Profit & Loss |
Date of Accounts |
2012-07-31 | 2013-07-31 | 2015-07-31 | 2016-07-31 | 2017-07-31 | 2018-07-31 | 2019-07-31 | 2020-08-31 | 2021-08-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 9 189 | 36 642 | 155 738 | 163 865 | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 3 922 | 31 | 9 625 | 18 414 | | | | | |
Cash Bank On Hand | | | | 18 414 | 4 607 | 12 897 | 26 512 | 10 624 | |
Current Assets | 1 297 581 | 1 113 602 | 1 607 303 | 910 996 | 936 761 | 460 708 | 840 446 | 1 921 282 | 623 879 |
Debtors | 1 293 659 | 1 113 571 | 1 597 678 | 892 582 | 932 154 | 447 811 | 813 934 | 1 910 658 | 623 879 |
Other Debtors | | | | 369 579 | 454 195 | 11 295 | | 1 807 213 | |
Property Plant Equipment | | | | 36 391 | 29 018 | 141 399 | 175 349 | 146 016 | |
Tangible Fixed Assets | 282 949 | 252 093 | 12 441 | 36 391 | | | | | |
Net Assets Liabilities | | | | | | | 283 983 | 289 801 | |
Net Assets Liabilities Including Pension Asset Liability | 9 189 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 101 | 101 | 101 | 101 | | | | | |
Profit Loss Account Reserve | 9 088 | 36 541 | 155 637 | 163 764 | | | | | |
Shareholder Funds | 9 189 | 36 642 | 155 738 | 163 865 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 3 500 | | 4 500 | 5 000 | 5 000 | 7 500 | 4 900 |
Director Remuneration | | | | | 84 426 | 258 435 | 290 647 | 279 971 | 216 326 |
Accrued Liabilities | | | | 3 590 | 4 500 | 24 141 | 45 811 | 140 313 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 33 509 | 44 353 | 62 986 | 76 806 | 94 755 | |
Administrative Expenses | | | 2 099 782 | | 2 429 582 | 2 345 179 | 2 245 309 | 2 703 563 | 1 370 852 |
Average Number Employees During Period | | | | | 174 | 178 | 164 | 224 | 37 |
Cash Cash Equivalents Cash Flow Value | | | | | 4 607 | | 26 512 | 10 624 | |
Comprehensive Income Expense | | | | | 5 883 | 53 114 | 61 121 | 5 818 | -289 801 |
Corporation Tax Due Within One Year | | | 23 761 | 2 675 | | | | | |
Corporation Tax Payable | | | | 2 675 | 3 042 | | | | |
Cost Sales | | | 10 226 953 | | 11 548 870 | 11 220 889 | 12 098 902 | 11 488 444 | 4 773 306 |
Creditors | | | | 783 522 | 796 031 | 379 245 | 731 812 | 40 000 | 623 879 |
Creditors Due Within One Year | 1 571 341 | 1 329 053 | 1 464 006 | 783 522 | | | | | |
Current Tax For Period | | | | | 3 042 | | | | |
Debtors Due Within One Year | | | 1 597 678 | 892 582 | | | | | |
Depreciation Amortisation Expense | | | | | 14 094 | 25 633 | 17 608 | 32 875 | |
Depreciation Expense Property Plant Equipment | | | | | 14 094 | 25 633 | 13 820 | 32 875 | |
Depreciation Tangible Fixed Assets Expense | | | 8 612 | 16 302 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 3 250 | 7 000 | | 14 926 | 94 755 |
Disposals Property Plant Equipment | | | | | 13 000 | 16 000 | | 24 709 | 240 771 |
Further Item Interest Expense Component Total Interest Expense | | | | | 113 011 | 63 270 | 48 959 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 12 142 | -432 814 | 352 567 | 995 685 | -1 103 618 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -39 572 | -447 811 | -366 123 | -1 096 724 | 1 910 658 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | -9 750 | -9 000 | 3 788 | -9 783 | |
Gain Loss On Disposals Property Plant Equipment | | | | | -9 750 | -9 000 | | -9 783 | |
Gross Profit Loss | | | 2 279 714 | | 2 551 518 | 2 472 433 | 2 361 907 | 2 709 381 | 1 081 051 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -2 675 | -3 042 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | -13 807 | -10 780 | 13 615 | -15 888 | -10 624 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 14 094 | 25 633 | 13 820 | 32 875 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 10 870 | 6 518 | | |
Interest Paid Classified As Operating Activities | | | | | -113 011 | -63 270 | -48 959 | | |
Interest Payable Similar Charges | | | 147 784 | | | | | | |
Interest Payable Similar Charges Finance Costs | | | | | 113 011 | 74 140 | 55 477 | | |
Issue Equity Instruments | | | | | | 101 | | | |
Net Cash Flows From Used In Financing Activities | | | | | | -101 | | -50 000 | 673 879 |
Net Cash Flows From Used In Investing Activities | | | | | 16 471 | 147 014 | 47 770 | 13 325 | -146 016 |
Net Cash Flows From Used In Operating Activities | | | | | -2 664 | -19 181 | -61 385 | 52 563 | -517 239 |
Net Cash Generated From Operations | | | | | -118 350 | -213 416 | -116 862 | 52 563 | -517 239 |
Net Current Assets Liabilities | -273 760 | -215 451 | 143 297 | 127 474 | 140 730 | 81 463 | 108 634 | 183 785 | |
Number Shares Allotted | | 1 | | 1 | | | | | |
Number Shares Issued Fully Paid | | | | | | 1 | 1 | 1 | 1 |
Operating Profit Loss | | | 243 996 | | 121 936 | 127 254 | 116 598 | 5 818 | |
Other Creditors | | | | 64 089 | 53 217 | 7 821 | 311 751 | 1 038 112 | |
Other Creditors Due Within One Year | | | 1 362 770 | 64 089 | | | | | |
Other Operating Income | | | 64 064 | | | | | | |
Other Taxation Social Security Payable | | | | 45 146 | 51 801 | 44 372 | 76 501 | 16 501 | |
Other Taxation Social Security Within One Year | | | 2 479 | 45 146 | | | | | |
Par Value Share | | 1 | | 1 | | 1 | 1 | 1 | 1 |
Pension Costs | | | 132 744 | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 113 853 | 71 451 | 94 127 | 124 667 | 78 448 |
Prepayments | | | | 512 567 | 477 903 | 428 804 | 779 569 | 103 229 | |
Proceeds From Issuing Shares | | | | | | -101 | | | |
Profit Loss | | | | | 5 883 | 53 114 | 61 121 | 5 818 | -289 801 |
Profit Loss For Period | | | 72 451 | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | | 96 212 | | 8 925 | 53 114 | 61 121 | 5 818 | -289 801 |
Property Plant Equipment Gross Cost | | | | 69 900 | 73 371 | 204 385 | 252 155 | 240 771 | |
Purchase Property Plant Equipment | | | | | -16 471 | -147 014 | -47 770 | -13 325 | |
Recoverable Value-added Tax | | | | | | | 33 860 | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | 1 | | | | | |
Staff Costs Employee Benefits Expense | | | | | 3 137 989 | 2 909 013 | 3 168 841 | 3 659 935 | 3 806 013 |
Tangible Fixed Assets Additions | 353 874 | | | 33 000 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 353 874 | | 29 648 | 69 900 | | | | | |
Tangible Fixed Assets Depreciation | 70 925 | 101 781 | 17 207 | 33 509 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 30 856 | | 8 711 | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | 23 761 | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 3 042 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 16 471 | 147 014 | 47 770 | 13 325 | |
Total Assets Less Current Liabilities | 9 189 | 36 642 | 155 738 | 163 865 | 169 748 | 222 862 | 283 983 | 329 801 | |
Total Operating Lease Payments | | | | | 964 168 | 1 023 176 | 1 315 279 | 1 476 497 | 392 903 |
Trade Creditors Trade Payables | | | | 503 818 | 492 389 | 161 987 | 297 749 | 326 080 | |
Trade Creditors Within One Year | | | 38 582 | 503 818 | | | | | |
Trade Debtors Trade Receivables | | | | 10 436 | 56 | 7 712 | 505 | 216 | |
Turnover Gross Operating Revenue | | | 12 506 667 | | | | | | |
Turnover Revenue | | | | | 14 100 388 | 13 693 322 | 14 460 809 | 14 197 825 | 5 854 357 |
U K Current Corporation Tax | | | 23 761 | | | | | | |
V A T Due Total Creditors | | | 32 914 | 164 204 | | | | | |
Wages Salaries | | | | | 3 024 136 | 2 837 562 | 2 883 745 | 3 287 286 | 3 521 279 |
Amounts Owed By Group Undertakings | | | | | | | | | 623 879 |
Bank Borrowings | | | | | | | | 10 000 | |
Bank Borrowings Overdrafts | | | | | | | | 40 000 | |
Cash On Hand | | | | | | | 985 | | |
Director Remuneration Benefits Excluding Payments To Third Parties | | | 186 664 | 193 700 | | | | | |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | -50 000 | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | -146 016 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | -50 000 |
Social Security Costs | | | | | | | 190 969 | 247 982 | 206 286 |
Creditors Due Within One Year Total Current Liabilities | 1 571 341 | | | | | | | | |
Fixed Assets | 282 949 | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | 70 925 | | | | | | | | |