Profit & Loss |
Date of Accounts |
2012-04-30 | 2013-04-30 | 2014-04-30 | 2015-04-30 | 2016-04-30 | 2017-04-30 | 2018-04-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 40 991 | 78 944 | 59 275 | 44 431 | 83 870 | | |
|
Balance Sheet |
Cash Bank In Hand | 12 | 471 | 6 303 | 437 | 359 | | |
Cash Bank On Hand | | | | | 359 | 2 447 | 22 878 |
Current Assets | 101 901 | 102 409 | 73 876 | 52 083 | 98 198 | 147 176 | 172 187 |
Debtors | 101 889 | 101 938 | 67 573 | 51 646 | 97 839 | 144 729 | 149 309 |
Net Assets Liabilities | | | | | 83 870 | 127 580 | 138 472 |
Net Assets Liabilities Including Pension Asset Liability | 40 991 | 78 944 | 59 275 | 44 431 | 83 870 | | |
Other Debtors | | | | | 97 839 | 144 729 | 149 309 |
Property Plant Equipment | | | | | 12 096 | 11 423 | 10 286 |
Tangible Fixed Assets | 13 906 | 14 334 | 13 348 | 13 444 | 12 096 | | |
|
Capital & Reserves |
Called Up Share Capital | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | | |
Profit Loss Account Reserve | 30 991 | 68 944 | 49 275 | 34 431 | 73 870 | | |
Shareholder Funds | 40 991 | 78 944 | 59 275 | 44 431 | 83 870 | | |
|
Other Financial Data |
Accruals Deferred Income Within One Year | 7 278 | 3 506 | 2 381 | 2 722 | 5 352 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 57 813 | 59 085 | 60 222 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | -190 |
Administrative Expenses | 124 103 | 133 463 | 145 829 | 144 232 | | | |
Amounts Owed By Group Undertakings Other Participating Interests Within One Year | | | 15 831 | 50 183 | 96 404 | | |
Amounts Owed To Parent Undertaking Within One Year | 25 082 | 8 142 | | | | | |
Average Number Employees During Period | | | | | | 4 | 4 |
Bank Borrowings Overdrafts | 1 251 | | | 5 448 | 7 673 | 10 306 | 10 815 |
Bank Overdrafts | 1 251 | | | 5 448 | 7 673 | | |
Cash Flow Outflow From Capital Expenditure Financial Investment | 2 438 | 2 024 | 499 | 1 590 | | | |
Cash Flow Outflow From Management Liquid Resources Financing | 6 556 | -19 274 | -8 715 | -9 588 | | | |
Cash Flow Outflow From Operating Activities | 1 681 | 23 008 | 17 661 | 7 654 | | | |
Corporation Tax Due Within One Year | | 2 615 | 7 790 | 8 847 | 10 089 | | |
Creditors | | | | | 24 190 | 28 993 | 42 165 |
Creditors Due Within One Year | 72 445 | 35 521 | 25 794 | 18 633 | 24 190 | | |
Debtors Due Within One Year | 101 889 | 101 938 | 67 573 | 51 646 | 97 839 | | |
Decrease Increase In Debtors | 467 | 49 | 34 365 | 15 927 | | | |
Decrease Increase In Net Debt During Period | 5 799 | 1 710 | 5 832 | 11 314 | | | |
Decrease Increase In Net Debt Resulting From Cash Flows | 5 799 | 1 710 | 5 832 | 11 314 | | | |
Decrease Increase In Provisions | | | 50 269 | 50 269 | | | |
Deferred Tax Liability | 2 371 | 2 278 | 2 155 | 2 463 | 2 234 | | |
Depreciation Tangible Fixed Assets Expense | 1 546 | 1 596 | 1 485 | 1 494 | 1 348 | | |
Gain Loss On Sale Or Termination Operations | | | -50 269 | -50 269 | | | |
Increase Decrease In Creditors | 26 296 | 19 014 | 6 187 | 4 078 | | | |
Increase Decrease In Net Cash For Period | 5 799 | 1 710 | 5 832 | -11 314 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 1 272 | 1 137 |
Loans From Directors Within One Year | 38 834 | 19 560 | 10 845 | 1 257 | 777 | | |
Net Current Assets Liabilities | 29 456 | 66 888 | 48 082 | 33 450 | 74 008 | 118 183 | 130 022 |
Net Debt Funds | 1 239 | 471 | 6 303 | 5 011 | 7 314 | | |
Net Increase Decrease In Shareholders Funds | 26 618 | 37 953 | -19 669 | -14 844 | | | |
Number Shares Allotted | | 10 000 | 10 000 | 10 000 | 10 000 | | |
Operating Profit Loss | 26 898 | 40 475 | 38 267 | 44 580 | | | |
Other Creditors | | | | | 6 129 | 5 358 | 5 806 |
Other Debtors Within One Year | 100 538 | 100 538 | 50 269 | | | | |
Other Payments Which Contribute To Cash Outflow From Financing | | 22 583 | 8 972 | 9 588 | | | |
Other Proceeds Which Contribute To Cash Flow From Financing | 6 556 | 3 309 | 257 | | | | |
Other Taxation Social Security Payable | | | | | 10 089 | 10 946 | 2 745 |
Par Value Share | | 1 | 1 | 1 | 1 | | |
Pension Costs | 2 714 | 2 748 | 2 774 | 2 801 | | | |
Prepayments Accrued Income Current Asset Due Within One Year | 1 351 | 1 400 | 1 473 | 1 463 | 1 435 | | |
Profit Loss For Period | 26 618 | 37 953 | -19 669 | -14 844 | | | |
Profit Loss On Ordinary Activities Before Tax | 26 898 | 40 475 | -12 002 | -5 689 | | | |
Property Plant Equipment Gross Cost | | | | | 69 909 | 70 508 | |
Provisions | | | | | | 2 026 | 1 836 |
Provisions Additional Amounts Provided | | | -123 | 308 | -229 | | |
Provisions Charged Credited To Profit Loss Account During Period | | -93 | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 2 234 | 2 026 | 1 836 |
Provisions For Liabilities Charges | 2 371 | 2 278 | 2 155 | 2 463 | 2 234 | | |
Sales Marketing Distribution Average Number Employees | 2 | 2 | 2 | 2 | | | |
Share Capital Allotted Called Up Paid | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | | |
Social Security Costs | 3 477 | 3 495 | 4 373 | 4 111 | | | |
Staff Costs | 63 552 | 68 122 | 76 527 | 74 507 | | | |
Tangible Fixed Assets Additions | | 2 024 | 499 | 1 590 | | | |
Tangible Fixed Assets Cost Or Valuation | 65 796 | 67 820 | 68 319 | 69 909 | | | |
Tangible Fixed Assets Depreciation | 51 890 | 53 486 | 54 971 | 56 465 | 57 813 | | |
Tangible Fixed Assets Depreciation Charged In Period | | 346 | 311 | 279 | 252 | | |
Taxation Expense Credit | | | 2 615 | 7 790 | | | |
Tax On Profit Or Loss On Ordinary Activities | 280 | 2 522 | 7 667 | 9 155 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 599 | |
Total Assets Less Current Liabilities | 43 362 | 81 222 | 61 430 | 46 894 | 86 104 | 129 606 | 140 308 |
Total Depreciation Charges Net Profit Or Loss On Disposals | 1 546 | 1 596 | 1 485 | 1 494 | | | |
Trade Creditors Trade Payables | | | | | 299 | 2 383 | 22 799 |
Trade Creditors Within One Year | | 1 698 | 4 778 | 359 | 299 | | |
Turnover Gross Operating Revenue | 151 001 | 173 938 | 184 096 | 188 812 | | | |
U K Current Corporation Tax | | 2 615 | 7 790 | 8 847 | | | |
U K Deferred Tax | 280 | -93 | -123 | 308 | | | |
Wages Salaries | 57 361 | 61 879 | 69 380 | 67 595 | | | |
Company Contributions To Money Purchase Schemes Directors | 1 440 | 1 440 | 1 440 | 1 440 | 1 440 | | |
Director Remuneration | 11 363 | 14 625 | 19 461 | 19 444 | 34 106 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 | | | |