Profit & Loss |
Date of Accounts |
2013-02-28 | 2014-02-28 | 2015-02-28 | 2016-02-29 | 2017-02-28 | 2018-02-28 | 2019-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | | | | | | | | | |
Net Worth | 2 | 2 | -192 242 | 399 027 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 195 | 75 860 | 123 290 | 35 657 | 225 066 | 522 036 | 348 973 | 1 201 567 |
Current Assets | | 2 | 51 941 | 1 296 018 | 2 634 848 | 3 269 619 | 4 265 434 | 3 851 507 | 3 085 743 | 4 510 401 | 5 294 452 |
Debtors | | | 39 069 | 799 325 | 2 002 963 | 2 753 424 | 3 839 299 | 3 474 073 | 1 977 552 | 3 613 823 | 3 493 583 |
Net Assets Liabilities | | | | 397 057 | 422 956 | 715 785 | 578 880 | 34 332 | -571 563 | -748 977 | 705 583 |
Other Debtors | | | | 6 282 | 24 656 | 1 032 197 | 934 451 | 101 447 | 145 645 | 180 853 | 172 037 |
Property Plant Equipment | | | | 780 950 | 1 807 780 | 1 772 070 | 1 364 311 | 992 260 | 1 227 308 | 2 079 827 | 2 646 419 |
Total Inventories | | | | 496 498 | 1 853 605 | 392 905 | 390 478 | 152 368 | 586 155 | 547 605 | |
Cash Bank In Hand | 2 | 2 | 198 | 195 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 2 | 2 | -192 242 | 399 027 | | | | | | | |
Stocks Inventory | | | 12 674 | 496 498 | | | | | | | |
Tangible Fixed Assets | | | 123 000 | 780 950 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | | 2 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | | | -192 342 | 398 927 | | | | | | | |
Shareholder Funds | 2 | 2 | -192 242 | 399 027 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 15 000 |
Accrued Liabilities Deferred Income | | | | 12 620 | 4 900 | 11 833 | 11 375 | 239 510 | 6 001 | 6 166 | 16 216 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 157 052 | 659 402 | 847 227 | 1 123 181 | 1 189 816 | 1 487 802 | 1 973 687 | 2 423 523 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 1 550 013 | 970 128 | 95 127 | | 534 393 | 1 377 804 | 1 016 428 |
Administrative Expenses | | | | | | | | 1 545 755 | 1 496 361 | 2 367 146 | 2 649 305 |
Amounts Recoverable On Contracts | | | | | 1 297 580 | 148 060 | 268 500 | | | | |
Average Number Employees During Period | | | | | | | | 21 | 22 | 22 | 22 |
Bank Borrowings | | | | | | | | | | 475 387 | 336 166 |
Bank Borrowings Overdrafts | | | | 5 940 | | 1 | 1 | | | 336 166 | 186 759 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 522 036 | 348 973 | 1 201 567 |
Corporation Tax Payable | | | | | 47 261 | 28 596 | | | | | |
Cost Sales | | | | | | | | 4 820 217 | 5 244 608 | 9 276 671 | 14 951 190 |
Creditors | | | | 1 083 444 | 2 727 145 | 3 279 904 | 3 031 334 | 55 061 | 3 212 685 | 4 557 320 | 4 528 346 |
Deferred Tax Asset Debtors | | | | | | | | 66 608 | 208 236 | | 28 357 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | 49 646 | -141 628 | 311 296 | -131 417 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | 514 986 | 449 836 |
Finance Lease Liabilities Present Value Total | | | | 627 083 | 277 084 | 645 714 | 337 828 | 55 061 | 5 855 | 336 166 | 186 829 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | 480 997 | 336 236 |
Finished Goods Goods For Resale | | | | | | | | | | 130 266 | 490 046 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | -475 387 | 139 221 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | | | | | -1 890 690 | -1 649 706 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | 97 847 | -6 080 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | -25 203 | 2 755 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | -805 494 | -13 355 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | 1 844 507 | -148 597 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | -38 550 | 51 697 |
Gross Profit Loss | | | | | | | | 1 915 859 | 2 632 007 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | 27 747 | 4 164 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 173 063 | -852 594 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | 4 318 | -4 344 | -27 748 | -4 164 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 502 350 | 449 323 | 352 941 | | 299 345 | 514 986 | 449 836 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -31 846 | -32 394 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 54 043 | 19 778 | 31 846 | 32 394 |
Loans From Other Related Parties Other Than Directors | | | | | | | | | | 3 884 988 | 4 154 758 |
Net Cash Generated From Operations | | | | | | | | | | 364 397 | -1 879 464 |
Net Current Assets Liabilities | | 2 | -315 242 | 70 160 | 1 593 565 | 2 270 629 | 2 292 913 | -902 867 | 1 413 814 | 1 831 576 | 2 587 510 |
Number Shares Issued Fully Paid | | | | | 100 | 10 000 | | | | | |
Operating Profit Loss | | | | | | | | 370 104 | -732 089 | | |
Other Creditors | | | | | | 73 512 | 66 431 | 49 225 | 56 618 | 77 556 | 114 588 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 261 498 | 76 987 | | 1 359 | 29 101 | |
Other Disposals Property Plant Equipment | | | | | 20 833 | 818 013 | 226 932 | | 1 359 | 39 400 | |
Other Operating Income Format1 | | | | | | | | | 22 955 | 277 | |
Other Remaining Borrowings | | | | | 2 450 061 | 2 634 190 | 2 693 506 | 2 558 995 | 3 206 830 | 3 884 988 | 4 154 758 |
Other Taxation Social Security Payable | | | | 107 410 | 6 241 | 36 423 | 38 582 | 18 966 | 18 993 | 16 836 | 55 214 |
Par Value Share | 1 | 1 | 1 | 1 | 1 | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | 392 492 | -144 761 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 12 255 | 13 821 |
Prepayments Accrued Income | | | | | 22 802 | 38 000 | 11 120 | 505 729 | 416 834 | 896 437 | 1 154 133 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | -27 200 | -32 000 |
Profit Loss | | | | | | | | 262 097 | -605 895 | -177 414 | 1 454 560 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 316 061 | -751 867 | 106 135 | 1 318 979 |
Property Plant Equipment Gross Cost | | | | 938 002 | 2 467 182 | 2 619 297 | 2 487 492 | 2 182 076 | 2 715 110 | 4 053 514 | 5 069 942 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 251 244 | 47 010 | 47 010 | | | 103 060 | |
Purchase Property Plant Equipment | | | | | | | | | | -1 377 804 | -1 016 428 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | 678 158 | 269 770 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 772 311 | 908 824 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | 103 060 | |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | | 27 823 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | 4 748 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 20 166 | 250 606 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | -301 171 | -107 697 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 2 793 | 255 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | | 185 114 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 53 964 | -145 972 | 283 549 | -135 581 |
Total Assets Less Current Liabilities | | 2 | -192 242 | 851 110 | 3 401 345 | 4 042 699 | 3 657 224 | 89 393 | 2 641 122 | 3 911 403 | 5 233 929 |
Total Borrowings | | | | | | | | | | 4 360 375 | 4 490 924 |
Trade Creditors Trade Payables | | | | 330 391 | 807 882 | 731 104 | 1 626 434 | 1 730 350 | 1 507 667 | 2 294 215 | 2 222 110 |
Trade Debtors Trade Receivables | | | | 196 576 | 657 925 | 1 535 167 | 2 625 228 | 2 800 289 | 1 206 837 | 2 536 533 | 2 139 056 |
Turnover Revenue | | | | | | | | 6 736 076 | 7 876 615 | | |
Wages Salaries | | | | | | | | | | 692 194 | 816 274 |
Director Remuneration | | | | | | | | | | 60 000 | 60 000 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | | 61 320 | 61 321 |
Creditors Due After One Year | | | | 452 083 | | | | | | | |
Creditors Due Within One Year | | | 367 183 | 1 225 858 | | | | | | | |
Fixed Assets | | | 123 000 | 780 950 | | | | | | | |
Number Shares Allotted | 2 | 2 | 100 | 100 | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | | 163 952 | 774 050 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | | 163 952 | 938 002 | | | | | | | |
Tangible Fixed Assets Depreciation | | | 40 952 | 157 052 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 40 952 | 116 100 | | | | | | | |