 | 340 255 | 295 336 | 534 602 | 525 926 | 190 715 | 359 751 | 270 221 | 360 596 | 418 862 |
Net Assets Liabilities | | | | | 3 100 | 3 535 | 3 911 | 3 110 | 4 251 | -229 220 | -190 694 | -96 483 | -94 168 |
Other Debtors | | | | | 440 | 160 | 483 291 | 344 776 | 182 708 | 246 931 | 149 185 | 231 185 | 227 788 |
Property Plant Equipment | | | | | 11 124 | 18 414 | 14 999 | 27 672 | 24 666 | 32 337 | 30 827 | 25 957 | 35 800 |
Total Inventories | | | | | 243 710 | 308 700 | 20 000 | 20 000 | 20 000 | 80 400 | 91 000 | 85 200 | |
Cash Bank In Hand | 77 053 | 1 075 | 2 268 | 61 | 1 822 | | | | | | | | |
Intangible Fixed Assets | 26 000 | 19 500 | 13 000 | 6 500 | | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 4 740 | 3 007 | 3 059 | 3 055 | 3 100 | | | | | | | | |
Stocks Inventory | 217 500 | 390 000 | 297 700 | 334 500 | 243 710 | | | | | | | | |
Tangible Fixed Assets | 36 794 | 31 599 | 47 408 | 41 236 | 11 124 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 3 | 3 | 3 | 3 | 3 | | | | | | | | |
Profit Loss Account Reserve | 1 738 | 5 | 57 | 53 | 98 | | | | | | | | |
Shareholder Funds | 4 740 | 3 007 | 3 059 | 3 055 | 3 100 | | | | | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | | | 65 000 | | 65 000 | 65 000 | 65 000 | 65 000 | 65 000 | 65 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 30 129 | 36 712 | 41 495 | 37 105 | 45 201 | 61 703 | 68 823 | 74 675 | 83 514 |
Average Number Employees During Period | | | | | | 24 | | | 24 | 20 | 17 | 15 | 16 |
Bank Borrowings Overdrafts | 89 219 | 87 212 | 139 293 | 197 579 | 28 066 | 107 377 | 170 145 | 121 961 | 92 838 | 195 833 | 158 333 | 120 833 | 70 833 |
Corporation Tax Payable | | | | | 24 954 | 5 016 | 1 681 | 22 422 | 22 036 | | | 22 114 | |
Corporation Tax Recoverable | | | | | | | | | | 46 117 | 46 117 | 4 747 | 47 577 |
Creditors | | | | | 28 780 | 119 387 | 176 436 | 127 762 | 95 368 | 197 032 | 158 333 | 120 833 | 70 833 |
Deferred Tax Asset Debtors | | | | | | | | | | | | | 35 241 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 11 281 | | 6 876 | 8 096 | 19 411 | 7 120 | 5 852 | 8 839 |
Intangible Assets Gross Cost | | | | | 65 000 | | 65 000 | 65 000 | 65 000 | 65 000 | 65 000 | 65 000 | |
Net Current Assets Liabilities | 4 444 | 10 253 | -8 086 | 1 523 | 20 756 | 104 508 | 168 198 | 108 329 | 79 333 | -68 330 | -58 811 | 4 698 | -51 839 |
Number Shares Issued Fully Paid | | | | | | | | 3 | | | | | |
Other Creditors | | | | | 23 000 | | 6 291 | 5 801 | 2 530 | 1 199 | 34 652 | 12 939 | 3 438 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 11 266 | | 2 909 | | | |
Other Disposals Property Plant Equipment | | | | | | | | 14 699 | | 9 104 | | | |
Other Taxation Social Security Payable | | | | | 8 292 | 14 756 | 78 167 | 117 864 | 40 761 | 121 106 | 201 853 | 117 837 | 187 047 |
Par Value Share | | 1 | 1 | 1 | 1 | | | 1 | | | | | |
Property Plant Equipment Gross Cost | | | | | 41 253 | 55 126 | 56 494 | 64 777 | 69 867 | 94 040 | 99 650 | 100 632 | 119 314 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 2 850 | 5 129 | 4 380 | -3 805 | 4 377 | 6 305 | 7 296 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 20 306 | | 22 982 | 5 090 | 33 277 | 5 610 | 982 | 18 682 |
Total Assets Less Current Liabilities | 67 238 | 61 352 | 52 322 | 49 259 | 31 880 | 122 922 | 183 197 | 136 001 | 103 999 | -35 993 | -27 984 | 30 655 | -16 039 |
Trade Creditors Trade Payables | | | | | 140 566 | 182 018 | 141 540 | 146 123 | 191 724 | 260 589 | 160 316 | 151 592 | 203 064 |
Trade Debtors Trade Receivables | | | | | 142 765 | 150 355 | 51 311 | 181 150 | 76 662 | 66 703 | 74 919 | 124 664 | 108 256 |
Amount Specific Advance Or Credit Directors | | | | | 17 709 | 9 | | | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 17 709 | | | | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 17 718 | | | | | | | |
Accruals Deferred Income Within One Year | 2 350 | 2 350 | 2 520 | 2 520 | | | | | | | | | |
Accrued Liabilities | | | | | 1 680 | 2 640 | | | | | | | |
Administrative Expenses | 498 306 | 436 049 | 445 703 | 436 825 | | | | | | | | | |
Amortisation Intangible Assets Expense | 6 500 | 6 500 | 6 500 | 6 500 | | | | | | | | | |
Amounts Owed By Group Undertakings | | | | | 112 821 | 115 821 | | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests Within One Year | 38 865 | 48 007 | 98 401 | 106 901 | | | | | | | | | |
Amounts Owed By Other Participating Interests Within One Year | 3 702 | 3 260 | | | | | | | | | | | |
Amounts Owed To Other Participating Interests Within One Year | 4 750 | 4 947 | | | | | | | | | | | |
Bank Borrowings | | | | | 38 266 | 133 291 | | | | | | | |
Bank Borrowings Secured | 71 071 | 64 281 | 57 132 | 49 617 | | | | | | | | | |
Bank Overdrafts | | | | | 209 074 | 99 811 | | | | | | | |
Bank Overdrafts Secured | 79 019 | 77 012 | 129 093 | 187 379 | | | | | | | | | |
Corporation Tax Due Within One Year | 21 897 | 32 142 | 6 775 | 10 229 | | | | | | | | | |
Cost Sales | 2 261 365 | 2 322 966 | 3 062 368 | 2 804 733 | | | | | | | | | |
Creditors Due After One Year | 62 498 | 58 345 | 49 263 | 46 204 | 28 780 | | | | | | | | |
Creditors Due Within One Year | 511 230 | 553 645 | 654 151 | 621 722 | 565 031 | | | | | | | | |
Debtors Due Within One Year | 221 121 | 172 823 | 346 097 | 288 684 | | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 12 265 | 9 497 | 14 029 | 13 050 | | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 4 698 | | | | | | | |
Disposals Property Plant Equipment | | | | | | 6 433 | | | | | | | |
Final Payment | 86 100 | 79 329 | 30 615 | 30 000 | | | | | | | | | |
Finance Lease Liabilities Present Value Total | | | | | 714 | 12 010 | | | | | | | |
Fixed Assets | 62 794 | 51 099 | 60 408 | 47 736 | 11 124 | 18 414 | | | | | | | |
Gain Loss From Disposal Fixed Assets | -135 | -2 161 | | -7 549 | | | | | | | | | |
Gross Profit Loss | 595 652 | 474 701 | 455 761 | 440 989 | | | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | | 49 | | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 39 000 | 45 500 | 52 000 | 58 500 | 65 000 | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 6 500 | 6 500 | 6 500 | 6 500 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 65 000 | 65 000 | 65 000 | 65 000 | | | | | | | | | |
Interest Payable Similar Charges | 5 879 | 4 742 | 12 609 | 13 187 | | | | | | | | | |
Loans From Directors Within One Year | 2 553 | 328 | 1 479 | 54 896 | | | | | | | | | |
Long-term Borrowings Book Value | 60 871 | 54 081 | 46 932 | 39 417 | | | | | | | | | |
Number Shares Allotted | | 3 | 3 | 3 | 3 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 1 627 | 4 264 | 2 331 | 6 787 | | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 5 718 | 3 262 | 1 933 | 5 256 | | | | | | | | | |
Operating Profit Loss | 105 846 | 104 511 | 50 015 | 53 412 | | | | | | | | | |
Other Creditors Due Within One Year | 29 286 | 19 460 | 32 193 | 24 078 | | | | | | | | | |
Other Creditors Including Taxation Social Security Within One Year Subtotal | 6 355 | 6 102 | 8 394 | 15 899 | | | | | | | | | |
Other Debtors Within One Year | 240 | 172 | 9 147 | 201 | | | | | | | | | |
Other Loans Loans Receivables | | | -5 600 | -1 200 | | | | | | | | | |
Other Operating Income | 8 500 | 65 859 | 39 957 | 49 248 | | | | | | | | | |
Other Remaining Borrowings | | | | | 124 997 | 95 000 | | | | | | | |
Other Taxation Social Security Within One Year | 10 195 | 12 168 | 11 874 | 10 177 | | | | | | | | | |
Pension Costs | 5 280 | 440 | | | | | | | | | | | |
Prepayments Accrued Income | | | | | 29 000 | 29 000 | | | | | | | |
Prepayments Accrued Income Current Asset Due Within One Year | 29 000 | 29 000 | 29 000 | 29 000 | | | | | | | | | |
Profit Loss For Period | 78 070 | 77 596 | 30 667 | 29 996 | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 99 967 | 99 769 | 37 406 | 40 225 | | | | | | | | | |
Secured Debts | 150 090 | 141 293 | 186 225 | 236 996 | 247 340 | | | | | | | | |
Share Capital Allotted Called Up Paid | 3 | 3 | 3 | 3 | 3 | | | | | | | | |
Share Premium Account | 2 999 | 2 999 | 2 999 | 2 999 | 2 999 | | | | | | | | |
Tangible Fixed Assets Additions | | 8 190 | 29 838 | 21 433 | 4 177 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 67 787 | 64 978 | 94 816 | 87 800 | 41 253 | | | | | | | | |
Tangible Fixed Assets Depreciation | 30 993 | 33 379 | 47 408 | 46 564 | 30 129 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 9 497 | 14 029 | 13 050 | 7 442 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 7 111 | | 13 894 | 23 877 | | | | | | | | |
Tangible Fixed Assets Disposals | | 10 999 | | 28 449 | 50 724 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 21 897 | 22 173 | 6 739 | 10 229 | | | | | | | | | |
Total Borrowings | | | | | 247 340 | 233 102 | | | | | | | |
Total Dividend Payment | | 79 329 | 30 615 | 30 000 | | | | | | | | | |
Total Reserves | 4 737 | 3 004 | 3 056 | 3 052 | | | | | | | | | |
Trade Creditors Within One Year | 262 108 | 329 019 | 333 541 | 284 062 | | | | | | | | | |
Trade Debtors Within One Year | 149 314 | 92 384 | 209 549 | 152 582 | | | | | | | | | |
Turnover Gross Operating Revenue | 2 857 017 | 2 797 667 | 3 518 129 | 3 245 722 | | | | | | | | | |
U K Current Corporation Tax | 21 897 | 22 173 | 6 690 | 10 229 | | | | | | | | | |
V A T Due Total Creditors | 76 799 | 56 655 | 110 549 | 15 826 | | | | | | | | | |
Advances Credits Directors | | | | | 17 709 | | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 54 000 | 63 000 | 64 800 | 48 600 | | | | | | | | | |