Profit & Loss |
Date of Accounts |
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 |
Currency |
| | | | | | | | | |
Net Worth | -43 681 | 5 866 | 27 080 | 5 429 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | | 4 633 | 38 695 | 430 | | | | | | |
Cash Bank On Hand | | | | 430 | 2 119 | 20 892 | 16 | 3 684 | 5 244 | 11 134 |
Current Assets | 3 880 | 46 946 | 55 430 | 58 131 | 66 801 | 35 525 | 25 987 | 16 704 | 15 287 | 11 456 |
Debtors | 3 880 | 42 313 | 16 735 | 57 701 | 64 682 | 14 633 | 25 971 | 13 020 | 10 043 | 322 |
Net Assets Liabilities | | | | 5 429 | 21 846 | -7 715 | -36 535 | -23 187 | -33 397 | -4 792 |
Net Assets Liabilities Including Pension Asset Liability | -43 681 | 5 866 | 27 080 | 5 429 | | | | | | |
Property Plant Equipment | | | | 6 970 | 7 048 | 5 485 | 1 384 | 1 038 | 1 221 | 3 964 |
Tangible Fixed Assets | 14 455 | 11 325 | 8 881 | 6 970 | | | | | | |
Other Debtors | | | | | | | | | 322 | 322 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | -43 781 | 5 766 | 26 980 | 5 329 | | | | | | |
Shareholder Funds | -43 681 | 5 866 | 27 080 | 5 429 | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | 3 428 | 42 945 | 50 874 | 40 422 | 53 542 | 30 835 | 41 210 | 7 023 |
Amount Specific Advance Or Credit Made In Period Directors | | | | 44 970 | 7 929 | 4 741 | 7 975 | 31 832 | 13 676 | 34 187 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | 5 453 | | 96 037 | 21 095 | 9 125 | 24 051 | |
Company Contributions To Money Purchase Plans Directors | | | | | 2 907 | 2 982 | 3 071 | 785 | | |
Director Remuneration | 14 833 | 13 000 | | | 13 000 | 13 004 | 9 519 | 8 000 | | |
Number Directors Accruing Benefits Under Defined Benefit Scheme | | | | | 1 | | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | 1 | 1 | 1 | | |
Accrued Liabilities | | | | 2 000 | 1 590 | 1 500 | 1 400 | 2 935 | 4 380 | 2 720 |
Accumulated Amortisation Impairment Intangible Assets | | | | 500 | 500 | 500 | 500 | 500 | 500 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 175 652 | 177 672 | 179 235 | 1 730 | 2 076 | 2 483 | 3 661 |
Additional Provisions Increase From New Provisions Recognised | | | | | | -16 | -864 | 65 | -48 | 743 |
Administrative Expenses | 43 488 | 52 451 | | | 66 328 | 33 572 | 37 465 | 30 905 | | |
Applicable Tax Rate | | | | | 19 | 19 | 19 | 19 | | |
Average Number Employees During Period | | | | | 2 | 2 | 1 | 1 | 1 | 1 |
Bank Borrowings Overdrafts | 2 773 | | | 7 279 | 5 309 | | 993 | | | |
Bank Overdrafts | 2 773 | | | 7 279 | 5 309 | | 993 | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -559 | -427 | | | | | | | | |
Comprehensive Income Expense | | | | | 16 417 | -29 561 | -28 820 | 13 348 | | |
Corporation Tax Due Within One Year | | 6 431 | | | | | | | | |
Corporation Tax Payable | | | | 17 655 | 18 214 | | | 1 | 100 | 1 068 |
Cost Sales | 21 044 | 15 959 | | | 46 557 | 5 632 | 3 147 | 1 028 | | |
Creditors | | | | 58 278 | 51 123 | 47 861 | 63 906 | 40 864 | 49 888 | 19 452 |
Creditors Due Within One Year | 60 232 | 51 048 | 36 109 | 58 278 | | | | | | |
Current Tax For Period | | | | | 4 415 | | | 1 | | |
Deferred Tax Liability | 1 784 | 1 357 | | | | | | | | |
Depreciation Expense Property Plant Equipment | | | | | 2 020 | 1 563 | 2 948 | 346 | | |
Depreciation Tangible Fixed Assets Expense | 4 011 | 3 130 | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 180 453 | | | |
Disposals Property Plant Equipment | | | | | | | 182 272 | | | |
Expenses Not Deductible For Tax Purposes | 8 | 620 | | | | | | | | |
Fixed Assets | 14 455 | 11 325 | 8 881 | 6 970 | 7 048 | 5 485 | 1 384 | 1 038 | 1 221 | 3 964 |
Further Item Interest Expense Component Total Interest Expense | | | | | | 217 | | | | |
Gross Profit Loss | 40 933 | 108 002 | | | 82 804 | 5 868 | 9 516 | 44 405 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 2 020 | 1 563 | 2 948 | 346 | 407 | 1 178 |
Intangible Assets Gross Cost | | | | 500 | 500 | 500 | 500 | 500 | 500 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 500 | 500 | 500 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 500 | 500 | 500 | | | | | | | |
Interest Expense On Bank Overdrafts | | | | | 548 | 1 236 | 74 | 92 | | |
Interest Payable Similar Charges | 596 | | | | | | | | | |
Interest Payable Similar Charges Finance Costs | | | | | 548 | 1 453 | 74 | 92 | | |
Net Current Assets Liabilities | -56 352 | -4 102 | 19 321 | -147 | 15 678 | -12 336 | -37 919 | -24 160 | -34 601 | -7 996 |
Net Increase Decrease In Shareholders Funds | 4 748 | 49 547 | | | | | | | | |
Number Shares Allotted | | 100 | 100 | 100 | | | | | | |
Number Shares Issued Fully Paid | | | | | 100 | 100 | 100 | 100 | 100 | 100 |
Operating Profit Loss | -2 555 | 55 551 | | | 16 476 | -27 704 | -27 949 | 13 500 | | |
Other Deferred Tax Expense Credit | | | | | -514 | -16 | -864 | 65 | | |
Other Interest Receivable Similar Income | 42 | | | | | | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | 1 496 | 13 | 21 | 6 | | |
Other Taxation Social Security Payable | | | | 1 695 | 231 | 782 | 322 | | | 1 014 |
Other Taxation Social Security Within One Year | 1 733 | 1 609 | | | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Costs | 2 715 | 2 750 | | | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 2 907 | 2 982 | 3 071 | | | |
Profit Loss | | | | | 16 417 | -29 561 | -28 820 | 13 348 | -10 210 | 28 605 |
Profit Loss For Period | 4 748 | 49 547 | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | -3 109 | 55 551 | | | 17 424 | -29 144 | -28 002 | 13 414 | | |
Property Plant Equipment Gross Cost | | | | 182 622 | 184 720 | 184 720 | 3 114 | 3 114 | 3 704 | 7 625 |
Provisions | | | | 1 394 | 880 | 864 | | 65 | 17 | 760 |
Provisions Charged Credited To Profit Loss Account During Period | | -427 | | | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | 1 394 | 880 | 864 | | 65 | 17 | 760 |
Provisions For Liabilities Charges | 1 784 | 1 357 | 1 122 | 1 394 | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | | | | | | |
Social Security Costs | 255 | 27 | | | | | | | | |
Staff Costs | 17 803 | 15 777 | | | | | | | | |
Staff Costs Employee Benefits Expense | | | | | 15 907 | 15 986 | 12 590 | | | |
Standard Nominal Tax Rate | 20 | 20 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 182 622 | 182 622 | 182 622 | | | | | | | |
Tangible Fixed Assets Depreciation | 168 167 | 171 297 | 173 741 | 175 652 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 3 130 | 2 444 | 1 911 | | | | | | |
Tax Decrease From Utilisation Tax Losses | | | | | | -5 186 | -4 360 | 3 381 | | |
Tax Expense Credit Applicable Tax Rate | | | | | 3 311 | -5 537 | -5 320 | 2 549 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -126 | -211 | 363 | -8 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 1 150 | 562 | 597 | 841 | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -622 | 11 110 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | -7 857 | 6 004 | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 1 007 | 417 | 818 | 66 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 2 098 | | 666 | | 590 | 3 921 |
Total Assets Less Current Liabilities | -41 897 | 7 223 | 28 202 | 6 823 | 22 726 | -6 851 | -36 535 | -23 122 | -33 380 | -4 032 |
Total Current Tax Expense Credit | | | | | 1 521 | 433 | 1 682 | 1 | | |
Total U K Foreign Current Tax After Adjustments Relief | -7 298 | 6 431 | | | | | | | | |
Trade Creditors Trade Payables | | | | 4 965 | 2 145 | 768 | 2 154 | 299 | 243 | 2 585 |
Trade Creditors Within One Year | 5 161 | 5 161 | | | | | | | | |
Trade Debtors Trade Receivables | | | | 3 535 | 9 | | 6 810 | 13 020 | | |
Turnover Gross Operating Revenue | 61 977 | 123 961 | | | | | | | | |
Turnover Revenue | | | | | 129 361 | 11 500 | 12 663 | 45 433 | | |
U K Current Corporation Tax | | 6 431 | | | | | | | | |
U K Deferred Tax | -559 | -427 | | | | | | | | |
Utilisation Tax Losses | -55 | | | | | | | | | |
V A T Due Total Creditors | 6 926 | 12 236 | | | | | | | | |
Wages Salaries | 14 833 | 13 000 | | | 13 000 | 13 004 | 9 519 | | | |
Advances Credits Directors | | 18 411 | 3 428 | 42 945 | | | | | | |
Advances Credits Made In Period Directors | | | 58 122 | | | | | | | |
Advances Credits Repaid In Period Directors | | | 36 283 | | | | | | | |
Company Contributions To Money Purchase Schemes Directors | 2 715 | 2 750 | | | | | | | | |
Deferred Tax Liabilities | | | | | | | | 65 | 17 | 760 |
Prepayments | | | | | | | | | 116 | |
Prepayments Accrued Income | | | | | | | | | 9 605 | |