Profit & Loss |
Date of Accounts |
2014-01-20 | 2015-01-31 | 2016-01-31 | 2020-07-31 | 2021-07-31 |
Currency |
| | | | |
Net Worth | | 51 322 | | | |
|
Balance Sheet |
Cash Bank In Hand | | 80 | | | |
Cash Bank On Hand | | 80 | 57 609 | 59 263 | 1 418 904 |
Current Assets | | 724 492 | 705 231 | 16 908 425 | 26 150 378 |
Debtors | | 724 412 | 647 622 | 16 849 162 | 24 731 474 |
Intangible Fixed Assets | | 12 750 | | | |
Net Assets Liabilities | | 51 322 | 117 351 | 699 483 | 673 521 |
Net Assets Liabilities Including Pension Asset Liability | | 51 322 | | | |
Other Debtors | | | 1 538 | 4 444 220 | 5 037 530 |
Property Plant Equipment | | 439 | 17 396 | 6 105 | 19 237 |
Tangible Fixed Assets | 529 | 439 | | | |
|
Capital & Reserves |
Called Up Share Capital | | 2 | | | |
Profit Loss Account Reserve | | 51 320 | | | |
Shareholder Funds | | 51 322 | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | 63 089 | 100 783 | 381 727 | 381 728 |
Amount Specific Advance Or Credit Made In Period Directors | | 89 914 | 149 069 | 214 452 | 302 729 |
Amount Specific Advance Or Credit Repaid In Period Directors | | 26 825 | 111 375 | 75 320 | 302 728 |
Audit Fees Expenses | | | | | 12 750 |
Director Remuneration | | | | 82 500 | 82 617 |
Accrued Liabilities Deferred Income | | 97 354 | 13 490 | | |
Accumulated Amortisation Impairment Intangible Assets | | 2 250 | 5 250 | 43 722 | |
Accumulated Depreciation Impairment Property Plant Equipment | | 90 | 2 911 | 17 917 | 26 841 |
Additional Provisions Increase From New Provisions Recognised | | | 3 500 | | |
Bank Borrowings Overdrafts | | | 7 | 39 351 | 38 465 |
Corporation Tax Payable | | 24 719 | 37 728 | 179 042 | 161 297 |
Creditors | | 499 219 | 446 776 | 525 201 | 161 108 |
Creditors Due After One Year | | 499 219 | | | |
Creditors Due Within One Year | | 187 140 | | | |
Debtors Due After One Year | | -403 848 | | | |
Fixed Assets | | 13 189 | 27 146 | 71 630 | 19 238 |
Increase From Amortisation Charge For Year Intangible Assets | | | 3 000 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 2 821 | | 8 924 |
Intangible Assets | | 12 750 | 9 750 | | |
Intangible Assets Gross Cost | | 15 000 | | 43 722 | |
Intangible Fixed Assets Additions | | 15 000 | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 2 250 | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 2 250 | | | |
Intangible Fixed Assets Cost Or Valuation | | 15 000 | | | |
Net Current Assets Liabilities | | 537 352 | 540 481 | 1 153 054 | 815 391 |
Number Shares Allotted | | 2 | | | |
Other Creditors | | | -1 | 2 217 402 | 15 630 358 |
Other Remaining Borrowings | | 499 219 | 446 776 | 223 850 | 110 200 |
Other Taxation Social Security Payable | | 2 519 | 1 627 | 28 528 | 96 368 |
Par Value Share | | 1 | | | 1 |
Property Plant Equipment Gross Cost | | 529 | 20 307 | 24 022 | 46 078 |
Provisions | | | 3 500 | | |
Provisions For Liabilities Balance Sheet Subtotal | | | 3 500 | | |
Share Capital Allotted Called Up Paid | | 2 | | | |
Tangible Fixed Assets Cost Or Valuation | 529 | | | | |
Tangible Fixed Assets Depreciation | | 90 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 90 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 19 778 | | 22 056 |
Total Assets Less Current Liabilities | | 550 541 | 567 627 | 1 224 684 | 834 629 |
Trade Creditors Trade Payables | | 4 150 | 10 918 | 1 413 084 | 3 114 203 |
Trade Debtors Trade Receivables | | 223 301 | 83 423 | 10 017 911 | 13 685 275 |
Accrued Liabilities | | | | 1 487 063 | 22 250 |
Administrative Expenses | | | | 923 804 | 1 068 990 |
Advances Credits Directors | | 63 089 | | | |
Amortisation Expense Intangible Assets | | | | 6 103 | |
Applicable Tax Rate | | | | 19 | 19 |
Average Number Employees During Period | | | | 6 | 9 |
Bank Borrowings | | | | 10 649 | 10 648 |
Bank Overdrafts | | | | | 796 928 |
Cash Cash Equivalents Cash Flow Value | | | | 59 263 | 621 976 |
Comprehensive Income Expense | | | | 416 052 | 140 008 |
Corporation Tax Recoverable | | | | | 146 314 |
Cost Sales | | | | 10 468 653 | 18 232 016 |
Current Tax For Period | | | | 96 890 | 16 246 |
Depreciation Amortisation Expense | | | | 109 703 | 54 447 |
Depreciation Expense Property Plant Equipment | | | | 3 598 | 8 924 |
Dividends Paid | | | | 23 500 | 165 970 |
Dividends Paid Classified As Financing Activities | | | | -23 500 | -165 970 |
Dividends Paid On Shares Final | | | | 23 500 | 165 970 |
Finance Lease Liabilities Present Value Total | | | | | 12 443 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | 6 049 |
Further Item Interest Expense Component Total Interest Expense | | | | | 157 344 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 6 756 | 5 981 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -126 070 | -88 944 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -1 100 381 | 324 320 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -777 710 | -7 695 998 |
Gross Profit Loss | | | | 2 310 126 | 1 379 134 |
Income From Related Parties | | | | 1 132 004 | 591 049 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -209 208 | -78 414 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -307 103 | 562 713 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -132 226 |
Interest Expense | | | | 243 649 | 413 253 |
Interest Expense On Bank Loans Similar Borrowings | | | | 1 250 615 | 1 003 068 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 765 |
Interest Paid Classified As Operating Activities | | | | -1 464 520 | -1 401 146 |
Interest Payable Similar Charges Finance Costs | | | | 1 494 264 | 1 574 430 |
Investments Fixed Assets | | | | 65 525 | 1 |
Key Management Personnel Compensation Total | | | | 89 526 | 91 217 |
Loans Owed By Related Parties | | | | 1 906 089 | 4 931 526 |
Loans Owed To Related Parties | | | | -593 450 | -591 942 |
Net Cash Flows From Used In Financing Activities | | | | -1 150 994 | -7 940 201 |
Net Cash Flows From Used In Investing Activities | | | | -544 246 | -1 142 837 |
Net Cash Flows From Used In Operating Activities | | | | 2 002 343 | 8 520 325 |
Net Cash Generated From Operations | | | | 328 615 | 6 882 656 |
Net Interest Received Paid Classified As Investing Activities | | | | -564 286 | -1 163 883 |
Number Shares Issued Fully Paid | | | | | 2 |
Operating Profit Loss | | | | 1 439 773 | 434 575 |
Other Interest Receivable Similar Income Finance Income | | | | 564 286 | 1 163 883 |
Other Investments Other Than Loans | | | | 365 525 | 1 |
Other Operating Income Format1 | | | | 53 451 | 124 431 |
Payments To Related Parties | | | | 374 519 | 150 000 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 96 235 | 11 748 |
Prepayments | | | | 99 215 | 549 101 |
Proceeds From Borrowings Classified As Financing Activities | | | | -2 526 942 | -36 904 932 |
Profit Loss | | | | 416 052 | 140 008 |
Profit Loss On Ordinary Activities Before Tax | | | | 509 795 | 24 028 |
Purchase Property Plant Equipment | | | | -40 | -1 046 |
Repayments Borrowings Classified As Financing Activities | | | | -1 219 555 | -28 834 333 |
Social Security Costs | | | | 17 288 | 38 788 |
Staff Costs Employee Benefits Expense | | | | 334 881 | 338 546 |
Tax Decrease From Utilisation Tax Losses | | | | 29 574 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 47 |
Tax Expense Credit Applicable Tax Rate | | | | 96 861 | 4 565 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 1 836 | 6 112 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 29 081 | 5 616 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 93 743 | -115 980 |
Total Borrowings | | | | 9 836 674 | 5 673 536 |
Total Operating Lease Payments | | | | 37 639 | 17 172 |
Turnover Revenue | | | | 12 778 779 | 19 611 150 |
Wages Salaries | | | | 221 358 | 288 010 |