Profit & Loss |
Date of Accounts |
2012-05-31 | 2013-05-31 | 2014-05-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2021-06-30 |
Currency |
| | | | | | |
Net Worth | 574 420 | 631 920 | 572 856 | | | | |
|
Balance Sheet |
Cash Bank In Hand | 391 580 | 323 771 | 403 034 | | | | |
Current Assets | 1 067 970 | 1 041 005 | 608 519 | 1 036 577 | 997 246 | 1 217 684 | 1 780 342 |
Debtors | 674 892 | 416 611 | 180 415 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 574 420 | 631 920 | 572 856 | | | | |
Property Plant Equipment | | | | 514 | 28 772 | | |
Stocks Inventory | 1 498 | 300 623 | 25 070 | | | | |
Tangible Fixed Assets | 7 068 | 6 877 | 3 612 | | | | |
Total Inventories | | | | 1 150 | 37 851 | 103 636 | 67 580 |
|
Capital & Reserves |
Called Up Share Capital | 4 000 | 4 000 | 4 000 | | | | |
Profit Loss Account Reserve | 570 420 | 627 920 | 568 856 | | | | |
Shareholder Funds | 574 420 | 631 920 | 572 856 | | | | |
|
Other Financial Data |
Fees For Non-audit Services | | | | 6 940 | 4 555 | | |
Salaries Fees Directors | | | | 39 600 | 39 650 | 44 050 | 29 700 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 55 600 | 65 192 | 73 397 | 85 255 |
Administrative Expenses | | | | 137 596 | 148 323 | 138 119 | 172 904 |
Amounts Owed By Group Undertakings | | | | 572 642 | 484 121 | 340 479 | 229 818 |
Amounts Owed To Group Undertakings | | | | 10 494 | 108 157 | 346 153 | 212 665 |
Balances With Banks | | | | 61 463 | 18 831 | 418 655 | 65 641 |
Cash Cash Equivalents | | | | 61 489 | 18 847 | 418 671 | 65 657 |
Cash Cash Equivalents Cash Flow Value | | | | 61 489 | 18 847 | 418 671 | 65 657 |
Cash On Hand | | | | 26 | 16 | 16 | 16 |
Comprehensive Income Expense | | | | 1 966 | 1 830 | 21 348 | 20 748 |
Cost Inventories Recognised As Expense Gross | | | | 445 361 | 399 914 | 624 756 | 863 816 |
Cost Sales | | | | 445 361 | 399 914 | 624 756 | 863 816 |
Creditors Due Within One Year | 472 009 | 394 519 | 19 829 | | | | |
Current Liabilities | | | | 254 061 | 241 158 | 436 092 | 976 972 |
Current Provisions | | | | 4 220 | 4 220 | 4 220 | |
Current Tax For Period | | | | 450 | 1 034 | 4 684 | 3 930 |
Current Tax Liabilities | | | | 22 716 | 1 034 | 4 684 | 3 930 |
Depreciation Amortisation Expense | | | | 171 | 9 592 | 8 204 | 11 858 |
Depreciation Expense Property Plant Equipment | | | | 171 | 9 592 | 8 205 | 11 858 |
Equity Liabilities | | | | 1 037 091 | 1 026 018 | 1 242 300 | 1 804 870 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 198 449 | -88 885 | -46 712 | 679 342 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -198 802 | -55 131 | 101 529 | -1 062 389 |
Gain Loss In Cash Flows From Change In Inventories | | | | | -36 701 | -65 785 | 36 056 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | -2 200 | -1 087 | |
Gross Profit Loss | | | | 140 012 | 151 501 | 164 151 | 200 694 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -10 583 | -22 716 | -1 034 | -4 684 |
Income Tax Expense Credit | | | | 450 | 1 034 | 4 684 | 4 872 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 54 074 | -42 642 | 399 824 | -353 014 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 9 592 | 8 205 | 11 858 |
Interest Income On Bank Deposits | | | | | 1 | | |
Interest Paid Classified As Operating Activities | | | | | -315 | | |
Interest Received Classified As Investing Activities | | | | | -1 | | |
Merchandise | | | | 1 150 | 37 851 | 103 636 | 67 580 |
Net Cash Flows From Used In Financing Activities | | | | -60 723 | -186 185 | -381 639 | 24 997 |
Net Cash Flows From Used In Investing Activities | | | | | 37 849 | 4 049 | 11 770 |
Net Cash Flows From Used In Operating Activities | | | | 6 649 | 190 978 | -22 234 | 316 247 |
Net Cash Generated From Operations | | | | -3 934 | 167 947 | -23 268 | 311 563 |
Net Current Assets Liabilities | 595 961 | 646 486 | 588 690 | | | | |
Net Finance Income Costs | | | | | -314 | | |
Number Shares Allotted | | 2 000 | 2 000 | | | | |
Number Shares Issued Fully Paid | | | | | 2 000 | 2 000 | 2 000 |
Operating Profit Loss | | | | 2 416 | 3 178 | 26 032 | 27 790 |
Other Payables | | | | 37 400 | 37 376 | 36 400 | 391 382 |
Other Taxation Social Security Payable | | | | 5 484 | 5 456 | 3 587 | 2 612 |
Par Value Share | | 1 | 1 | | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 778 | 1 456 | 2 623 | 2 520 |
Prepayments | | | | 17 135 | 19 787 | 11 773 | 106 574 |
Profit Loss | | | | 1 966 | 1 830 | 21 348 | 20 748 |
Profit Loss Before Tax | | | | 2 416 | 2 864 | 26 032 | 25 620 |
Property Plant Equipment Gross Cost | | | | 56 114 | 93 964 | 98 013 | 109 783 |
Provisions For Liabilities Charges | 28 609 | 21 443 | 19 446 | | | | |
Purchase Property Plant Equipment | | | | | -37 850 | -4 049 | -11 770 |
Recoverable Value-added Tax | | | | 17 095 | 29 013 | | 34 699 |
Share Capital Allotted Called Up Paid | 2 000 | 2 000 | 2 000 | | | | |
Social Security Costs | | | | 11 606 | 14 928 | 16 453 | 10 898 |
Staff Costs Employee Benefits Expense | | | | 149 599 | 185 963 | 192 129 | 176 296 |
Tangible Fixed Assets Additions | | 3 233 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 55 778 | 58 374 | | | | | |
Tangible Fixed Assets Depreciation | 48 710 | 51 497 | 54 762 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 3 424 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 637 | | | | | |
Tangible Fixed Assets Disposals | | 637 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 37 850 | 4 049 | 11 770 |
Total Assets | | | | 1 037 091 | 1 026 018 | 1 242 300 | 1 804 870 |
Total Assets Less Current Liabilities | 603 029 | 653 363 | 592 302 | | | | |
Total Liabilities | | | | 254 061 | 241 158 | 436 092 | 977 914 |
Trade Creditors Trade Payables | | | | 144 022 | 31 772 | 2 845 | 59 190 |
Trade Debtors Trade Receivables | | | | 283 281 | 316 673 | 335 288 | 1 274 605 |
Trade Other Payables | | | | 227 125 | 235 904 | 427 188 | 973 042 |
Trade Other Receivables | | | | 973 938 | 940 548 | 695 377 | 1 647 105 |
Turnover Revenue | | | | 585 373 | 551 415 | 788 907 | 1 064 510 |
Value Shares Allotted | 2 000 | 2 000 | 2 000 | | | | |
Wages Salaries | | | | 137 215 | 169 579 | 173 053 | 162 878 |
Average Number Employees During Period | | | | | 5 | 3 | 3 |
Interest Expense On Loan Capital | | | | | | | 2 170 |
Net Deferred Tax Liability Asset | | | | | | | 942 |
Other Deferred Tax Expense Credit | | | | | | | 942 |
Property Plant Equipment Including Right-of-use Assets | | | | | 28 772 | 24 616 | 24 528 |