Profit & Loss |
Date of Accounts |
2011-06-30 | 2012-06-30 | 2013-06-30 | 2014-06-30 | 2015-06-30 | 2016-06-30 | 2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 549 167 | 674 994 | 649 748 | 741 000 | 594 634 | 398 294 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 964 | 204 807 | | 54 577 | 200 | 200 | 200 | 200 |
Current Assets | 813 306 | 833 312 | 779 834 | 787 359 | 622 289 | 466 637 | 739 692 | 422 222 | 361 778 | 315 444 | 282 893 | 227 345 | 552 190 |
Debtors | 783 155 | 724 523 | 569 664 | 714 884 | 580 252 | 445 673 | 514 885 | 402 222 | 287 201 | 270 244 | 202 693 | 152 145 | 439 685 |
Net Assets Liabilities | | | | | | 398 294 | 438 196 | 272 198 | 191 104 | 13 784 | 1 091 | 54 660 | 93 303 |
Other Debtors | | | | | | 311 | 311 | 47 836 | 19 139 | 7 208 | 7 240 | 16 950 | 322 868 |
Property Plant Equipment | | | | | | 181 920 | 154 241 | 112 409 | 84 947 | 99 965 | 132 197 | 124 434 | 153 004 |
Total Inventories | | | | | | 20 000 | 20 000 | 20 000 | 20 000 | 45 000 | 80 000 | 75 000 | |
Cash Bank In Hand | 14 959 | 93 529 | 0 | 52 475 | 22 037 | 964 | | | | | | | |
Intangible Fixed Assets | | | 23 750 | 21 250 | 18 750 | 16 250 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 549 167 | 674 994 | 649 748 | 741 000 | 594 634 | 398 294 | | | | | | | |
Stocks Inventory | 15 192 | 15 260 | 210 170 | 20 000 | 20 000 | 20 000 | | | | | | | |
Tangible Fixed Assets | 45 964 | 36 590 | 78 425 | 45 750 | 122 605 | 181 920 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 549 067 | 674 894 | 649 648 | 740 900 | 594 534 | 398 194 | | | | | | | |
Shareholder Funds | 549 167 | 674 994 | 649 748 | 741 000 | 594 634 | 398 294 | | | | | | | |
|
Other Financial Data |
Total Fixed Assets Additions | | | | 21 974 | 97 088 | 120 925 | | | | | | | |
Total Fixed Assets Cost Or Valuation | | | 298 528 | 298 742 | 395 830 | 373 787 | | | | | | | |
Total Fixed Assets Depreciation | | | 196 353 | 231 742 | 254 475 | 175 617 | | | | | | | |
Total Fixed Assets Depreciation Charge In Period | | | | 40 829 | 22 733 | 51 582 | | | | | | | |
Total Fixed Assets Depreciation Disposals | | | | -5 440 | | -130 440 | | | | | | | |
Total Fixed Assets Disposals | | | | -21 760 | | -142 968 | | | | | | | |
Accrued Liabilities Deferred Income | | | | | | 13 702 | 8 933 | 44 980 | 18 233 | 12 241 | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 8 750 | 11 250 | 13 750 | 16 250 | 18 750 | 21 250 | 23 750 | 25 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 166 867 | 221 299 | 264 347 | 313 620 | 358 714 | 386 209 | 402 112 | 425 334 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 26 753 | 76 677 | 21 811 | 87 419 | | | |
Amortisation Rate Used For Intangible Assets | | | | | | | 10 | 10 | 10 | 10 | | | |
Amounts Owed By Associates Joint Ventures Participating Interests | | | | | | | | 141 815 | 136 148 | 132 716 | | | |
Amounts Owed By Directors | | | | | | 78 984 | 109 954 | 97 852 | 100 124 | 100 124 | | | |
Amounts Owed By Group Undertakings | | | | | | 322 583 | 322 583 | 329 779 | | | | | |
Amounts Owed By Related Parties | | | | | | | | | | 132 716 | 15 457 | 17 457 | |
Amounts Owed To Group Undertakings | | | | | | 35 855 | 142 899 | 187 964 | | | | | |
Average Number Employees During Period | | | | | | 5 | 6 | 5 | 5 | 5 | 6 | 6 | 6 |
Bank Borrowings Overdrafts | | | | | | 32 955 | | 14 625 | 29 965 | 113 692 | 110 174 | 53 912 | 24 047 |
Corporation Tax Payable | | | | | | 9 728 | 53 235 | 12 490 | 7 390 | | 7 511 | 19 769 | 1 748 |
Corporation Tax Recoverable | | | | | | | | | | 13 072 | 20 462 | 20 462 | |
Creditors | | | | | | 141 241 | 382 665 | 227 230 | 144 436 | 227 985 | 119 388 | 58 073 | 98 562 |
Depreciation Rate Used For Property Plant Equipment | | | | | | | 20 | 20 | 20 | 20 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 2 646 | | 7 281 | | | |
Disposals Property Plant Equipment | | | | | | | | 75 461 | | 27 307 | | | |
Finance Lease Liabilities Present Value Total | | | | | | 31 372 | 31 372 | 31 372 | 28 758 | | | | |
Fixed Assets | | 36 590 | 102 175 | 67 000 | 141 355 | 198 170 | 167 991 | 123 659 | 93 697 | 106 215 | 135 947 | 125 684 | 153 107 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 2 500 | 2 500 | 2 500 | 2 500 | 2 500 | 2 500 | 1 250 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 54 432 | 45 694 | 49 273 | 52 375 | 35 459 | 23 375 | 27 572 |
Intangible Assets | | | | | | 16 250 | 13 750 | 11 250 | 8 750 | 6 250 | 3 750 | 1 250 | |
Intangible Assets Gross Cost | | | | | | | 25 000 | 25 000 | 25 000 | 25 000 | 25 000 | 25 000 | |
Investments Fixed Assets | | | | | | | | | | | | | 103 |
Investments In Group Undertakings Participating Interests | | | | | | | | | | | | | 103 |
Net Current Assets Liabilities | 511 530 | 644 706 | 576 192 | 690 834 | 543 712 | 325 396 | 357 027 | 194 992 | 217 342 | 87 459 | 7 334 | 10 415 | 76 697 |
Number Shares Issued Fully Paid | | | | | | 100 | 100 | 100 | 100 | 100 | | | |
Other Creditors | | | | | | | | | | 12 241 | 9 214 | 4 161 | 74 515 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 7 964 | 7 472 | 4 350 |
Other Disposals Property Plant Equipment | | | | | | | | | | | 31 754 | 37 358 | 43 498 |
Other Taxation Social Security Payable | | | | | | | 19 778 | | | 2 803 | 5 982 | 11 734 | 5 427 |
Par Value Share | | 1 | 1 | | | | 1 | 1 | 1 | 1 | | | |
Prepayments Accrued Income | | | | | | 10 483 | 4 265 | 23 885 | 4 760 | 2 692 | | | |
Property Plant Equipment Gross Cost | | | | | | 348 787 | 375 540 | 376 756 | 398 567 | 458 679 | 518 406 | 526 546 | 578 338 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | 17 726 | 22 802 | 23 366 | 37 939 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 36 384 | 29 306 | 20 309 | 14 775 | 17 726 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | | | 91 481 | 45 498 | 95 290 |
Total Assets Less Current Liabilities | 557 494 | 681 296 | 678 367 | 757 834 | 685 067 | 523 566 | 525 018 | 318 651 | 311 039 | 193 674 | 143 281 | 136 099 | 229 804 |
Trade Creditors Trade Payables | | | | | | 7 870 | 122 904 | 99 002 | 55 759 | 95 283 | 172 450 | 34 279 | 101 891 |
Trade Debtors Trade Receivables | | | | | | 33 312 | 77 772 | 90 834 | 27 030 | 14 432 | 159 534 | 97 276 | 116 817 |
Advances Credits Directors | | | | | 95 116 | 78 984 | 109 954 | 97 852 | 100 124 | 100 124 | | | |
Advances Credits Made In Period Directors | | | | | | 340 868 | 190 970 | 98 244 | 141 654 | 129 574 | | | |
Advances Credits Repaid In Period Directors | | | | | | 357 000 | 160 000 | 110 346 | 139 382 | 129 574 | | | |
Creditors Due After One Year | | | 13 767 | | | | | | | | | | |
Creditors Due Within One Year | 301 776 | 188 606 | 203 642 | | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | | 1 250 | 3 750 | 6 250 | 8 750 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | | 25 000 | 25 000 | 25 000 | 25 000 | | | | | | | |
Number Shares Allotted | | 100 | 100 | | | | | | | | | | |
Provisions For Liabilities Charges | 8 327 | 6 302 | 14 852 | 9 150 | 24 521 | 36 384 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 210 595 | 210 595 | 273 528 | 273 742 | 370 830 | 348 787 | | | | | | | |
Tangible Fixed Assets Depreciation | 164 631 | 174 005 | 195 103 | 227 992 | 248 225 | 166 867 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 9 374 | | | | | | | | | | | |
Value Shares Allotted | 100 | 100 | 100 | | | | | | | | | | |
Creditors Due After One Year Total Noncurrent Liabilities | | | 13 767 | 7 684 | 65 912 | 88 888 | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | | | 203 642 | 96 525 | 78 577 | 141 241 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | | 2 500 | 2 500 | 2 500 | | | | | | | |
Tangible Fixed Assets Additions | | | | 21 974 | 97 088 | 120 925 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | | | 38 329 | 20 233 | 49 082 | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | | | -5 440 | | -130 440 | | | | | | | |
Tangible Fixed Assets Disposals | | | | -21 760 | | -142 968 | | | | | | | |