Profit & Loss |
Date of Accounts |
2011-10-31 | 2012-10-31 | 2013-10-31 | 2014-10-31 | 2015-10-31 | 2016-10-31 | 2017-10-31 | 2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-10-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | -34 756 | 27 267 | 42 923 | 33 770 | 27 551 | 4 385 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 1 440 | 17 757 | 7 386 | 62 342 | 27 670 | 572 | | | | | | |
Current Assets | 100 406 | 97 380 | 110 480 | 222 824 | 157 862 | 109 327 | 139 768 | 149 655 | 173 470 | 408 377 | 349 388 | 326 367 |
Debtors | 89 566 | 72 383 | 91 356 | 145 813 | 110 822 | 100 296 | | | 114 828 | 83 259 | 107 811 | 104 968 |
Intangible Fixed Assets | 4 000 | 3 000 | 2 000 | 1 000 | | | | | | | | |
Net Assets Liabilities | | | | | | 4 385 | 47 353 | 17 167 | 43 089 | 107 034 | 130 456 | 121 742 |
Net Assets Liabilities Including Pension Asset Liability | -34 756 | 27 267 | 42 923 | 33 770 | 27 551 | 4 385 | | | | | | |
Stocks Inventory | 9 400 | 7 240 | 11 738 | 14 669 | 19 370 | 10 578 | | | | | | |
Tangible Fixed Assets | 99 612 | 75 573 | 78 465 | 47 872 | 27 209 | 10 187 | | | | | | |
Cash Bank On Hand | | | | | | | | | 54 642 | 291 826 | 211 577 | 198 483 |
Other Debtors | | | | | | | | | 10 322 | 17 625 | | |
Property Plant Equipment | | | | | | | | | 49 545 | 40 842 | 143 572 | 100 025 |
Total Inventories | | | | | | | | | 4 000 | 33 292 | 30 000 | 22 916 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | -34 856 | 27 167 | 42 823 | 33 670 | 27 451 | 4 285 | | | | | | |
Shareholder Funds | -34 756 | 27 267 | 42 923 | 33 770 | 27 551 | 4 385 | | | | | | |
|
Other Financial Data |
Accruals Deferred Income Within One Year | 2 195 | 3 858 | | | | | | | | | | |
Administrative Expenses | 232 884 | | | | | | | | | | | |
Amortisation Intangible Assets Expense | 1 000 | 1 000 | | | | | | | | | | |
Amounts Owed To Related Parties After One Year | 5 524 | 1 668 | | | | | | | | | | |
Amounts Owed To Related Parties Within One Year | 4 247 | 2 776 | | | | | | | | | | |
Average Number Employees During Period | | | | | | | | 22 | 14 | 13 | 13 | 4 |
Bank Borrowings Overdrafts | 31 489 | 14 695 | | | | | | | 47 661 | 67 564 | 91 851 | |
Bank Borrowings Secured | 29 925 | 14 695 | | | | | | | | | | |
Corporation Tax Due Within One Year | | 4 154 | | | | | | | | | | |
Cost Sales | 482 449 | | | | | | | | | | | |
Creditors | | | | | | 333 | 45 948 | 58 143 | 49 211 | 139 240 | 169 143 | 127 255 |
Creditors Due After One Year | 46 227 | 23 023 | 19 547 | 37 984 | 16 225 | 333 | | | | | | |
Creditors Due Within One Year | 192 547 | 125 093 | 128 475 | 199 942 | 141 295 | 116 915 | | | | | | |
Debtors Due After One Year | | | -4 083 | -4 083 | -5 688 | -981 | | | | | | |
Debtors Due Within One Year | 89 566 | 72 383 | | | | | | | | | | |
Deferred Tax Current Asset | 9 577 | | | | | | | | | | | |
Deferred Tax Liability | 2 561 | 570 | | | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 10 263 | 11 714 | | | | | | | | | | |
Fixed Assets | 103 612 | 78 573 | 80 465 | 48 872 | 27 209 | 10 187 | 56 993 | 59 411 | 49 545 | 40 842 | 143 572 | 100 025 |
Foreign Exchange Gain Loss Recognised In Profit Loss | 1 616 | | | | | | | | | | | |
Gain Loss From Disposal Fixed Assets | 2 597 | | | | | | | | | | | |
Gross Profit Loss | 205 859 | | | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 1 000 | 2 000 | 3 000 | 4 000 | 5 000 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 1 000 | | 1 000 | 1 000 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 | | | | | | | |
Interest Payable Similar Charges | 13 825 | | | | | | | | | | | |
Net Current Assets Liabilities | -92 141 | -27 713 | -17 995 | 22 882 | 16 567 | -5 469 | 12 230 | 15 899 | 42 755 | 211 436 | 162 031 | 167 977 |
Number Shares Allotted | | 100 | 100 | 100 | 100 | 100 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts | 51 764 | 31 851 | | | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 23 426 | 13 568 | | | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 28 338 | 18 283 | | | | | | | | | | |
Operating Leases Expiring Between Two Five Years | 5 730 | 6 000 | | | | | | | | | | |
Operating Profit Loss | -25 409 | | | | | | | | | | | |
Other Borrowings | 33 382 | 14 575 | | | | | | | | | | |
Other Creditors Due Within One Year | 1 193 | 56 | | | | | | | | | | |
Other Debtors Within One Year | 18 000 | 3 730 | | | | | | | | | | |
Other Interest Receivable Similar Income | 1 | | | | | | | | | | | |
Other Legal Professional Fees Administrative Expenses | 340 | | | | | | | | | | | |
Other Operating Income | 1 616 | | | | | | | | | | | |
Other Taxation Social Security Within One Year | 47 355 | 14 597 | | | | | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | | | | | |
Prepayments Accrued Income Current Asset Due Within One Year | 7 734 | 5 730 | | | | | | | | | | |
Profit Loss For Period | -29 656 | | | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | -39 233 | | | | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 10 147 | | | | | | | | | | |
Provisions For Liabilities Charges | -9 577 | 570 | | | | | | | | | | |
Secured Debts | 115 071 | 61 121 | 69 333 | 146 854 | 82 095 | 39 388 | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | |
Tangible Fixed Assets Additions | | 13 150 | | 4 192 | 10 205 | 3 094 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 125 723 | 122 946 | 156 575 | 144 779 | 125 810 | 48 667 | | | | | | |
Tangible Fixed Assets Depreciation | 26 111 | 47 373 | 78 110 | 96 907 | 98 601 | 38 480 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 4 412 | | 27 790 | 26 976 | 5 316 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 1 167 | | 8 993 | 25 282 | 65 437 | | | | | | |
Tangible Fixed Assets Depreciation Increase Decrease From Transfers Between Items | | -3 565 | | | | | | | | | | |
Tangible Fixed Assets Disposals | | 5 835 | | 15 988 | 29 174 | 80 237 | | | | | | |
Tangible Fixed Assets Increase Decrease From Transfers Between Items | | -8 913 | | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | -9 577 | | | | | | | | | | | |
Total Assets Less Current Liabilities | 11 471 | 50 860 | 62 470 | 71 754 | 43 776 | 4 718 | 93 301 | 75 310 | 92 300 | 252 278 | 305 603 | 268 002 |
Total Dividend Payment | 5 200 | | | | | | | | | | | |
Trade Creditors Within One Year | 47 825 | 30 634 | | | | | | | | | | |
Trade Debtors Within One Year | 54 255 | 62 923 | | | | | | | | | | |
Turnover Gross Operating Revenue | 688 308 | | | | | | | | | | | |
U K Deferred Tax | -9 577 | | | | | | | | | | | |
V A T Due Total Creditors | 13 800 | 29 252 | | | | | | | | | | |
Accrued Liabilities | | | | | | | | | 3 731 | 3 661 | 2 830 | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | 5 000 | 5 000 | 5 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | | 230 400 | 195 495 | 211 572 | 51 843 |
Advances Credits Directors | | 2 776 | 1 803 | | | | | | | | | |
Advances Credits Made In Period Directors | | | 7 252 | | | | | | | | | |
Advances Credits Repaid In Period Directors | | | 2 673 | | | | | | | | | |
Amounts Owed To Directors | | | | | | | | | 3 110 | 2 952 | | |
Corporation Tax Payable | | | | | | | | | 16 620 | 19 605 | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 22 624 | 22 636 | | | | | | | | | | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | | | | 5 000 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 54 705 | | 195 301 |
Disposals Intangible Assets | | | | | | | | | | | | 5 000 |
Disposals Property Plant Equipment | | | | | | | | | | 54 705 | | 224 192 |
Finance Lease Liabilities Present Value Total | | | | | | | | | 38 457 | 3 240 | 46 991 | |
Further Item Creditors Component Total Creditors | | | | | | | | | | 992 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | | 19 800 | 16 077 | 35 572 |
Intangible Assets Gross Cost | | | | | | | | | 5 000 | 5 000 | 5 000 | |
Other Creditors | | | | | | | | | 671 | 283 | 456 | |
Other Remaining Borrowings | | | | | | | | | | 96 000 | 82 049 | |
Other Taxation Social Security Payable | | | | | | | | | 2 968 | 3 136 | 4 745 | |
Prepayments | | | | | | | | | 5 244 | 2 319 | 864 | |
Property Plant Equipment Gross Cost | | | | | | | | | 279 945 | 236 337 | 355 144 | 151 868 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | 6 004 | 6 004 | 19 005 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | | 11 097 | 118 807 | 20 916 |
Total Borrowings | | | | | | | | | 89 002 | 73 821 | 138 544 | 92 281 |
Trade Creditors Trade Payables | | | | | | | | | 30 519 | 40 898 | 32 803 | |
Trade Debtors Trade Receivables | | | | | | | | | 99 262 | 63 315 | 85 194 | |
Value-added Tax Payable | | | | | | | | | 18 129 | 21 298 | | |