Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2020-06-30 |
Currency |
| | | | | | | |
Net Worth | 210 631 | 164 693 | 111 555 | 58 875 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 3 284 | 12 865 | 1 859 | 1 344 | 44 |
Current Assets | 128 874 | 110 690 | 66 252 | 46 910 | 52 902 | 36 545 | 35 228 | 33 678 |
Debtors | 116 353 | 97 831 | 51 922 | 39 150 | 33 745 | 26 873 | 26 071 | 24 512 |
Net Assets Liabilities | | | | | 40 498 | -14 231 | | |
Other Debtors | 116 353 | 97 831 | | 37 809 | 33 745 | 26 873 | 26 071 | 7 916 |
Property Plant Equipment | | | | 46 109 | 34 466 | 27 630 | 17 966 | 9 972 |
Total Inventories | | | | 4 476 | 6 292 | 7 813 | 7 813 | 9 122 |
Cash Bank In Hand | 174 | 94 | 9 780 | 3 284 | | | | |
Intangible Fixed Assets | 142 500 | 104 500 | 66 500 | 28 500 | | | | |
Stocks Inventory | 12 347 | 12 765 | 4 550 | 4 476 | | | | |
Tangible Fixed Assets | 93 697 | 69 412 | 59 416 | 46 109 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 300 000 | 300 000 | 300 000 | 300 000 | | | | |
Profit Loss Account Reserve | -89 369 | -135 307 | -188 445 | -241 125 | | | | |
Shareholder Funds | 210 631 | 164 693 | 111 555 | 58 875 | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | | 351 500 | 380 000 | 380 000 | 380 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 202 913 | 214 976 | 212 600 | 201 741 | 167 368 |
Average Number Employees During Period | | | | | | | 9 | 9 |
Bank Borrowings Overdrafts | | | | | | 18 129 | 19 419 | 14 203 |
Corporation Tax Payable | | | | | 1 888 | | | |
Corporation Tax Recoverable | | | | 849 | | | | |
Creditors | | | | 55 695 | 41 932 | 78 406 | 111 832 | 70 522 |
Dividends Paid | | | | | | 20 000 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 40 000 | 40 000 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 28 500 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 12 063 | 8 261 | 5 200 | 3 234 |
Intangible Assets | | | | 28 500 | | | | |
Intangible Assets Gross Cost | | | | 380 000 | 380 000 | 380 000 | 380 000 | |
Net Current Assets Liabilities | 4 524 | 5 779 | -4 830 | -9 278 | 10 970 | -41 861 | -76 604 | -36 844 |
Number Shares Issued Fully Paid | | | | | | 10 000 | | |
Other Creditors | | | | 6 883 | 4 438 | 5 368 | 20 067 | 21 935 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 10 637 | 16 059 | 37 607 |
Other Disposals Property Plant Equipment | | | | | | 11 500 | 20 523 | 42 367 |
Other Taxation Social Security Payable | | | | 15 197 | 11 953 | 10 680 | 14 998 | 4 893 |
Par Value Share | | 1 | 1 | 1 | | 1 | | |
Profit Loss | | | | -52 678 | -18 378 | -34 729 | -44 407 | 31 766 |
Property Plant Equipment Gross Cost | | | | 249 022 | 249 442 | 240 230 | 219 707 | 177 340 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 4 938 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 420 | 2 288 | | |
Total Assets Less Current Liabilities | 231 673 | 179 691 | 121 086 | 65 331 | 45 436 | -14 231 | -58 638 | -26 872 |
Trade Creditors Trade Payables | | | | 33 615 | 25 541 | 44 229 | 57 348 | 29 491 |
Trade Debtors Trade Receivables | | | | | | | | 16 596 |
Advances Credits Directors | 212 | 492 | | 825 | | | | |
Advances Credits Made In Period Directors | | 748 | | | | | | |
Advances Credits Repaid In Period Directors | | 680 | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 45 516 | 44 970 | | | | | | |
Administrative Expenses | 583 127 | 545 921 | | | | | | |
Amortisation Intangible Assets Expense | 38 000 | 38 000 | | | | | | |
Bank Overdrafts | 3 459 | 1 619 | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | -160 000 | -120 000 | | | | | | |
Cost Sales | 242 921 | 234 400 | | | | | | |
Creditors Due After One Year | 9 734 | 6 194 | 2 655 | | | | | |
Creditors Due Within One Year | 133 398 | 104 911 | 71 082 | 56 188 | | | | |
Depreciation Tangible Fixed Assets Expense | 28 732 | 21 474 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 11 308 | 8 804 | | | | | | |
Fixed Assets | 236 197 | 173 912 | 125 916 | 74 609 | | | | |
Gross Profit Loss | 528 524 | 498 940 | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | -913 | -15 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 237 500 | 275 500 | 313 500 | 351 500 | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 38 000 | 38 000 | 38 000 | | | | |
Intangible Fixed Assets Cost Or Valuation | | 380 000 | 380 000 | 380 000 | | | | |
Interest Payable Similar Charges | 1 330 | 627 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 210 631 | 164 693 | | | | | | |
Number Shares Allotted | | 300 000 | 300 000 | 300 000 | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 9 734 | 6 194 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 3 539 | 3 539 | | | | | | |
Operating Profit Loss | -54 603 | -46 981 | | | | | | |
Other Creditors Due Within One Year | 6 523 | 5 072 | | | | | | |
Other Operating Leases Expiring Between Two Five Years | -120 000 | -80 000 | | | | | | |
Other Operating Leases Expiring Within One Year | -40 000 | -40 000 | | | | | | |
Other Taxation Social Security Within One Year | 33 546 | 27 014 | | | | | | |
Profit Loss For Period | -52 670 | -45 938 | | | | | | |
Profit Loss On Ordinary Activities Before Tax | -55 933 | -47 608 | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 2 504 | | | | | | |
Provisions For Liabilities Charges | 11 308 | 8 804 | 6 876 | 6 456 | | | | |
Share Capital Allotted Called Up Paid | 300 000 | 300 000 | 300 000 | 300 000 | | | | |
Tangible Fixed Assets Additions | | 2 973 | 8 438 | 2 045 | | | | |
Tangible Fixed Assets Cost Or Valuation | 255 066 | 238 539 | 246 977 | 249 022 | | | | |
Tangible Fixed Assets Depreciation | 161 369 | 169 127 | 187 561 | 202 913 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 21 474 | 18 434 | 15 352 | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 13 716 | | | | | | |
Tangible Fixed Assets Disposals | | 19 500 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | -3 263 | -1 670 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | -913 | 834 | | | | | | |
Trade Creditors Within One Year | 86 331 | 67 667 | | | | | | |
Turnover Gross Operating Revenue | 771 445 | 733 340 | | | | | | |
U K Current Corporation Tax On Income For Period | | 849 | | | | | | |
U K Deferred Tax | 2 350 | 2 504 | | | | | | |