Profit & Loss |
Date of Accounts |
2014-04-30 | 2015-04-30 | 2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-01-30 | 2022-01-30 | 2023-01-30 |
Currency |
| | | | | | | |
Net Worth | 23 905 | 23 905 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 633 | 633 | | | | | | |
Cash Bank On Hand | | | 6 041 | 100 482 | | 64 877 | 56 199 | 42 259 |
Current Assets | | | 6 041 | 101 083 | 115 089 | 119 581 | 300 395 | 378 801 |
Debtors | | | | 601 | | 54 704 | 244 196 | 336 542 |
Intangible Fixed Assets | 28 980 | 28 980 | | | | | | |
Other Debtors | | | | 601 | | | 9 | |
Property Plant Equipment | | | 1 313 | 2 810 | | 86 917 | 69 798 | 55 838 |
Tangible Fixed Assets | 1 641 | 1 641 | | | | | | |
Net Assets Liabilities | | | | | 122 898 | 95 881 | 222 113 | 310 071 |
|
Capital & Reserves |
Called Up Share Capital | 3 | 3 | | | | | | |
Profit Loss Account Reserve | 23 902 | 23 902 | | | | | | |
Shareholder Funds | 23 905 | 23 905 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 6 000 | 6 180 |
Fees For Non-audit Services | | | | | | | 3 580 | 2 707 |
Company Contributions To Money Purchase Plans Directors | | | | | | | 80 000 | |
Dividend Recommended By Directors | | | | | | | 69 011 | 158 600 |
Accumulated Amortisation Impairment Intangible Assets | | | 24 150 | 28 980 | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 947 | 2 650 | | 33 068 | 50 517 | 64 477 |
Average Number Employees During Period | | | 4 | 3 | 6 | 8 | 6 | 3 |
Balances Amounts Owed By Related Parties | | | | 425 | | | | |
Balances Amounts Owed To Related Parties | | | 6 516 | | | | | |
Creditors | | | 17 450 | 33 026 | 54 285 | 38 709 | 32 183 | 24 705 |
Creditors Due Within One Year | 7 349 | 7 349 | | | | | | |
Fixed Assets | 30 621 | 30 621 | 25 463 | 22 130 | 62 094 | 98 375 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 4 830 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 703 | | | 17 449 | 13 960 |
Intangible Assets | | | 24 150 | 19 320 | | | | |
Intangible Assets Gross Cost | | | 48 300 | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 19 320 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 48 300 | | | | | | | |
Net Current Assets Liabilities | -6 716 | -6 716 | -11 409 | 68 057 | 60 804 | 64 187 | 197 760 | 292 898 |
Number Shares Allotted | | 3 | | | | | | |
Other Creditors | | | 7 476 | 990 | | 271 | 335 | 2 |
Other Taxation Social Security Payable | | | 9 764 | 32 036 | | 1 434 | 553 | |
Par Value Share | | 1 | | | | | 1 | 1 |
Property Plant Equipment Gross Cost | | | 3 260 | 5 460 | | 119 985 | 120 315 | |
Share Capital Allotted Called Up Paid | 3 | 3 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 3 260 | | | | | | | |
Tangible Fixed Assets Depreciation | 1 619 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 2 200 | | | 330 | |
Total Assets Less Current Liabilities | 23 905 | 23 905 | 14 054 | 90 187 | 122 898 | 151 104 | 267 558 | 348 736 |
Trade Creditors Trade Payables | | | 210 | | | | | |
Accrued Liabilities Deferred Income | | | | | | 2 202 | 11 251 | 17 173 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | 698 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | -3 252 | |
Administrative Expenses | | | | | | 173 919 | 268 721 | 64 457 |
Amortisation Expense Intangible Assets | | | | | | 4 830 | | |
Amounts Owed By Group Undertakings | | | | | | 54 704 | 244 187 | 336 542 |
Applicable Tax Rate | | | | | | 19 | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | 64 877 | 56 199 | |
Comprehensive Income Expense | | | | | | 199 145 | 195 245 | 246 558 |
Corporation Tax Payable | | | | | | 45 914 | 83 970 | 61 249 |
Cost Sales | | | | | | 15 000 | 21 000 | |
Current Tax For Period | | | | | | 45 914 | 37 603 | 61 249 |
Depreciation Amortisation Expense | | | | | | 27 009 | 17 449 | 13 960 |
Depreciation Expense Property Plant Equipment | | | | | | 22 179 | 17 449 | 13 960 |
Dividend Per Share Interim | | | | | | | 22 750 | 39 650 |
Dividends Paid | | | | | | 226 063 | 69 011 | 158 600 |
Dividends Paid Classified As Financing Activities | | | | | | -226 063 | -69 011 | -158 600 |
Dividends Paid On Shares | | | | | | 226 063 | 69 011 | 158 600 |
Dividends Paid On Shares Interim | | | | | | 226 063 | 45 500 | 158 600 |
Finance Lease Liabilities Present Value Total | | | | | | 5 573 | 6 526 | 7 479 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | 100 | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | -4 900 | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 353 | 6 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 2 390 | 8 232 | 5 036 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -9 | 9 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | -11 458 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | -11 458 | | |
Gross Profit Loss | | | | | | 425 838 | 501 407 | 374 745 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -52 767 | | -83 970 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | -14 267 | -8 678 | -13 940 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 2 356 | 2 739 | 1 787 |
Interest Payable Similar Charges Finance Costs | | | | | | 2 356 | 3 092 | 1 793 |
Interim Dividends Paid | | | | | | | 45 500 | |
Issue Equity Instruments | | | | | | -99 | -2 | |
Net Cash Flows From Used In Financing Activities | | | | | | 205 540 | 264 069 | 257 480 |
Net Cash Flows From Used In Investing Activities | | | | | | 63 290 | 328 | -10 |
Net Cash Flows From Used In Operating Activities | | | | | | -254 563 | -255 719 | -243 530 |
Net Cash Generated From Operations | | | | | | -309 686 | -258 358 | -329 293 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | -2 | -10 |
Number Shares Issued Fully Paid | | | | | | | 2 | 4 |
Operating Profit Loss | | | | | | 268 829 | 232 686 | 310 288 |
Other Comprehensive Income Expense Net Tax | | | | | | -4 900 | | |
Other Deferred Tax Expense Credit | | | | | | 16 514 | -3 252 | 698 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 2 | 10 |
Other Operating Income Format1 | | | | | | 16 910 | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -3 186 | -5 573 | -6 525 |
Payments To Redeem Own Shares | | | | | | -5 000 | -2 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 7 934 | 119 260 | 6 285 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | 21 239 | 189 483 | 92 355 |
Profit Loss | | | | | | 204 045 | 195 245 | 246 558 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 266 473 | 229 596 | 308 505 |
Provisions | | | | | | 16 514 | 13 262 | 13 960 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 16 514 | 13 262 | 13 960 |
Purchase Property Plant Equipment | | | | | | -63 290 | -330 | |
Repayments Borrowings Classified As Financing Activities | | | | | | 2 480 | | |
Social Security Costs | | | | | | 4 145 | 4 791 | 497 |
Staff Costs Employee Benefits Expense | | | | | | 79 452 | 199 865 | 16 282 |
Tax Expense Credit Applicable Tax Rate | | | | | | 50 630 | 43 623 | 58 616 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -6 894 | 3 234 | 2 633 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 2 178 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 62 428 | 34 351 | 61 947 |
Total Operating Lease Payments | | | | | | 3 689 | 12 000 | 16 995 |
Turnover Revenue | | | | | | 440 838 | 522 407 | 374 745 |
Wages Salaries | | | | | | 67 373 | 75 814 | 9 500 |