Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 15 515 | 6 907 | 12 390 | 14 099 | 15 302 | 2 535 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 11 935 | 2 289 | 4 735 | 22 195 | 24 459 | 68 085 | 5 229 | 20 798 |
Current Assets | 63 763 | 64 603 | 67 298 | 52 997 | 42 475 | 27 020 | 33 687 | 54 420 | 65 517 | 57 641 | 104 986 | 80 433 | 79 877 |
Debtors | 40 142 | 64 158 | 64 680 | 52 055 | 38 948 | 15 085 | 31 398 | 33 632 | 34 894 | 24 333 | 28 052 | 74 710 | 58 586 |
Net Assets Liabilities | | | | | | 2 535 | -3 126 | 7 724 | 18 897 | 2 089 | 3 022 | 18 421 | 9 363 |
Property Plant Equipment | | | | | | 3 217 | 8 997 | 6 609 | 8 561 | 6 987 | 5 367 | 10 070 | 7 500 |
Total Inventories | | | | | | | | 16 053 | 8 428 | 8 849 | 8 849 | 493 | 493 |
Other Debtors | | | 6 200 | 5 349 | | 1 517 | 5 762 | 623 | 3 945 | | | | |
Cash Bank In Hand | 23 621 | 445 | 2 618 | 942 | 3 527 | 11 935 | | | | | | | |
Intangible Fixed Assets | 1 000 | 500 | 0 | | | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 15 515 | 6 907 | 12 390 | 14 099 | 15 302 | 2 535 | | | | | | | |
Tangible Fixed Assets | 4 185 | 3 089 | 6 634 | 5 303 | 4 168 | 3 217 | | | | | | | |
Trade Debtors | | | 58 480 | 46 706 | | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 15 415 | 6 807 | 12 290 | 13 999 | 15 202 | 2 435 | | | | | | | |
Shareholder Funds | 15 515 | 6 907 | 12 390 | 14 099 | 15 302 | 2 535 | | | | | | | |
|
Other Financial Data |
Total Fixed Assets Additions | | | 8 435 | | 563 | 539 | | | | | | | |
Total Fixed Assets Cost Or Valuation | 20 778 | 20 778 | 18 418 | 17 720 | 18 283 | 17 297 | | | | | | | |
Total Fixed Assets Depreciation | 15 593 | 17 189 | 11 783 | 12 417 | 14 115 | 14 080 | | | | | | | |
Total Fixed Assets Depreciation Charge In Period | | 1 596 | 2 828 | | 1 698 | 1 252 | | | | | | | |
Total Fixed Assets Depreciation Disposals | | | -8 234 | | | -1 287 | | | | | | | |
Total Fixed Assets Disposals | | | -10 795 | | | -1 525 | | | | | | | |
Version Production Software | | | | | | | | | | | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | | | | | | | | | | 1 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 9 080 | 3 855 | 6 243 | 9 134 | 10 538 | 12 716 | 13 334 | 15 904 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | 559 | | |
Average Number Employees During Period | | | | | | | 2 | 4 | 4 | 4 | 4 | 3 | 3 |
Comprehensive Income Expense | | | | | | | | | | 17 786 | 27 911 | 5 320 | |
Corporation Tax Payable | | | | | | | | | 3 399 | -3 399 | 2 982 | 3 628 | |
Creditors | | | | | | 27 369 | 20 019 | 17 237 | 13 375 | 12 363 | 56 311 | 28 000 | 43 983 |
Dividends Paid | | | | | | | | | 4 000 | | 26 000 | 4 000 | |
Finance Lease Liabilities Present Value Total | | | | | | | 6 832 | 4 554 | 2 277 | 2 277 | | | |
Fixed Assets | 5 185 | 3 589 | 6 635 | 5 303 | 4 168 | 3 217 | 8 997 | 6 609 | 8 561 | 6 987 | 5 367 | 10 070 | 7 500 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | | | | | | 5 320 | |
Income Expense Recognised Directly In Equity | | | | | | | | | | | 26 000 | 4 000 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 3 305 | 2 388 | 2 891 | 2 506 | 2 178 | 617 | 2 570 |
Net Current Assets Liabilities | 10 330 | 3 318 | 9 438 | 10 681 | 11 589 | -349 | 8 229 | 18 685 | 25 423 | 8 793 | 48 675 | 52 432 | 35 894 |
Other Creditors | | | | | | 15 255 | 13 187 | 36 | | | 178 | 42 168 | |
Other Taxation Social Security Payable | | | | | | 843 | | | | 596 | 85 | | |
Profit Loss | | | | | | | | 10 850 | 15 173 | -16 808 | 27 911 | 14 080 | |
Property Plant Equipment Gross Cost | | | | | | 12 297 | 12 852 | 12 852 | 17 695 | 17 525 | 18 084 | 23 404 | 23 404 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 333 | 333 | 333 | 1 712 | 1 328 | 1 020 | 1 913 | 1 457 |
Retirement Benefit Obligations Surplus | | | | | | | | | | | 177 | | |
Total Assets Less Current Liabilities | 15 515 | 6 907 | 16 072 | 15 984 | 15 757 | 2 868 | 17 226 | 25 294 | 33 984 | 15 780 | 54 042 | 62 502 | 43 394 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | | | | | 5 320 | 5 320 |
Trade Creditors Trade Payables | | | | | | 11 271 | 23 148 | 31 151 | 34 418 | 49 374 | 18 448 | 9 585 | |
Trade Debtors Trade Receivables | | | | | | 13 568 | 25 636 | 32 546 | 29 460 | 22 828 | 26 980 | 69 047 | |
Value-added Tax Payable | | | | | | | | | | 3 926 | 986 | 5 664 | |
Work In Progress | | | | | | | | | | 8 849 | 8 849 | 493 | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 5 000 | 5 000 | 5 000 | | | | | |
Corporation Tax Recoverable | | | | | | | 463 | 463 | | | | | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | 5 000 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 8 530 | | | 1 102 | | | |
Disposals Intangible Assets | | | | | | | | | 5 000 | | | | |
Disposals Property Plant Equipment | | | | | | | 11 195 | | | 1 102 | | | |
Intangible Assets Gross Cost | | | | | | 5 000 | 5 000 | 5 000 | | | | | |
Recoverable Value-added Tax | | | | | | | 3 335 | | 1 489 | 1 505 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 11 750 | | 4 843 | 932 | | | |
Creditors Due After One Year Total Noncurrent Liabilities | | 0 | 3 119 | 1 388 | 0 | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 53 433 | 61 285 | 57 861 | 42 316 | 30 886 | 27 369 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 4 000 | 4 500 | 5 000 | 5 000 | 5 000 | 5 000 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 500 | 500 | | | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 | | | | | | | |
Provisions For Liabilities Charges | | 0 | 563 | 497 | 455 | 333 | | | | | | | |
Tangible Fixed Assets Additions | | | 8 435 | 556 | 563 | 539 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 15 778 | 15 778 | 13 418 | 12 720 | 13 283 | 12 297 | | | | | | | |
Tangible Fixed Assets Depreciation | 11 593 | 12 689 | 6 784 | 7 417 | 9 115 | 9 080 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 1 096 | 2 328 | | 1 698 | 1 252 | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | | -8 234 | | | -1 287 | | | | | | | |
Tangible Fixed Assets Disposals | | | -10 795 | 1 254 | | -1 525 | | | | | | | |
Director Remuneration | | | 7 488 | 7 692 | | | | | | | | | |
Administrative Expenses | | | 47 086 | 40 714 | | | | | | | | | |
Amortisation Intangible Assets Expense | | | 500 | | | | | | | | | | |
Bank Borrowings Overdrafts | | | | 8 644 | | | | | | | | | |
Cost Sales | | | 141 202 | 134 053 | | | | | | | | | |
Creditors Due After One Year | | | 3 119 | 1 388 | | | | | | | | | |
Creditors Due Within One Year | | | 57 860 | 42 316 | | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | | | 2 328 | 1 886 | | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | | 563 | 497 | | | | | | | | | |
Gross Profit Loss | | | 53 278 | 43 904 | | | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | | | 663 | | | | | | | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | | | 563 | -66 | | | | | | | | | |
Interest Payable Similar Charges | | | 147 | 312 | | | | | | | | | |
Leased Assets Included In Tangible Fixed Assets | | | 5 996 | 4 497 | | | | | | | | | |
Number Shares Allotted | | | 100 | 100 | | | | | | | | | |
Operating Profit Loss | | | 6 192 | 3 190 | | | | | | | | | |
Other Creditors Due Within One Year | | | 19 689 | 10 795 | | | | | | | | | |
Other Interest Receivable Similar Income | | | 2 | | | | | | | | | | |
Other Taxation Social Security Within One Year | | | 930 | 1 008 | | | | | | | | | |
Par Value Share | | | | 1 | | | | | | | | | |
Profit Loss For Period | | | 5 484 | 1 709 | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | | 6 047 | 2 878 | | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | | -66 | | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | 1 886 | | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 1 253 | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | 563 | 1 169 | | | | | | | | | |
Trade Creditors Within One Year | | | 35 510 | 20 138 | | | | | | | | | |
Turnover Gross Operating Revenue | | | 194 480 | 177 957 | | | | | | | | | |
U K Current Corporation Tax | | | | 1 235 | | | | | | | | | |
U K Current Corporation Tax On Income For Period | | | | 572 | | | | | | | | | |
Value Shares Allotted | | | 100 | 100 | | | | | | | | | |