Profit & Loss |
Date of Accounts |
2014-08-31 | 2015-08-31 | 2016-08-31 | 2017-08-31 | 2019-02-28 | 2020-02-28 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | | | | | | | |
Net Worth | 1 296 817 | 1 542 966 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 246 072 | 159 696 | 309 767 | 3 101 | 3 111 | 366 050 | 446 268 |
Current Assets | 2 335 859 | 2 390 674 | 2 277 570 | 3 636 226 | 3 037 911 | 1 992 815 | 1 717 077 | 2 199 905 | 1 119 574 |
Debtors | 1 825 961 | 2 142 884 | 2 031 498 | 3 476 530 | 2 728 144 | 1 989 714 | 1 713 966 | 1 833 855 | 673 306 |
Net Assets Liabilities | | | 965 985 | 1 045 031 | 709 288 | 316 375 | -571 936 | 5 730 | 643 561 |
Other Debtors | | | 85 480 | 139 142 | 467 173 | 352 201 | 715 418 | 451 704 | 150 153 |
Property Plant Equipment | | | 132 947 | 112 736 | 79 683 | 69 647 | 47 231 | 29 045 | 14 030 |
Cash Bank In Hand | 509 898 | 247 790 | | | | | | | |
Intangible Fixed Assets | 2 025 000 | 1 890 000 | | | | | | | |
Tangible Fixed Assets | 221 407 | 184 372 | | | | | | | |
Trade Debtors | 1 772 487 | 2 119 336 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 80 000 | 80 000 | | | | | | | |
Profit Loss Account Reserve | 1 216 817 | 1 462 966 | | | | | | | |
Shareholder Funds | 1 296 817 | 1 542 966 | | | | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | 1 188 000 | 1 566 000 | 2 133 000 | 2 511 000 | 2 700 000 | 2 700 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 346 633 | 394 894 | 458 387 | 491 933 | 519 546 | 532 593 | 537 395 |
Average Number Employees During Period | | | | | | 35 | 26 | 28 | 22 |
Bank Borrowings Overdrafts | 354 497 | 515 526 | 255 261 | 249 274 | 1 143 215 | 250 227 | 43 689 | 34 022 | 24 070 |
Corporation Tax Payable | | | 77 901 | 198 079 | 68 019 | 68 232 | | | |
Corporation Tax Recoverable | | | | | | | 326 197 | 168 166 | 168 165 |
Creditors | | | 255 261 | 249 274 | 2 963 440 | 1 922 587 | 43 689 | 34 022 | 24 070 |
Dividends Paid | | | 514 815 | 373 688 | | | | | |
Dividends Paid On Shares | | | | 1 134 000 | 567 000 | 189 000 | | | |
Fixed Assets | 2 246 407 | 2 074 372 | | 1 246 736 | 646 683 | 258 647 | 47 231 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 130 866 | 348 848 | 302 286 | 197 654 | 161 740 | 120 991 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 378 000 | 567 000 | 378 000 | 189 000 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 48 261 | 63 493 | 33 546 | 27 613 | 16 477 | 16 010 |
Intangible Assets | | | 1 512 000 | 1 134 000 | 567 000 | 189 000 | | | |
Intangible Assets Gross Cost | | | 2 700 000 | 2 700 000 | 2 700 000 | 2 700 000 | 2 700 000 | 2 700 000 | |
Net Current Assets Liabilities | -552 505 | 19 116 | -398 651 | 67 790 | 74 471 | 70 228 | -567 108 | 15 767 | 656 267 |
Number Shares Issued Fully Paid | | | | 20 000 | | | | | |
Other Creditors | | | 520 580 | 326 087 | 99 589 | 161 934 | 1 328 244 | 1 428 462 | 14 732 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 3 430 | 11 208 |
Other Disposals Property Plant Equipment | | | | | | | | 5 880 | 11 208 |
Other Taxation Social Security Payable | | | 126 205 | 88 291 | 30 178 | 20 144 | 213 937 | 153 543 | 257 679 |
Par Value Share | | 1 | | 1 | | | | | |
Prepayments Accrued Income | | | | | | 35 653 | 93 865 | 102 311 | 94 885 |
Profit Loss | | | -62 166 | 452 734 | | | | | |
Property Plant Equipment Gross Cost | | | 479 581 | 507 630 | 538 070 | 561 580 | 566 777 | 561 638 | 551 425 |
Provisions For Liabilities Balance Sheet Subtotal | | | 25 050 | 20 221 | 11 866 | 12 500 | 8 370 | 5 060 | 2 666 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 28 049 | 30 440 | 23 510 | 5 197 | 741 | 995 |
Total Assets Less Current Liabilities | 1 693 902 | 2 093 488 | 1 246 296 | 1 314 526 | 721 154 | 328 875 | -519 877 | 44 812 | 670 297 |
Trade Creditors Trade Payables | | | 804 435 | 1 853 140 | 1 622 439 | 1 422 050 | 629 493 | 592 467 | 180 984 |
Trade Debtors Trade Receivables | | | 1 946 018 | 3 337 388 | 2 260 971 | 1 637 513 | 578 486 | 1 111 674 | 260 103 |
Total Fees To Auditors | 8 500 | 8 500 | | | | | | | |
Director Remuneration Benefits Including Payments To Third Parties | 68 457 | 86 581 | | | | | | | |
Accruals Deferred Income Within One Year | 461 627 | 258 187 | | | | | | | |
Administrative Expenses | 1 852 361 | 1 946 455 | | | | | | | |
Amortisation Intangible Assets Expense | 135 000 | 135 000 | | | | | | | |
Bank Overdrafts | 856 732 | 897 180 | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 451 722 | 163 585 | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | -32 250 | -40 000 | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | -6 034 | -11 551 | | | | | | | |
Corporation Tax Due Within One Year | 117 141 | 189 340 | | | | | | | |
Cost Sales | 1 161 381 | 1 371 550 | | | | | | | |
Creditors Due After One Year | 354 497 | 515 526 | | | | | | | |
Creditors Due Within One Year | 2 888 364 | 2 371 558 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 69 095 | 87 704 | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 42 588 | 34 996 | | | | | | | |
Expenses Not Deductible For Tax Purposes | 6 500 | 4 795 | | | | | | | |
Gross Profit Loss | 2 371 826 | 2 769 411 | | | | | | | |
Increase Decrease In Net Cash For Period | 73 093 | 140 326 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 675 000 | 810 000 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 135 000 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 2 700 000 | | | | | | | |
Interest Payable Similar Charges | 72 227 | 72 644 | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 1 770 | 1 026 | | | | | | | |
Land Buildings Operating Leases Expiring After Five Years | -26 000 | -40 000 | | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | -6 250 | | | | | | | | |
Loans From Directors | 335 056 | 248 743 | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 1 296 817 | 1 542 966 | | | | | | | |
Net Debt Funds | 1 001 331 | 1 164 916 | | | | | | | |
Net Increase Decrease In Shareholders Funds | 28 126 | 246 149 | | | | | | | |
Number Shares Allotted | | 20 000 | | | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between One To Two Years | -77 000 | -239 230 | | | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between Two To Five Years | -277 497 | -276 296 | | | | | | | |
Operating Profit Loss | 519 465 | 822 956 | | | | | | | |
Other Creditors Due Within One Year | 504 173 | 144 185 | | | | | | | |
Other Interest Receivable | 11 362 | 6 489 | | | | | | | |
Other Interest Receivable Similar Income | 13 132 | 7 515 | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | -4 450 | -7 101 | | | | | | | |
Other Operating Leases Expiring Within One Year | -1 584 | -4 450 | | | | | | | |
Other Taxation Social Security Within One Year | 143 869 | 112 727 | | | | | | | |
Pension Costs | 16 813 | 38 660 | | | | | | | |
Pensions Costs Defined Contribution Schemes | 16 813 | 38 660 | | | | | | | |
Prepayments Accrued Income Current Asset | 53 474 | 23 548 | | | | | | | |
Profit Loss For Period | 326 556 | 576 079 | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 460 370 | 757 827 | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | -7 592 | | | | | | | |
Provisions For Liabilities Charges | 42 588 | 34 996 | | | | | | | |
Share Capital Allotted Called Up Paid | 20 000 | 20 000 | | | | | | | |
Short-term Borrowing Charges Including Bank Interest | 12 201 | 46 281 | | | | | | | |
Social Security Costs | 121 615 | 105 692 | | | | | | | |
Staff Costs | 1 438 440 | 1 459 512 | | | | | | | |
Tangible Fixed Assets Additions | | 57 819 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 403 683 | 454 352 | | | | | | | |
Tangible Fixed Assets Depreciation | 182 276 | 269 980 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 87 704 | | | | | | | |
Tangible Fixed Assets Disposals | | 7 150 | | | | | | | |
Taxation Expense Credit | 60 488 | 117 141 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -97 552 | -155 961 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 133 814 | 181 748 | | | | | | | |
Total Dividend Payment | 298 430 | 329 930 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 117 141 | 189 340 | | | | | | | |
Trade Creditors Within One Year | 469 766 | 521 196 | | | | | | | |
Turnover Gross Operating Revenue | 3 533 207 | 4 140 961 | | | | | | | |
U K Current Corporation Tax | -117 141 | -189 340 | | | | | | | |
U K Current Corporation Tax On Income For Period | 117 141 | 189 340 | | | | | | | |
Wages Salaries | 1 300 012 | 1 315 160 | | | | | | | |