Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2020-12-31 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | |
Net Worth | 91 538 | 117 921 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 46 258 | 135 | 97 744 | 87 600 |
Current Assets | 327 500 | 265 416 | 1 029 786 | 3 127 421 | 5 382 077 | 4 887 306 |
Debtors | 286 163 | 218 144 | 969 488 | 2 601 379 | 4 800 601 | 4 799 706 |
Net Assets Liabilities | | | 523 119 | 433 374 | -141 186 | -74 557 |
Other Debtors | | | 87 767 | 285 135 | 126 644 | 974 533 |
Property Plant Equipment | | | 30 700 | 51 134 | 64 289 | 67 303 |
Total Inventories | | | 14 040 | 525 907 | | |
Cash Bank In Hand | 41 337 | 47 272 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 91 538 | 117 921 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 50 000 | 50 000 | | | | |
Profit Loss Account Reserve | 41 538 | 67 921 | | | | |
Shareholder Funds | 91 538 | 117 921 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 15 195 | 26 400 |
Accrued Liabilities | | | 91 098 | 570 822 | | |
Accrued Liabilities Deferred Income | | | | | 317 818 | 100 358 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 18 790 | 24 834 | 42 127 | 44 305 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 26 478 | | 22 775 |
Administrative Expenses | | | | | 793 629 | 1 459 598 |
Amounts Owed By Group Undertakings | | | | | 455 | 455 |
Amounts Owed By Related Parties | | | 111 952 | 455 | | |
Amounts Owed To Group Undertakings | | | | | 2 097 305 | 200 000 |
Amounts Owed To Related Parties | | | | 1 193 751 | | |
Average Number Employees During Period | | | 1 | 3 | 5 | 7 |
Bank Borrowings Overdrafts | | | | | | 2 145 070 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | | -2 145 070 |
Bank Overdrafts | | | | 30 644 | | 2 145 070 |
Cash Cash Equivalents Cash Flow Value | | | | -30 509 | 97 744 | -2 057 470 |
Comprehensive Income Expense | | | | | -574 560 | -683 371 |
Conversion Debt To Equity Increase Decrease In Equity | | | | | | 750 000 |
Cost Sales | | | | | 23 248 338 | 24 696 577 |
Creditors | | | 20 235 | 30 468 | 24 522 | 203 815 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 15 945 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | 18 306 |
Finance Lease Liabilities Present Value Total | | | 20 235 | 30 468 | 24 522 | 3 815 |
Finance Lease Payments Owing Minimum Gross | | | | | 51 186 | 24 522 |
Financial Commitments Other Than Capital Commitments | | | 29 253 | 21 731 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 15 945 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 41 837 | 22 147 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | -920 | -122 497 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 2 676 792 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -895 |
Gain Loss In Cash Flows From Change In Inventories | | | | | -42 175 | -483 732 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | -128 253 | 2 155 214 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 6 044 | | 18 306 |
Interest Income On Bank Deposits | | | | | 33 | 268 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | 33 | 268 |
Interest Paid Classified As Operating Activities | | | | | -48 909 | -115 878 |
Interest Paid To Group Undertakings | | | | | 37 897 | 76 852 |
Interest Payable Similar Charges Finance Costs | | | | | 48 909 | 115 878 |
Interest Received Classified As Investing Activities | | | | | -33 | -268 |
Net Cash Generated From Operations | | | | | | 2 741 965 |
Net Current Assets Liabilities | | | 517 737 | 412 708 | -180 953 | 61 955 |
Net Finance Income Costs | | | | | 33 | 268 |
Number Shares Issued Fully Paid | | | 50 000 | 50 000 | | |
Other Creditors | | | 51 485 | 64 843 | 40 352 | 7 073 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 16 128 |
Other Disposals Property Plant Equipment | | | | | | 17 583 |
Other Interest Expense | | | | | 7 474 | 11 877 |
Other Interest Receivable Similar Income Finance Income | | | | | 33 | 268 |
Other Inventories | | | 14 040 | 525 907 | | |
Other Taxation Social Security Payable | | | | | 78 879 | 17 397 |
Par Value Share | | 1 | | 1 | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -26 664 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 19 111 | 25 590 |
Prepayments Accrued Income | | | | | 153 552 | 102 223 |
Proceeds From Sales Property Plant Equipment | | | | | | -1 800 |
Profit Loss | | | | | -574 560 | -683 371 |
Profit Loss On Ordinary Activities Before Tax | | | | | -558 615 | -683 371 |
Property Plant Equipment Gross Cost | | | 49 490 | 75 968 | 106 416 | 111 608 |
Provisions For Liabilities Balance Sheet Subtotal | | | 5 083 | | | |
Purchase Property Plant Equipment | | | | | -30 448 | -22 775 |
Staff Costs Employee Benefits Expense | | | | | 293 959 | 410 970 |
Taxation Social Security Payable | | | 5 374 | 8 055 | | |
Tax Expense Credit Applicable Tax Rate | | | | | -106 137 | -129 840 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -4 279 | 1 275 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 158 | 563 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | 110 258 | 128 002 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 15 945 | |
Total Assets Less Current Liabilities | | | 548 437 | 463 842 | -116 664 | 129 258 |
Total Borrowings | | | 20 235 | 30 468 | | 2 145 070 |
Trade Creditors Trade Payables | | | 354 943 | 829 289 | 3 002 012 | 2 137 310 |
Trade Debtors Trade Receivables | | | 769 769 | 2 315 789 | 4 519 950 | 3 722 495 |
Wages Salaries | | | | | 244 102 | 349 068 |
Director Remuneration | | | | | 155 114 | 164 228 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 164 072 | 173 389 |
Creditors Due Within One Year | 235 962 | 147 495 | | | | |
Number Shares Allotted | 50 000 | 50 000 | | | | |
Value Shares Allotted | 50 000 | 50 000 | | | | |