Profit & Loss |
Date of Accounts |
2017-06-30 | 2018-03-31 | 2018-06-30 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 567 | 1 850 | 1 088 |
Current Assets | 2 514 | 3 996 | 3 008 |
Debtors | 1 120 | 1 484 | 1 190 |
Net Assets Liabilities | -8 329 | -4 846 | -5 002 |
Other Debtors | 847 | 1 302 | 1 023 |
Property Plant Equipment | 180 | 91 | 85 |
Total Inventories | 827 | 662 | 730 |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | 11 | 99 | 146 |
Accumulated Depreciation Impairment Property Plant Equipment | 667 | 794 | 800 |
Additions Other Than Through Business Combinations Intangible Assets | | 339 | 48 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 38 | |
Administrative Expenses | 10 286 | 3 764 | 1 101 |
Amortisation Expense Intangible Assets | 11 | 88 | 47 |
Amounts Owed To Related Parties | 5 448 | | |
Applicable Tax Rate | 20 | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | 1 595 | 567 | 1 850 |
Cost Sales | 31 789 | 10 664 | 3 501 |
Creditors | 11 165 | 5 652 | 6 152 |
Current Tax For Period | -72 | | |
Depreciation Amortisation Expense | 245 | 215 | 53 |
Depreciation Expense Property Plant Equipment | 234 | 127 | 6 |
Financial Assets | 847 | 1 302 | 1 023 |
Financial Liabilities | -10 166 | -8 457 | -7 986 |
Finished Goods Goods For Resale | 827 | 662 | 730 |
Fixed Assets | 322 | 484 | 479 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 2 875 | -4 250 | 500 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 329 | 1 522 | 1 442 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -2 389 | 4 993 | 1 157 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 551 | 514 | -271 |
Gain Loss In Cash Flows From Change In Inventories | -1 224 | -165 | 68 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | 4 | -60 | -23 |
Gross Profit Loss | 6 293 | 2 346 | 942 |
Income Taxes Paid Refund Classified As Operating Activities | -107 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -1 028 | 1 283 | -762 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | -4 | 60 | 23 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 90 | |
Increase From Amortisation Charge For Year Intangible Assets | | 88 | 47 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 127 | 6 |
Intangible Assets | 142 | 393 | 394 |
Intangible Assets Gross Cost | 153 | 492 | 540 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 39 | | |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | 710 | 125 | |
Interest Paid Classified As Financing Activities | -609 | -125 | -2 |
Interest Paid Classified As Operating Activities | 749 | 125 | 2 |
Interest Payable Similar Charges Finance Costs | 749 | 125 | 2 |
Interest Received Classified As Investing Activities | 5 | 5 | |
Interest Received Classified As Operating Activities | 5 | 5 | |
Net Cash Flows From Used In Financing Activities | 993 | 1 529 | 318 |
Net Cash Flows From Used In Investing Activities | -162 | -372 | -48 |
Net Cash Flows From Used In Operating Activities | -1 859 | 126 | -1 032 |
Net Cash Generated From Operations | -1 966 | 126 | |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | -5 028 | 5 468 | -78 |
Net Current Assets Liabilities | -8 651 | 322 | 671 |
Operating Profit Loss | -3 781 | 5 193 | -154 |
Other Creditors | 558 | 567 | 229 |
Other Finance Costs | | | 2 |
Other Interest Receivable Similar Income Finance Income | 5 | 5 | |
Other Operating Income Format1 | 212 | 6 540 | |
Other Payables Accrued Expenses | 626 | 869 | 503 |
Other Remaining Borrowings | 2 750 | 5 652 | 6 152 |
Other Remaining Operating Income | 212 | 6 608 | |
Pension Costs Defined Contribution Plan | 24 | 7 | 6 |
Prepayments | 183 | 111 | 91 |
Profit Loss | -4 453 | 4 983 | -156 |
Profit Loss On Ordinary Activities Before Tax | -4 525 | 5 073 | -156 |
Property Plant Equipment Gross Cost | 847 | 885 | |
Purchase Intangible Assets | -151 | -339 | -48 |
Purchase Property Plant Equipment | -16 | -38 | |
Revenue From Sale Goods | 38 082 | 13 010 | 4 443 |
Selling Average Number Employees | 82 | 52 | 52 |
Social Security Costs | 521 | 168 | 54 |
Staff Costs Employee Benefits Expense | 5 298 | 1 875 | 554 |
Taxation Social Security Payable | 944 | 618 | 280 |
Tax Decrease From Utilisation Tax Losses | | 260 | 30 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | -1 256 | |
Tax Expense Credit Applicable Tax Rate | -897 | 964 | -30 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -72 | -13 | -1 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 37 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 70 | 6 | 1 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 790 | 260 | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | 39 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -72 | 90 | |
Total Assets Less Current Liabilities | -8 329 | 806 | 1 150 |
Total Borrowings | 2 750 | 5 652 | 6 152 |
Total Operating Lease Payments | 520 | 271 | 99 |
Trade Creditors Trade Payables | 894 | 1 620 | 1 325 |
Transfers From To Share Premium Increase Decrease In Equity | 1 500 | -1 500 | |
Turnover Revenue | 38 082 | 13 010 | 4 443 |
Unpaid Contributions To Pension Schemes | -55 | | |
Wages Salaries | 4 753 | 1 700 | 494 |
Company Contributions To Money Purchase Plans Directors | 1 | | |
Director Remuneration | 408 | 179 | 64 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 1 | 1 |