Profit & Loss |
Date of Accounts |
2013-03-31 | 2014-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 20 654 | 30 365 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 6 308 | 3 391 | 1 685 | | -5 197 | -5 540 |
Current Assets | 36 591 | 46 240 | 26 814 | 21 322 | 29 812 | 19 162 | 11 694 | 7 668 |
Debtors | 30 677 | 36 758 | 20 506 | 17 931 | 28 127 | 19 162 | 16 891 | 13 208 |
Other Debtors | | 401 | | | | 12 607 | 9 396 | 10 655 |
Property Plant Equipment | | | 16 866 | 9 587 | 6 475 | 3 858 | 3 082 | 2 594 |
Cash Bank In Hand | 5 914 | 9 482 | | | | | | |
Intangible Fixed Assets | 22 000 | 17 000 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 20 654 | 30 365 | | | | | | |
Tangible Fixed Assets | 15 340 | 14 500 | | | | | | |
Trade Debtors | 30 677 | 36 357 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 20 554 | 30 265 | | | | | | |
Shareholder Funds | 20 654 | 30 365 | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | 31 290 | 28 114 | 31 226 | 28 348 | 29 124 | 29 795 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 183 |
Average Number Employees During Period | | | 5 | 2 | 2 | 2 | -1 | |
Bank Borrowings Overdrafts | | | | 3 648 | | 4 032 | | 7 482 |
Creditors | | | 41 164 | 31 407 | 34 972 | 26 635 | 20 769 | 23 853 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 4 481 | 3 112 | 1 901 | 776 | 671 |
Net Current Assets Liabilities | 24 640 | 19 715 | -14 350 | -10 085 | -5 160 | -7 473 | -9 075 | -16 185 |
Other Creditors | | | | | | 1 800 | 2 520 | 3 240 |
Property Plant Equipment Gross Cost | | | 48 156 | 37 701 | 37 701 | 32 206 | 32 206 | 32 389 |
Taxation Social Security Payable | | | | | | 15 086 | 15 974 | 13 131 |
Trade Creditors Trade Payables | | | 7 382 | 15 095 | 19 689 | 5 717 | 2 275 | |
Trade Debtors Trade Receivables | | | 19 347 | 14 134 | 24 174 | 6 555 | 7 495 | 2 553 |
Amount Specific Advance Or Credit Directors | | | 18 869 | 3 797 | 3 952 | 12 607 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | 56 568 | 32 666 | 30 570 | 42 463 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | 50 000 | 10 000 | 30 415 | 33 808 | | |
Accumulated Amortisation Impairment Intangible Assets | | | 22 749 | 24 749 | 24 749 | | | |
Amounts Owed By Directors | | | | 3 797 | 3 953 | 12 607 | | |
Corporation Tax Payable | | | 8 325 | 2 726 | 7 684 | 9 081 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 7 657 | | 4 779 | | |
Disposals Property Plant Equipment | | | | 10 950 | | 5 495 | | |
Dividends Paid | | | | 10 000 | | | | |
Fixed Assets | 37 340 | 31 500 | 18 866 | 9 587 | 6 475 | 3 858 | | |
Further Item Accrued Liabilities Or Deferred Income Component Total Accrued Liabilities Deferred Income | | | | 1 800 | 1 800 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 2 000 | | | | |
Intangible Assets | | | 2 000 | | | | | |
Intangible Assets Gross Cost | | | 24 749 | 24 749 | 24 749 | | | |
Number Shares Issued Fully Paid | | | | 100 | 100 | 100 | | |
Other Taxation Social Security Payable | | | 570 | | 23 | 90 | | |
Par Value Share | 1 | 1 | | 1 | 1 | 1 | | |
Prepayments | | | 1 159 | | | | | |
Profit Loss | | | | 4 986 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 495 | | | | |
Total Assets Less Current Liabilities | 61 980 | 51 215 | 4 516 | -498 | 1 315 | -3 615 | | |
Value-added Tax Payable | | | | 8 138 | 5 776 | 5 915 | | |
Accrued Liabilities Deferred Income | | | | | 1 800 | 1 800 | | |
Director Remuneration | 8 736 | | | | | | | |
Director Remuneration Benefits Including Payments To Third Parties | 8 736 | | | | | | | |
Administrative Expenses | 13 711 | | | | | | | |
Amortisation Intangible Assets Expense | 2 749 | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 2 535 | | | | | | | |
Cost Sales | 73 694 | | | | | | | |
Creditors Due After One Year | 41 326 | 20 850 | | | | | | |
Creditors Due Within One Year | 11 951 | 26 525 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 2 205 | | | | | | | |
Distribution Costs | 972 | | | | | | | |
Expenses Not Deductible For Tax Purposes | 169 | | | | | | | |
Gross Profit Loss | 37 418 | | | | | | | |
Intangible Fixed Assets Additions | 24 749 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 2 749 | 7 749 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | 2 749 | 5 000 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 24 749 | 24 749 | | | | | | |
Number Shares Allotted | 100 | 100 | | | | | | |
Operating Profit Loss | 22 735 | | | | | | | |
Other Creditors After One Year | 41 326 | 20 850 | | | | | | |
Other Creditors Due Within One Year | 259 | | | | | | | |
Profit Loss For Period | 20 554 | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 22 735 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | | |
Tangible Fixed Assets Additions | 18 545 | 6 519 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 17 545 | 21 684 | | | | | | |
Tangible Fixed Assets Depreciation | 2 205 | 7 184 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 2 205 | 6 159 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 1 180 | | | | | | |
Tangible Fixed Assets Disposals | 1 000 | 2 380 | | | | | | |
Taxation Social Security Due Within One Year | 6 546 | 19 271 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 4 547 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 2 181 | | | | | | | |
Trade Creditors Within One Year | 5 146 | 7 254 | | | | | | |
Turnover Gross Operating Revenue | 111 112 | | | | | | | |
U K Current Corporation Tax | 2 181 | | | | | | | |
U K Current Corporation Tax On Income For Period | 2 181 | | | | | | | |