Profit & Loss |
Date of Accounts |
2012-08-31 | 2013-08-31 | 2014-08-31 | 2015-08-31 | 2016-08-31 | 2017-08-31 | 2018-08-31 | 2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-08-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 226 895 | 388 860 | 348 749 | 595 524 | 714 023 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 178 106 | 343 | 89 519 | 153 091 | 27 988 | | | | | | |
Cash Bank On Hand | | | | | 27 988 | 103 338 | 391 082 | 133 363 | 102 237 | 16 866 | 23 977 |
Current Assets | 478 017 | 617 465 | 443 142 | 927 774 | 2 762 936 | 2 755 024 | 1 708 757 | 1 322 903 | 696 102 | 304 719 | 279 735 |
Debtors | 290 911 | 470 722 | 327 907 | 569 242 | 2 589 019 | 1 883 463 | 1 150 181 | 1 084 239 | 587 847 | 287 853 | 253 774 |
Net Assets Liabilities | | | | | 714 023 | 792 400 | 193 571 | 345 296 | 367 970 | 228 186 | -12 912 |
Net Assets Liabilities Including Pension Asset Liability | 226 895 | 388 860 | 348 749 | 595 524 | 714 023 | | | | | | |
Other Debtors | | | | | 579 491 | 719 661 | 600 522 | 241 086 | 166 224 | 149 772 | 117 826 |
Property Plant Equipment | | | | | 86 058 | 240 789 | 194 771 | 143 804 | 143 914 | 116 182 | 97 846 |
Stocks Inventory | 9 000 | 146 400 | 25 716 | 205 441 | 145 929 | | | | | | |
Tangible Fixed Assets | 71 632 | 84 275 | 137 759 | 114 094 | 86 059 | | | | | | |
Total Inventories | | | | | 145 929 | 768 223 | 167 494 | 105 301 | 6 018 | | 1 984 |
|
Capital & Reserves |
Called Up Share Capital | 300 | 300 | 300 | 300 | 300 | | | | | | |
Profit Loss Account Reserve | 226 595 | 388 560 | 348 449 | 595 224 | 713 723 | | | | | | |
Shareholder Funds | 226 895 | 388 860 | 348 749 | 595 524 | 714 023 | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 158 642 | 194 105 | 252 212 | 305 699 | 315 071 | 342 803 | 348 839 |
Administrative Expenses | | | | 252 232 | 400 753 | | | | | | |
Average Number Employees During Period | | | | | | 24 | 33 | 36 | 15 | 12 | 11 |
Bank Borrowings Overdrafts | | | | | | | 74 572 | 178 827 | 47 645 | 38 885 | 29 116 |
Commitments Under Non-cancellable Operating Leases Total | | | | 36 518 | 34 874 | | | | | | |
Cost Sales | | | | 1 319 782 | 1 147 003 | | | | | | |
Creditors | | | | | 2 121 711 | 53 305 | 27 124 | 1 094 955 | 47 645 | 38 885 | 37 161 |
Creditors Due After One Year | 48 334 | | 29 220 | 11 237 | | | | | | | |
Creditors Due Within One Year | 262 779 | 301 239 | 181 257 | 417 101 | 2 121 712 | | | | | | |
Debtors Due Within One Year | | | | 569 242 | 2 589 019 | | | | | | |
Deferred Tax Liability | | | | 18 006 | 13 260 | | | | | | |
Depreciation Tangible Fixed Assets Expense | | | | 13 622 | 14 243 | | | | | | |
Finance Lease Liabilities Present Value Total | | | | | 6 793 | 53 305 | 27 124 | 27 124 | | | |
Finance Lease Payments Owing Minimum Gross | | | | | 7 334 | 82 908 | 27 636 | 27 636 | | | |
Fixed Assets | | | | | 86 058 | 240 840 | 194 822 | 143 804 | | | |
Foreign Exchange Gain Loss Recognised In Profit Loss | | | | -1 903 | -33 | | | | | | |
Future Finance Charges On Finance Leases | | | | | 541 | 4 367 | 1 968 | 512 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 71 815 | 60 625 | 28 854 | 58 609 | 34 384 | 35 134 |
Gain Loss From Disposal Fixed Assets | | | | -31 | -1 420 | | | | | | |
Gross Profit Loss | | | | 723 637 | 562 825 | | | | | | |
Increase Decrease In Property Plant Equipment | | | | | | 87 267 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 35 463 | 58 107 | 53 487 | 31 788 | 27 341 | 18 336 |
Interest Payable Similar Charges | | | | 1 716 | 5 948 | | | | | | |
Investments Fixed Assets | | | | | | 51 | 51 | | | | |
Net Current Assets Liabilities | 215 238 | 316 226 | 261 885 | 510 673 | 641 225 | 649 325 | 61 822 | 227 948 | 299 044 | 172 964 | -49 135 |
Number Shares Allotted | | 300 | 300 | 300 | 300 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | | 11 237 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | | | 17 982 | 6 793 | | | | | | |
Operating Leases Expiring Between Two Five Years | | | | 34 874 | 34 874 | | | | | | |
Operating Leases Expiring Within One Year | | | | 1 644 | | | | | | | |
Operating Profit Loss | | | | 471 405 | 162 072 | | | | | | |
Other Creditors | | | | | 103 356 | 173 441 | 200 022 | 249 934 | 23 236 | 27 527 | 8 045 |
Other Creditors Due Within One Year | | | | 9 360 | 103 356 | | | | | | |
Other Interest Receivable Similar Income | | | | 241 | 9 | | | | | | |
Other Investments Other Than Loans | | | | | | 51 | 51 | -51 | | | |
Other Taxation Social Security Payable | | | | | 337 980 | 72 623 | 29 219 | 69 265 | 33 228 | 29 653 | 41 964 |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | | |
Payments Received On Account | | | | | 978 119 | 866 102 | 379 367 | 124 734 | | | |
Payments Received On Account Within One Year | | | | 17 289 | 978 119 | | | | | | |
Pension Costs | | | | 15 007 | 14 161 | | | | | | |
Profit Loss For Period | | | | 373 975 | 126 899 | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | | | 469 930 | 156 133 | | | | | | |
Property Plant Equipment Gross Cost | | | | | 244 700 | 434 894 | 446 983 | 449 503 | 458 985 | 458 985 | 446 685 |
Provisions Additional Amounts Provided | | | | | -4 746 | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 13 260 | 44 460 | 35 949 | 26 456 | 27 343 | 22 075 | 24 462 |
Provisions For Liabilities Charges | 11 641 | 11 641 | 21 675 | 18 006 | 13 260 | | | | | | |
Share Capital Allotted Called Up Paid | 300 | 300 | 300 | 300 | | | | | | | |
Tangible Fixed Assets Additions | | 34 928 | 73 300 | 1 477 | 9 234 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 155 395 | 188 389 | 261 689 | 263 007 | 244 700 | | | | | | |
Tangible Fixed Assets Depreciation | 83 763 | 104 114 | 123 930 | 148 913 | 158 641 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 20 893 | 19 816 | 25 110 | 21 849 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 542 | | 127 | 12 121 | | | | | | |
Tangible Fixed Assets Disposals | | 1 934 | | 159 | 27 541 | | | | | | |
Taxation Social Security Due Within One Year | | | | 165 392 | 337 980 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | | 95 955 | 29 234 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 190 194 | 12 089 | 2 520 | 45 271 | | |
Total Assets Less Current Liabilities | 286 870 | 400 501 | 399 644 | 624 767 | 727 283 | 890 165 | 256 644 | 371 752 | 442 958 | 289 146 | 48 711 |
Total Dividend Payment | | | | | 8 400 | | | | | | |
Trade Creditors Trade Payables | | | | | 695 463 | 968 297 | 937 575 | 445 071 | 338 239 | 65 028 | 86 788 |
Trade Creditors Within One Year | | | | 207 078 | 695 464 | | | | | | |
Trade Debtors Trade Receivables | | | | | 2 009 528 | 1 163 802 | 549 659 | 843 153 | 421 623 | 138 081 | 135 948 |
Turnover Gross Operating Revenue | | | | 2 043 419 | 1 709 828 | | | | | | |
U K Current Corporation Tax | | | | 99 624 | 33 980 | | | | | | |
U K Deferred Tax | | | | -3 669 | -4 746 | | | | | | |
Value Shares Allotted | | | | 300 | 300 | | | | | | |
Advances Credits Directors | | 653 | 653 | 3 722 | | | | | | | |
Advances Credits Repaid In Period Directors | | | | 1 421 | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | 48 595 | 74 184 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 22 416 | -391 | 12 300 |
Disposals Property Plant Equipment | | | | | | | | | 35 789 | | 12 300 |