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 | 11 300 | 24 825 | 4 643 | 4 851 | 7 614 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 9 551 | 9 568 | 6 254 | 14 502 | 7 925 | | | | | | |
Cash Bank On Hand | | | | | 7 925 | 35 385 | | | | | |
Current Assets | 99 127 | 101 859 | 109 880 | 86 176 | 84 311 | 40 672 | 17 008 | 22 686 | 24 239 | 6 385 | 32 631 |
Debtors | 15 887 | 19 814 | 30 334 | 18 344 | 16 219 | 3 772 | | | | | |
Intangible Fixed Assets | 10 000 | 5 000 | | | | | | | | | |
Net Assets Liabilities | | | | | 7 614 | 36 343 | | 23 331 | 24 504 | 12 154 | 8 224 |
Net Assets Liabilities Including Pension Asset Liability | 11 300 | 24 825 | 4 643 | 4 851 | 7 614 | | | | | | |
Other Debtors | | | | | 6 525 | | | | | | |
Property Plant Equipment | | | | | 26 142 | 11 988 | | | | | |
Stocks Inventory | 73 689 | 72 477 | 73 292 | 53 330 | 60 167 | | | | | | |
Tangible Fixed Assets | 44 532 | 37 979 | 42 258 | 32 379 | 26 142 | | | | | | |
Total Inventories | | | | | 60 167 | 1 515 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 300 | 300 | 300 | 300 | 300 | | | | | | |
Profit Loss Account Reserve | 11 000 | 24 525 | 4 343 | 4 551 | 7 314 | | | | | | |
Shareholder Funds | 11 300 | 24 825 | 4 643 | 4 851 | 7 614 | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | | 71 280 | 1 497 | 3 760 | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 75 228 | 29 545 | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 5 445 | 24 288 | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | 41 640 | | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 88 175 | 664 | | | | | |
Administrative Expenses | 163 949 | 177 236 | | 187 846 | | | | | | | |
Amortisation Intangible Assets Expense | 7 700 | 5 000 | 5 000 | | | | | | | | |
Amounts Owed By Group Undertakings | | | | | | 3 772 | | | | | |
Amounts Owed To Related Parties | | | | | 71 280 | 1 497 | | | | | |
Average Number Employees During Period | | | | | 12 | 6 | 1 | 1 | 1 | 3 | 10 |
Bank Borrowings Overdrafts | 6 372 | | 6 809 | | | | | | | | |
Corporation Tax Due Within One Year | 921 | 8 969 | | 1 768 | 1 954 | | | | | | |
Corporation Tax Payable | | | | | 1 954 | 12 175 | | | | | |
Corporation Tax Recoverable Current Asset Due Within One Year | | | 4 980 | | | | | | | | |
Cost Sales | 593 015 | 666 525 | | 464 302 | | | | | | | |
Creditors | | | | | 99 362 | 16 417 | 815 | 6 394 | 3 500 | 2 575 | 1 923 |
Creditors Due Within One Year | 137 559 | 116 445 | 142 937 | 110 409 | 99 362 | | | | | | |
Debtors Due Within One Year | 15 887 | 19 814 | 30 334 | 18 344 | 16 219 | | | | | | |
Deferred Tax Liability | 4 800 | 3 568 | 4 558 | 3 295 | 3 477 | | | | | | |
Depreciation Amortisation Impairment Expense | | | | | | -55 031 | 2 639 | | | | |
Depreciation Tangible Fixed Assets Expense | 13 785 | 11 445 | 12 876 | 10 048 | 8 076 | | | | | | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | 41 640 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 90 759 | | | | | |
Disposals Intangible Assets | | | | | | 41 640 | | | | | |
Disposals Property Plant Equipment | | | | | | 117 480 | | | | | |
Final Payment | | 17 000 | | | | | | | | | |
Fixed Assets | 54 532 | 42 979 | 42 258 | 32 379 | 26 142 | 12 088 | 9 999 | 7 039 | 4 423 | 125 838 | 105 658 |
Gross Profit Loss | 189 326 | 215 481 | | 188 534 | | | | | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | | 1 232 | | | | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 3 248 | | | | | |
Intangible Assets Gross Cost | | | | | 41 640 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 31 640 | 36 640 | 41 640 | 41 640 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 5 000 | 5 000 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 41 640 | 41 640 | 41 640 | 41 640 | | | | | | | |
Interim Payment | 20 000 | 17 000 | | | | | | | | | |
Investments Fixed Assets | | | | | | 100 | | | | | |
Loans From Directors Within One Year | 92 822 | 62 118 | 70 759 | 71 020 | 71 280 | | | | | | |
Net Current Assets Liabilities | -38 432 | -14 586 | -33 057 | -24 233 | -15 051 | 24 255 | 16 193 | 16 292 | 23 581 | -111 109 | -95 511 |
Number Shares Allotted | | 300 | 300 | 300 | 300 | | | | | | |
Operating Leases Expiring Between Two Five Years | 30 000 | 31 500 | 43 250 | 43 250 | 34 250 | | | | | | |
Operating Profit Loss | 25 377 | 38 245 | | 688 | | | | | | | |
Other Creditors | | | | | 3 328 | 2 050 | | | | | |
Other Creditors Due Within One Year | 13 201 | 19 505 | 16 271 | 4 459 | 3 328 | | | | | | |
Other Debtors Within One Year | 3 565 | 7 322 | 11 108 | 8 102 | 6 525 | | | | | | |
Other Interest Receivable Similar Income | | 17 | | 25 | | | | | | | |
Other Operating Expenses Format2 | | | | | | 53 958 | 7 315 | | | | |
Other Operating Income Format2 | | | | | | 16 | | | | | |
Other Taxation Social Security Payable | | | | | 9 756 | 530 | | | | | |
Other Taxation Social Security Within One Year | 15 301 | 13 282 | 15 077 | 8 497 | 9 756 | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | | |
Prepayments | | | | | 9 694 | | | | | | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | 12 322 | 12 492 | 14 246 | 10 242 | 9 694 | | | | | | |
Profit Loss | | | | | | 33 729 | -150 | | | | |
Profit Loss For Period | 19 655 | 30 525 | | 208 | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 25 377 | 38 262 | | 713 | | | | | | | |
Property Plant Equipment Gross Cost | | | | | 114 317 | 12 652 | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 3 477 | 21 | | | | | |
Provisions For Liabilities Charges | 4 800 | 3 568 | 4 558 | 3 295 | 3 477 | | | | | | |
Raw Materials Consumables Used | | | | | | 234 292 | 10 209 | | | | |
Share Capital Allotted Called Up Paid | 300 | 300 | 300 | 300 | 300 | | | | | | |
Staff Costs Employee Benefits Expense | | | | | | 44 335 | | | | | |
Tangible Fixed Assets Additions | | 4 892 | 6 074 | 169 | 155 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 90 262 | 95 154 | 112 309 | 112 478 | 114 317 | | | | | | |
Tangible Fixed Assets Depreciation | 45 730 | 57 175 | 70 051 | 80 099 | 88 175 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 11 445 | 3 730 | 10 048 | 2 168 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 5 722 | 7 737 | | 505 | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 8 719 | 455 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 15 815 | | | | | |
Total Assets Less Current Liabilities | 16 100 | 28 393 | 9 201 | 8 146 | 11 091 | 36 364 | 26 192 | 23 331 | 28 004 | 14 729 | 10 147 |
Total Dividend Payment | | 17 000 | | | | | | | | | |
Total Gains Losses Recognised In Profit Or Loss For Level3 Assets Liabilities Held End Reporting Period | 14 655 | | | | | | | | | | |
Total Recognised Gain Loss For Period | 19 655 | 30 525 | | | | | | | | | |
Trade Creditors Trade Payables | | | | | 13 044 | 144 | | | | | |
Trade Creditors Within One Year | 8 942 | 12 571 | 34 021 | 24 665 | 13 044 | | | | | | |
Turnover Gross Operating Revenue | 782 341 | 882 006 | | 652 836 | | | | | | | |
Turnover Revenue | | | | | | 319 986 | 20 468 | | | | |
U K Current Corporation Tax | 2 996 | 8 969 | | 1 768 | | | | | | | |
U K Deferred Tax | 2 726 | -1 232 | | -1 263 | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 7 334 | 7 693 | 8 693 | 7 469 | 8 280 | | | | | | |