Profit & Loss |
Date of Accounts |
2014-01-31 | 2015-01-31 | 2016-01-31 | 2017-01-31 | 2018-01-31 | 2019-01-31 | 2020-01-31 | 2021-01-31 | 2021-08-31 | 2023-01-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 9 463 | 9 832 | 10 322 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 29 | 931 | 22 437 | 30 082 | 22 303 | 165 767 | 132 063 | 36 277 |
Current Assets | 83 774 | 121 947 | 108 583 | 220 478 | 234 329 | 326 302 | 436 050 | 752 706 | 777 265 | |
Debtors | 27 747 | 41 099 | 39 180 | 109 581 | 110 837 | 187 281 | 271 982 | 386 287 | 412 300 | 293 584 |
Net Assets Liabilities | | | 4 454 | 32 823 | 28 425 | 12 285 | 18 405 | -50 901 | 13 442 | -441 124 |
Other Debtors | | | 35 350 | 5 122 | 17 094 | 186 910 | 271 295 | 385 525 | 391 367 | 81 677 |
Property Plant Equipment | | | 43 816 | 49 053 | 98 497 | 54 478 | 65 780 | 137 898 | 173 768 | 217 989 |
Total Inventories | | | 69 374 | 109 966 | 101 055 | 108 939 | 141 765 | 200 652 | 232 902 | 245 410 |
Cash Bank In Hand | 27 | 15 014 | 29 | | | | | | | |
Intangible Fixed Assets | 27 746 | 19 917 | 12 793 | | | | | | | |
Stocks Inventory | 56 000 | 65 834 | 69 374 | | | | | | | |
Tangible Fixed Assets | 51 443 | 46 073 | 43 816 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 814 | 1 183 | 1 673 | | | | | | | |
Shareholder Funds | 9 463 | 9 832 | 10 322 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | | | 42 636 | 23 873 |
Accumulated Amortisation Impairment Intangible Assets | | | 23 578 | 30 702 | 36 371 | 43 530 | 54 275 | 66 349 | 73 077 | 90 107 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 33 284 | 43 691 | 60 807 | 76 895 | 91 557 | 108 581 | 126 255 | 183 695 |
Acquired Through Business Combinations Intangible Assets | | | | | | 38 078 | | | | |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | 15 550 | 3 628 | 12 550 | 1 700 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 13 404 | 25 964 | 95 118 | 58 886 | |
Amounts Owed By Directors | | | | | | | | | 181 766 | 99 470 |
Amounts Recoverable On Contracts | | | | | | | | | 31 737 | |
Average Number Employees During Period | | | 9 | 10 | 13 | 14 | 16 | 21 | 26 | 37 |
Bank Borrowings | | | | | | | | 100 000 | 75 000 | |
Bank Borrowings Overdrafts | | | 15 212 | 10 150 | | | | | 75 000 | 168 927 |
Bank Overdrafts | | | 15 212 | 10 150 | | 20 156 | | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 1 | 1 | | | | |
Creditors | | | 154 870 | 33 454 | 101 112 | 72 605 | 41 782 | 108 645 | 75 000 | 168 927 |
Depreciation Rate Used For Property Plant Equipment | | | | | | | | | | 15 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | -4 367 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 23 | 150 | -733 | | -2 726 | -3 291 | |
Disposals Intangible Assets | | | | | | -4 367 | | | | |
Disposals Property Plant Equipment | | | | 83 | 200 | -3 258 | | -5 976 | -5 342 | |
Financial Commitments Other Than Capital Commitments | | | | | 35 625 | 223 800 | 200 000 | 162 500 | 185 625 | |
Fixed Assets | 79 189 | 65 990 | 56 609 | 54 722 | 98 497 | 96 580 | 100 765 | 173 359 | 204 201 | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | -38 078 | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 7 124 | 5 669 | 11 526 | 10 745 | 12 074 | 6 728 | 17 030 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 10 430 | 17 266 | 16 821 | 14 662 | 19 750 | 20 963 | 57 440 |
Intangible Assets | | | 12 793 | 5 669 | | 42 102 | 34 985 | 35 461 | 30 433 | 77 558 |
Intangible Assets Gross Cost | | | 36 371 | 36 371 | 36 371 | 85 632 | 89 260 | 101 810 | 103 510 | 167 665 |
Net Current Assets Liabilities | -69 726 | -56 158 | -46 287 | 18 726 | 47 916 | 4 987 | -24 828 | -100 199 | -87 253 | |
Other Creditors | | | 9 752 | 33 454 | 101 112 | 175 246 | 266 618 | 641 751 | 612 857 | 807 846 |
Other Inventories | | | | | 101 055 | 108 939 | 141 765 | 200 652 | 232 902 | |
Other Provisions Balance Sheet Subtotal | | | | | | | | | 28 506 | |
Other Remaining Borrowings | | | | | 101 112 | 72 605 | 41 782 | 8 645 | 22 452 | |
Other Taxation Payable | | | | | | | | | 28 075 | 26 493 |
Prepayments Accrued Income | | | | | | | | | 15 819 | 29 127 |
Property Plant Equipment Gross Cost | | | 77 100 | 92 744 | 159 304 | 131 373 | 157 337 | 246 479 | 300 023 | 401 684 |
Recoverable Value-added Tax | | | | | | | | | 59 783 | 37 520 |
Taxation Social Security Payable | | | | | 6 383 | 6 921 | 130 | 16 706 | 21 515 | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | | 64 155 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 15 727 | 66 760 | | | | | 101 661 |
Total Assets Less Current Liabilities | 9 463 | 9 832 | 10 322 | 73 448 | 146 413 | 101 567 | 75 937 | 73 160 | 116 948 | |
Total Borrowings | | | | | 101 112 | 72 605 | 41 782 | 108 645 | 75 000 | |
Trade Creditors Trade Payables | | | 80 365 | 80 480 | 90 387 | 79 296 | 132 470 | 131 668 | 181 134 | 238 816 |
Trade Debtors Trade Receivables | | | 3 830 | 10 666 | | 371 | 687 | 762 | 20 933 | 45 790 |
Useful Life Intangible Assets Years | | | | | | | | | | 5 |
Useful Life Property Plant Equipment Years | | | | | | | | | | 5 |
Amount Specific Advance Or Credit Directors | | 1 646 | 3 508 | 55 761 | 72 527 | 120 252 | 135 628 | 178 162 | 181 766 | |
Amount Specific Advance Or Credit Made In Period Directors | | | 65 468 | 113 843 | 76 411 | 90 350 | 76 365 | 42 534 | 3 604 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | 67 330 | 54 574 | 59 645 | -42 625 | -60 989 | | | |
Creditors Due Within One Year | 153 500 | 178 105 | 154 870 | | | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 15 000 | 17 500 | 13 125 | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 7 555 | 15 384 | 23 578 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 7 829 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 35 301 | 35 301 | 36 371 | | | | | | | |
Number Shares Allotted | | 100 | 100 | | | | | | | |
Other Taxation Social Security Payable | | | 18 243 | 30 229 | 18 355 | | | | | |
Par Value Share | | 1 | 1 | | | | | | | |
Payments Received On Account | | | 31 298 | 55 036 | 39 579 | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | 5 868 | 7 171 | 16 876 | | | | | |
Revaluation Reserve | 8 549 | 8 549 | 8 549 | | | | | | | |
Secured Debts | 28 953 | | 15 212 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | 3 409 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 67 965 | 70 674 | 77 100 | | | | | | | |
Tangible Fixed Assets Depreciation | 16 522 | 24 601 | 33 284 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 8 273 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 194 | | | | | | | | |
Tangible Fixed Assets Disposals | | 700 | | | | | | | | |
Advances Credits Directors | 1 051 | 1 646 | 3 508 | | | | | | | |
Advances Credits Made In Period Directors | | 72 115 | | | | | | | | |
Advances Credits Repaid In Period Directors | | 72 710 | | | | | | | | |