Profit & Loss |
Date of Accounts |
2012-04-30 | 2013-04-30 | 2014-04-30 | 2015-04-30 | 2016-04-30 | 2017-04-30 | 2019-04-30 | 2020-04-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 497 857 | 924 612 | 2 048 646 | 2 486 568 | 3 043 324 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 380 907 | 1 445 009 | | 12 863 |
Current Assets | 1 017 810 | 1 831 918 | 2 459 942 | 2 830 829 | 3 282 066 | 9 946 933 | 3 970 720 | 3 139 552 |
Debtors | 814 074 | 1 680 523 | 1 919 968 | 2 662 331 | 2 874 769 | 8 475 534 | 3 970 720 | 3 126 689 |
Net Assets Liabilities | | | | | 3 043 324 | 4 681 719 | 2 704 283 | 2 328 189 |
Other Debtors | | | | 611 243 | 625 373 | 4 983 268 | 2 815 128 | 2 722 201 |
Property Plant Equipment | | | | | 420 737 | 779 860 | 634 339 | |
Total Inventories | | | | | 26 390 | 26 390 | | |
Cash Bank In Hand | 151 995 | 20 254 | 455 583 | 123 309 | 380 907 | | | |
Intangible Fixed Assets | 953 334 | 880 000 | 806 667 | 733 334 | 660 001 | | | |
Stocks Inventory | 51 741 | 131 141 | 84 391 | 45 189 | 26 390 | | | |
Tangible Fixed Assets | 275 066 | 261 923 | 356 776 | 369 751 | 420 737 | | | |
Trade Debtors | | | | 930 871 | 1 163 080 | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | 2 | | | |
Profit Loss Account Reserve | 497 855 | 924 610 | 2 048 644 | 2 486 566 | 3 043 322 | | | |
Shareholder Funds | 497 857 | 924 612 | 2 048 646 | 2 486 568 | 3 043 324 | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | | | 439 999 | 513 332 | 659 999 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 443 339 | 588 647 | 1 150 771 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 524 520 | | 22 233 |
Amounts Owed By Related Parties | | | | | 1 086 316 | 1 026 499 | | |
Average Number Employees During Period | | | | | | | | 16 |
Bank Borrowings Overdrafts | | | | | | 216 955 | 173 805 | 477 946 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 258 401 | 454 222 | | |
Corporation Tax Payable | | | | | 161 160 | 408 175 | 362 134 | 205 080 |
Corporation Tax Recoverable | | | | | | | 796 885 | 404 488 |
Creditors | | | | | 50 534 | 204 559 | 126 460 | 36 312 |
Dividends Paid On Shares | | | | | | | 440 002 | |
Finance Lease Payments Owing Minimum Gross | | | | | | | 316 556 | 128 540 |
Fixed Assets | 1 228 406 | 1 141 930 | 1 163 450 | 1 103 092 | 1 080 745 | 1 366 731 | 1 074 544 | 203 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 31 850 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 73 333 | | 73 333 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 161 524 | | 300 748 |
Intangible Assets | | | | | 660 001 | 586 668 | 440 002 | |
Intangible Assets Gross Cost | | | | | 1 100 000 | | 1 100 000 | |
Investments Fixed Assets | 6 | 7 | 7 | 7 | 7 | 203 | 203 | 203 |
Net Current Assets Liabilities | 695 550 | 210 361 | 929 945 | 1 418 460 | 2 013 113 | 3 564 667 | | |
Number Shares Issued Fully Paid | | | | | | | | 2 |
Other Creditors | | | | | 50 534 | 204 559 | 126 460 | 36 312 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 16 216 | | 842 118 |
Other Disposals Property Plant Equipment | | | | | | 20 089 | | 938 065 |
Other Taxation Social Security Payable | | | | | 75 839 | 70 993 | 229 436 | |
Par Value Share | | 1 | 1 | 1 | 1 | | | 1 |
Percentage Class Share Held In Subsidiary | | | | | | 100 | | 100 |
Property Plant Equipment Gross Cost | | | | | 864 076 | 1 368 507 | 1 785 110 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 45 120 | 66 685 | |
Total Assets Less Current Liabilities | 532 856 | 931 569 | 2 093 395 | 2 521 552 | 3 093 858 | 4 931 398 | | |
Trade Creditors Trade Payables | | | | | 689 470 | 2 393 858 | 533 188 | |
Trade Debtors Trade Receivables | | | | | 1 163 080 | 2 465 767 | 358 707 | |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Intangible Assets | | | | | | | | 1 100 000 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | | | 869 278 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Amortisation Impairment Intangible Assets | | | | | | | | 733 332 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 609 401 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | 20 000 | 20 068 | | | |
Administrative Expenses | | | | 3 189 915 | 3 302 689 | | | |
Amortisation Intangible Assets Expense | | | | 73 333 | 73 333 | | | |
Amounts Owed By Group Undertakings Other Participating Interests | | | | 1 120 217 | 1 086 316 | | | |
Bank Overdrafts | | | | 365 308 | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | | | | -27 300 | -27 300 | | | |
Cost Sales | | | | 2 686 987 | 2 346 284 | | | |
Creditors Due After One Year | 34 999 | 6 957 | 44 749 | 34 984 | 50 534 | | | |
Creditors Due Within One Year | 1 713 360 | 2 042 279 | 1 529 997 | 1 412 369 | 1 268 953 | | | |
Depreciation Tangible Fixed Assets Expense | | | | 106 897 | 112 822 | | | |
Gross Profit Loss | | | | 3 753 833 | 4 046 674 | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | | | -11 234 | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 146 667 | 220 000 | 293 333 | 366 666 | 439 999 | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 73 333 | 73 333 | 73 333 | 73 333 | | | |
Intangible Fixed Assets Cost Or Valuation | 1 100 000 | 1 100 000 | 1 100 000 | 1 100 000 | 1 100 000 | | | |
Interest Payable Similar Charges | | | | 12 799 | 26 093 | | | |
Net Assets Liability Excluding Pension Asset Liability | | | | 2 486 568 | 3 043 324 | | | |
Number Shares Allotted | | 2 | 2 | 2 | 2 | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | | 34 984 | 50 534 | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | | | 92 942 | 83 792 | | | |
Operating Profit Loss | | | | 563 918 | 743 985 | | | |
Other Creditors Due Within One Year | | | | 50 858 | 258 692 | | | |
Other Interest Receivable | | | | 101 | 24 | | | |
Other Interest Receivable Similar Income | | | | 101 | 24 | | | |
Other Operating Leases Expiring After Five Years | | | | -27 300 | | | | |
Other Operating Leases Expiring Between Two Five Years | | | | | -27 300 | | | |
Other Taxation Social Security Within One Year | | | | 181 768 | 236 999 | | | |
Pensions Costs Defined Contribution Schemes | | | | | 4 657 | | | |
Percentage Subsidiary Held | | 100 | 100 | 100 | 100 | | | |
Profit Loss For Period | | | | 437 922 | 556 756 | | | |
Profit Loss On Ordinary Activities Before Tax | | | | 551 220 | 717 916 | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 2 | 2 | 2 | | | |
Tangible Fixed Assets Additions | | | | 133 737 | 163 808 | | | |
Tangible Fixed Assets Cost Or Valuation | | | 621 453 | 700 268 | 864 076 | | | |
Tangible Fixed Assets Depreciation | | | 264 677 | 330 517 | 443 339 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | 107 402 | 112 822 | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 41 562 | | | | |
Tangible Fixed Assets Disposals | | | | 54 922 | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | | 113 298 | 161 160 | | | |
Total U K Foreign Current Tax After Adjustments Relief | | | | 113 298 | 161 160 | | | |
Trade Creditors Within One Year | | | | 721 493 | 689 470 | | | |
Turnover Gross Operating Revenue | | | | 6 440 820 | 6 392 958 | | | |
U K Current Corporation Tax On Income For Period | | | | 124 203 | 161 160 | | | |