Profit & Loss |
Date of Accounts |
2013-05-31 | 2014-05-31 | 2015-05-31 | 2016-05-31 | 2017-05-31 | 2018-05-31 | 2019-05-31 | 2020-05-31 | 2021-05-31 | 2022-05-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 4 885 | -9 177 | -8 649 | -4 139 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 29 600 | 31 480 | 92 243 | 116 546 | 262 369 | |
Current Assets | 28 185 | 34 039 | 10 826 | 14 619 | 35 796 | 43 740 | 102 774 | 125 852 | 264 561 | 947 504 |
Debtors | 497 | 2 505 | 385 | 0 | 6 196 | 12 260 | 10 531 | 9 306 | 6 973 | |
Net Assets Liabilities | | | | | 15 853 | 24 769 | 42 776 | 89 085 | 220 428 | |
Property Plant Equipment | | | | | 10 153 | 7 717 | 6 588 | 5 086 | 22 475 | |
Cash Bank In Hand | 27 688 | 31 534 | 10 441 | 14 619 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 4 885 | -9 177 | -8 649 | -4 139 | | | | | | |
Tangible Fixed Assets | | | 0 | 12 169 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 1 | 1 | | | | | | |
Profit Loss Account Reserve | 4 884 | -9 178 | -8 650 | -4 140 | | | | | | |
Shareholder Funds | 4 885 | -9 177 | -8 649 | -4 139 | | | | | | |
|
Other Financial Data |
Total Fixed Assets Additions | | | | 16 225 | | | | | | |
Total Fixed Assets Cost Or Valuation | | | 0 | 16 225 | | | | | | |
Total Fixed Assets Depreciation | | | 0 | 4 056 | | | | | | |
Total Fixed Assets Depreciation Charge In Period | | | | 4 056 | | | | | | |
Accrued Liabilities Deferred Income | | | | | 1 840 | 2 230 | 2 796 | 3 060 | 3 210 | |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | | | | | | 3 210 | 3 780 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 7 280 | 9 716 | 11 683 | 13 185 | 6 710 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 838 | | 27 139 | |
Administrative Expenses | | | | | 47 531 | 68 108 | 63 705 | 63 425 | 109 539 | |
Amounts Owed By Directors | | | | | | | | 219 | 219 | |
Amounts Owed To Directors | | | | | 5 754 | 6 794 | 8 440 | 780 | | |
Average Number Employees During Period | | | | | | | | | 3 | 3 |
Cash Cash Equivalents Cash Flow Value | | | | | 29 600 | 31 480 | 92 243 | 116 546 | 274 744 | |
Comprehensive Income Expense | | | | | 59 992 | 49 916 | 68 007 | 98 082 | 193 343 | |
Corporation Tax Payable | | | | | 15 751 | 12 327 | 16 414 | 22 855 | 40 682 | |
Cost Sales | | | | | 208 168 | 87 545 | 191 197 | 168 586 | 409 803 | |
Creditors | | | | | 30 096 | 26 688 | 66 586 | 42 072 | 71 389 | 385 577 |
Current Tax For Period | | | | | 15 752 | 12 327 | 16 414 | 22 855 | 41 090 | |
Depreciation Expense Property Plant Equipment | | | | | 3 224 | 2 436 | 1 967 | 1 502 | 5 900 | |
Depreciation Rate Used For Property Plant Equipment | | | | | | 25 | 25 | 25 | 25 | |
Disposals Property Plant Equipment | | | | | | | | | 16 225 | |
Distribution Average Number Employees | | | | | 2 | 3 | 2 | 2 | 3 | |
Distribution Costs | | | | | 17 | 17 | 10 | 42 | 3 711 | |
Dividends Paid Classified As Financing Activities | | | | | 40 000 | 41 000 | 50 000 | 52 772 | 62 000 | |
Dividends Paid On Shares | | | | | 40 000 | 41 000 | 50 000 | 52 772 | 62 000 | |
Fixed Assets | | | 0 | 12 169 | 10 153 | | | | 22 475 | 61 272 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | | 60 | 390 | 566 | 264 | 150 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -14 176 | -1 414 | 33 599 | -22 779 | 11 340 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -6 196 | -6 064 | 1 729 | 1 006 | 2 552 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | 4 650 | |
Gross Profit Loss | | | | | 123 292 | 130 368 | 148 123 | 184 394 | 347 683 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | 7 236 | 15 751 | 12 327 | 16 414 | 23 263 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 14 981 | 1 880 | 60 763 | 24 303 | 158 198 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 2 436 | 1 967 | 1 502 | 5 900 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | -13 | -10 | | |
Interest Paid Classified As Operating Activities | | | | | | | -13 | -10 | | |
Interest Payable Similar Charges Finance Costs | | | | | | | -13 | -10 | | |
Net Cash Flows From Used In Financing Activities | | | | | -35 231 | -39 960 | -48 354 | -60 432 | -62 000 | |
Net Cash Flows From Used In Investing Activities | | | | | -1 208 | | -838 | | -6 264 | |
Net Cash Flows From Used In Operating Activities | | | | | 51 420 | 41 840 | 109 955 | 84 516 | 226 462 | |
Net Cash Generated From Operations | | | | | 58 656 | 57 591 | 122 269 | 100 920 | 249 725 | |
Net Current Assets Liabilities | 4 885 | -9 177 | -8 649 | 14 528 | 7 540 | 17 052 | 36 188 | 83 000 | 197 953 | 623 570 |
Number Shares Issued Fully Paid | | | | | 1 | 1 | 1 | 1 | 1 | |
Operating Profit Loss | | | | | 75 744 | 62 243 | 84 408 | 120 927 | 234 433 | |
Other Creditors | | | | | | | | 109 | 4 870 | |
Other Taxation Social Security Payable | | | | | 6 751 | 4 714 | 13 268 | 15 903 | 15 801 | |
Par Value Share | | | | | | 1 | 1 | 1 | 10 | |
Payments Received On Account | | | | | | | 23 197 | | | |
Pension Costs Defined Contribution Plan | | | | | | 123 | 584 | 701 | 1 185 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 123 | 584 | 701 | 1 185 | |
Prepayments Accrued Income | | | | | | 7 091 | | 4 781 | 4 781 | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | | | | | | | 4 781 | 61 643 |
Proceeds From Borrowings Classified As Financing Activities | | | | | 4 769 | 1 040 | 1 646 | -7 660 | | |
Proceeds From Issuing Shares | | | | | | | | 999 | | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | 20 875 | |
Profit Loss | | | | | 59 992 | 49 916 | 68 007 | 98 082 | 193 343 | |
Profit Loss On Ordinary Activities Before Tax | | | | | 75 744 | 62 243 | 84 421 | 120 937 | 234 433 | |
Property Plant Equipment Gross Cost | | | | | | 17 433 | 18 271 | 18 271 | 29 185 | |
Purchase Property Plant Equipment | | | | | 1 208 | | 838 | | 27 139 | |
Staff Costs Employee Benefits Expense | | | | | 27 000 | 48 757 | 41 372 | 43 024 | 64 979 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 15 752 | 12 327 | 16 414 | 22 855 | 41 090 | |
Total Assets Less Current Liabilities | 4 885 | -9 177 | -8 649 | 2 359 | 17 693 | 24 769 | 42 776 | 88 086 | 220 428 | 684 842 |
Trade Creditors Trade Payables | | | | | | 623 | 2 471 | 145 | 6 826 | |
Trade Debtors Trade Receivables | | | | | 6 196 | 5 169 | 10 531 | 4 525 | 1 973 | |
Turnover Revenue | | | | | 331 460 | 217 913 | 339 320 | 352 980 | 757 486 | |
Wages Salaries | | | | 27 000 | 27 000 | 48 634 | 40 788 | 42 323 | 63 794 | |
Director Remuneration | | | | | 12 000 | 12 000 | 12 000 | 12 417 | 12 512 | |
Creditors Due Within One Year Total Current Liabilities | 23 569 | 43 216 | 19 475 | 30 927 | | | | | | |
Tangible Fixed Assets Additions | | | | 16 225 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | | 0 | 16 225 | | | | | | |
Tangible Fixed Assets Depreciation | | | 0 | 4 056 | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | | | 4 056 | | | | | | |
Accruals Deferred Income | | | | 1 780 | 1 840 | | | | | |
Capital Reserves | | | | 4 139 | 15 853 | | | | | |
Creditors Due Within One Year | 23 300 | | | 29 147 | 28 256 | | | | | |
Depreciation Other Amounts Written Off Tangible Intangible Fixed Assets | | | | 4 056 | 3 224 | | | | | |
Net Assets Liability Excluding Pension Asset Liability | | | | 4 139 | 15 853 | | | | | |
Profit Loss For Period | | | | 40 510 | 59 992 | | | | | |
Raw Materials Consumables | | | | 100 838 | 182 093 | | | | | |
Staff Costs | | | | 27 000 | 27 000 | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | | 7 235 | 15 752 | | | | | |
Turnover Gross Operating Revenue | | | | 201 817 | 331 460 | | | | | |