Profit & Loss |
Date of Accounts |
2012-06-30 | 2013-06-30 | 2014-06-30 | 2015-06-30 | 2016-06-30 | 2017-06-30 | 2018-09-30 | 2019-09-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 102 082 | 101 670 | 146 258 | 216 096 | 207 033 | | | |
|
Balance Sheet |
Cash Bank In Hand | 3 067 | 9 545 | 83 871 | 89 220 | 69 127 | | | |
Cash Bank On Hand | | | | | 69 127 | 194 522 | 17 451 | 22 343 |
Current Assets | 88 519 | 103 952 | 156 821 | 236 982 | 212 378 | 314 446 | 387 216 | 335 816 |
Debtors | 85 452 | 94 407 | 72 950 | 147 762 | 143 251 | 119 924 | 257 776 | 210 278 |
Intangible Fixed Assets | 61 638 | 35 777 | 28 800 | 25 600 | 22 400 | | | |
Net Assets Liabilities | | | | | 207 033 | 292 306 | 341 349 | 287 662 |
Net Assets Liabilities Including Pension Asset Liability | 102 082 | 101 670 | 146 258 | 216 096 | 207 033 | | | |
Other Debtors | | | | | 82 818 | 51 980 | | |
Property Plant Equipment | | | | | 15 486 | 13 390 | 27 311 | 21 509 |
Tangible Fixed Assets | 8 248 | 11 210 | 12 102 | 12 024 | 15 486 | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 100 | 100 100 | 100 100 | 100 100 | 100 100 | | | |
Profit Loss Account Reserve | 1 982 | 1 570 | 46 158 | 115 996 | 106 933 | | | |
Shareholder Funds | 102 082 | 101 670 | 146 258 | 216 096 | 207 033 | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | 77 298 | 74 409 | 41 713 | 82 291 | 7 810 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 82 442 | 50 842 | 80 578 | 12 185 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 85 331 | 83 538 | 40 000 | 102 286 |
Director Remuneration | | | | | | 24 000 | 137 500 | 117 500 |
Dividend Recommended By Directors | | | | | | | 40 000 | 103 486 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | 2 | 2 |
Accrued Liabilities | | | | | | | 21 120 | 11 000 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 154 905 | 158 105 | 162 105 | 168 099 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 37 025 | 42 389 | 51 510 | 58 504 |
Additional Provisions Increase From New Provisions Recognised | | | | | | 1 417 | 389 | 2 170 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | -5 885 | |
Administrative Expenses | | | | | | 149 309 | 258 605 | 235 492 |
Amortisation Expense Intangible Assets | | | | | | 3 200 | 4 000 | 3 200 |
Amounts Owed By Group Undertakings | | | | | | | 76 700 | 83 324 |
Applicable Tax Rate | | | | | | 19 | 19 | 19 |
Average Number Employees During Period | | | | | | 21 | 20 | 18 |
Bank Borrowings Overdrafts | | | | | 2 251 | | 19 984 | 34 106 |
Bank Overdrafts | | | | | | | 19 984 | 34 106 |
Comprehensive Income Expense | | | | | | 269 572 | 55 744 | 49 799 |
Corporation Tax Payable | | | | | | 62 212 | 6 288 | 3 455 |
Creditors | | | | | 49 737 | 77 576 | 77 966 | 75 520 |
Creditors Due After One Year | 20 000 | 20 000 | | | | | | |
Creditors Due Within One Year | 61 595 | 38 774 | 53 151 | 59 857 | 49 737 | | | |
Current Asset Investments | | | | | | | 111 989 | 103 195 |
Current Tax For Period | | | | | | 62 932 | 7 009 | 10 024 |
Deferred Tax Liabilities | | | | | 2 235 | 3 652 | 4 041 | 6 211 |
Depreciation Expense Property Plant Equipment | | | | | | 5 364 | 9 121 | 6 994 |
Distribution Costs | | | | | | 514 595 | 903 856 | 761 626 |
Dividends Paid | | | | | | 151 000 | 40 000 | 103 486 |
Dividends Paid On Shares Interim | | | | | | 151 000 | 40 000 | 103 486 |
Fixed Assets | 107 786 | 72 087 | 58 502 | 57 982 | 65 411 | 118 615 | 168 472 | 44 687 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | 6 500 | 6 500 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 3 242 | 49 742 | 48 446 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -720 | -6 569 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 3 200 | 4 000 | 5 994 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 5 364 | 9 121 | 6 994 |
Intangible Assets | | | | | 22 400 | 19 200 | 29 172 | 23 178 |
Intangible Assets Gross Cost | | | | | 177 305 | 177 305 | 191 277 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 115 667 | 141 528 | 148 505 | 151 705 | 154 905 | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 25 861 | 6 977 | 3 200 | 3 200 | | | |
Intangible Fixed Assets Cost Or Valuation | 177 305 | 177 305 | 177 305 | 177 305 | | | | |
Interest Expense On Bank Overdrafts | | | | | | 24 | 38 | 683 |
Interest Payable Similar Charges Finance Costs | | | | | | 24 | 38 | 683 |
Investments Fixed Assets | 37 900 | 25 100 | 17 600 | 20 358 | 27 525 | 52 725 | 111 989 | |
Net Current Assets Liabilities | 26 924 | 65 178 | 103 670 | 177 125 | 162 641 | 236 871 | 197 261 | 260 296 |
Number Shares Allotted | | 100 000 | 100 000 | 100 000 | 100 000 | | | |
Number Shares Issued Fully Paid | | | | | | | 100 000 | 100 000 |
Operating Profit Loss | | | | | | 299 211 | 49 125 | 50 739 |
Other Creditors | | | | | 1 657 | 1 346 | 715 | 290 |
Other Current Asset Investments Balance Sheet Subtotal | | | | | | | 111 989 | 103 195 |
Other Deferred Tax Expense Credit | | | | | | 1 417 | 389 | 2 170 |
Other Interest Receivable Similar Income Finance Income | | | | | | 1 434 | 1 948 | 962 |
Other Investments Other Than Loans | | | | | 27 525 | 52 725 | 111 989 | |
Other Operating Income Format1 | | | | | | 1 938 | 3 482 | 10 050 |
Other Taxation Social Security Payable | | | | | 42 459 | 72 773 | 18 859 | 18 859 |
Par Value Share | | 1 | 1 | 1 | 1 | | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 39 423 | 77 708 | 77 108 |
Prepayments | | | | | | 10 267 | 37 350 | 64 695 |
Profit Loss | | | | | | 269 572 | 55 744 | 49 799 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 333 921 | 63 142 | 55 424 |
Property Plant Equipment Gross Cost | | | | | 52 511 | 55 779 | 78 821 | 80 013 |
Provisions | | | | | 21 019 | 29 880 | 24 384 | 17 321 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 21 019 | 29 880 | 24 384 | 17 321 |
Provisions For Liabilities Charges | 12 628 | 15 595 | 15 914 | 19 011 | 21 019 | | | |
Secured Debts | 34 833 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | | | |
Social Security Costs | | | | | | 69 278 | 67 281 | 54 149 |
Staff Costs Employee Benefits Expense | | | | | | 508 496 | 881 915 | 760 015 |
Tangible Fixed Assets Additions | | 7 128 | 5 542 | 3 670 | 8 392 | | | |
Tangible Fixed Assets Cost Or Valuation | 27 779 | 34 907 | 40 449 | 44 119 | 52 511 | | | |
Tangible Fixed Assets Depreciation | 19 531 | 23 697 | 28 347 | 32 095 | 37 025 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 4 166 | 4 650 | 3 748 | 4 930 | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | 63 445 | 11 997 | 10 531 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 967 | -1 098 | 1 323 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 2 456 | 2 455 | 1 047 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 64 349 | 7 398 | 5 625 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | 13 972 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 3 268 | 23 042 | 1 192 |
Total Assets Less Current Liabilities | 134 710 | 137 265 | 162 172 | 235 107 | 228 052 | 322 186 | 365 733 | 304 983 |
Total Current Tax Expense Credit | | | | | | | 7 009 | 3 455 |
Total Operating Lease Payments | | | | | | 20 840 | 40 970 | 42 500 |
Trade Creditors Trade Payables | | | | | 3 370 | 3 456 | 11 000 | |
Trade Debtors Trade Receivables | | | | | 60 433 | 67 944 | 61 435 | 62 259 |
Turnover Revenue | | | | | | 961 177 | 1 208 104 | 1 037 807 |
Unused Provision Reversed | | | | | | | | 9 333 |
Wages Salaries | | | | | | 399 795 | 736 926 | 628 758 |
Advances Credits Directors | 48 308 | 50 016 | 23 743 | 77 298 | 74 409 | | | |
Advances Credits Made In Period Directors | 71 722 | 32 791 | 49 426 | 82 911 | | | | |
Advances Credits Repaid In Period Directors | 22 824 | 31 083 | 75 699 | 29 356 | | | | |