Profit & Loss |
Date of Accounts |
2013-09-30 | 2014-09-30 | 2015-09-30 | 2016-09-30 |
Currency |
| | | |
Net Worth | 2 467 654 | 2 447 007 | | |
|
Balance Sheet |
Cash Bank On Hand | | | 512 707 | 900 020 |
Debtors | 2 185 731 | 863 199 | 774 607 | 483 878 |
Other Debtors | 1 777 069 | 126 155 | 51 748 | 152 535 |
Property Plant Equipment | | | 958 986 | 608 000 |
Total Inventories | | | 29 171 | 41 072 |
Cash Bank In Hand | 402 362 | 4 216 836 | | |
Current Assets | 2 667 610 | 5 102 512 | | |
Stocks Inventory | 79 517 | 22 477 | | |
Tangible Fixed Assets | 2 340 037 | 1 181 769 | | |
Trade Debtors | 23 392 | 303 598 | | |
|
Capital & Reserves |
Called Up Share Capital | 101 | 101 | | |
Profit Loss Account Reserve | 2 467 553 | 2 446 906 | | |
Shareholder Funds | 2 467 654 | 2 447 007 | | |
|
Other Financial Data |
Audit Fees Expenses | | | 21 000 | 22 500 |
Accrued Liabilities Deferred Income | | | 59 750 | 24 801 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 003 999 | 1 168 362 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 13 218 |
Administrative Expenses | 2 428 464 | 2 681 929 | 1 717 436 | 1 567 267 |
Average Number Employees During Period | | | 20 | 16 |
Bank Borrowings Overdrafts | 700 000 | 1 498 816 | 2 163 095 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 301 121 | 195 121 |
Corporation Tax Payable | | | 222 632 | 170 769 |
Cost Sales | 9 724 673 | 8 947 534 | 7 671 394 | 4 930 265 |
Creditors | | | 2 599 071 | 226 789 |
Current Tax For Period | | | 154 623 | 170 769 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | 34 424 | -37 600 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 34 424 | -37 600 |
Depreciation Expense Property Plant Equipment | | | 128 179 | 112 181 |
Dividends Paid | | | 80 000 | |
Dividends Paid Classified As Financing Activities | | | -80 000 | |
Finance Lease Liabilities Present Value Total | | | 435 976 | 226 789 |
Finance Lease Payments Owing Minimum Gross | | | 606 773 | 371 238 |
Finished Goods Goods For Resale | 79 517 | 22 477 | 29 171 | 41 072 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 3 861 | -2 238 |
Gain Loss On Disposals Property Plant Equipment | | | 46 981 | 11 192 |
Gross Profit Loss | 2 972 781 | 2 861 578 | 2 494 351 | 2 302 089 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -222 632 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 293 396 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 245 827 | 25 467 |
Interest Payable Similar Charges Finance Costs | | | 143 014 | 138 814 |
Net Cash Flows From Used In Operating Activities | | | 4 453 562 | -542 195 |
Net Cash Generated From Operations | | | 4 310 548 | -903 641 |
Net Interest Paid Received Classified As Operating Activities | | | -143 014 | -138 814 |
Operating Profit Loss | 544 317 | 197 293 | 781 425 | 757 337 |
Other Creditors | | | 99 525 | 2 578 993 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 129 033 |
Other Disposals Property Plant Equipment | | | | 199 841 |
Other Operating Income Format1 | | | 4 510 | 22 515 |
Other Remaining Borrowings | | | 2 163 095 | |
Other Taxation Social Security Payable | | | 503 441 | 526 080 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -63 986 | -235 535 |
Prepayments Accrued Income | | | 63 875 | 102 107 |
Proceeds From Borrowings Classified As Financing Activities | | | | -2 800 000 |
Proceeds From Sales Property Plant Equipment | | | -149 392 | -82 000 |
Profit Loss | | | 449 364 | 485 354 |
Profit Loss On Ordinary Activities Before Tax | 491 249 | 192 780 | 638 411 | 618 523 |
Property Plant Equipment Gross Cost | | | 1 962 985 | 1 776 362 |
Purchase Property Plant Equipment | | | -214 102 | -13 218 |
Repayments Borrowings Classified As Financing Activities | | | 958 129 | |
Social Security Costs | 20 905 | 23 836 | 36 848 | 43 655 |
Staff Costs Employee Benefits Expense | | | 454 117 | 539 734 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 85 500 | 47 900 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -1 457 | 37 832 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 33 933 | 11 470 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 189 047 | 133 169 |
Trade Creditors Trade Payables | | | 310 025 | 275 245 |
Trade Debtors Trade Receivables | | | 750 159 | 367 517 |
Turnover Revenue | | | 10 165 745 | 7 232 354 |
Wages Salaries | 240 742 | 301 995 | 417 269 | 496 079 |
Total Fees To Auditors | 5 500 | | | |
Company Contributions To Money Purchase Schemes Directors | 621 240 | | | |
Director Remuneration Benefits Including Payments To Third Parties | 15 120 | 16 869 | | |
Accruals Deferred Income Within One Year | 28 000 | 428 667 | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | | 3 597 | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 1 151 005 | 2 360 253 | | |
Corporation Tax Due Within One Year | 150 289 | 68 009 | | |
Creditors Due After One Year | 951 716 | 2 008 564 | | |
Creditors Due Within One Year | 1 579 022 | 1 777 634 | | |
Depreciation Tangible Fixed Assets Expense | 178 021 | 396 118 | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 9 255 | 51 076 | | |
Expenses Not Deductible For Tax Purposes | 55 922 | 81 330 | | |
Gain Loss From Disposal Tangible Fixed Assets | 100 310 | -91 356 | | |
Increase Decrease In Net Cash For Period | 1 022 701 | 3 814 474 | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | 3 597 | | |
Interest Payable Similar Charges | 53 068 | 61 124 | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -177 650 | -172 237 | | |
Loans From Directors | | 40 941 | | |
Net Assets Liability Excluding Pension Asset Liability | 2 467 654 | 2 447 007 | | |
Net Current Assets Liabilities | 1 088 588 | 3 324 878 | | |
Net Debt Funds | 644 176 | 1 716 077 | | |
Net Increase Decrease In Shareholders Funds | -19 294 | -20 647 | | |
Number Shares Allotted | | 1 | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 251 716 | 509 748 | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 94 822 | 161 011 | | |
Obligations Under Finance Leases Hire Purchase Contracts Between One To Two Years | -700 000 | -347 743 | | |
Obligations Under Finance Leases Hire Purchase Contracts Between Two To Five Years | | -1 151 073 | | |
Other Creditors Due Within One Year | 535 564 | 363 159 | | |
Other Interest Receivable | | 56 611 | | |
Other Interest Receivable Similar Income | | 56 611 | | |
Other Operating Income | | 17 644 | | |
Other Taxation Social Security Within One Year | 654 916 | 489 003 | | |
Par Value Share | | 1 | | |
Pension Costs | 621 240 | 460 000 | | |
Pensions Costs Defined Contribution Schemes | 621 240 | 460 000 | | |
Prepayments Accrued Income Current Asset | 385 270 | 433 446 | | |
Profit Loss For Period | 331 705 | 79 353 | | |
Provisions Charged Credited To Profit Loss Account During Period | | 41 821 | | |
Provisions For Liabilities Charges | 9 255 | 51 076 | | |
Secured Debts | | -331 184 | | |
Share Capital Allotted Called Up Paid | 1 | 1 | | |
Short-term Borrowing Charges Including Bank Interest | 12 216 | 16 092 | | |
Staff Costs | 882 887 | 785 831 | | |
Tangible Fixed Assets Additions | | 821 244 | | |
Tangible Fixed Assets Cost Or Valuation | 2 839 031 | 1 930 918 | | |
Tangible Fixed Assets Depreciation | 498 994 | 749 149 | | |
Tangible Fixed Assets Depreciation Charged In Period | -69 881 | 396 118 | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 145 963 | | |
Tangible Fixed Assets Depreciation Increase Decrease From Exchange Adjustments | | -50 672 | | |
Tangible Fixed Assets Disposals | | 1 729 357 | | |
Tangible Fixed Assets Increase Decrease From Exchange Adjustments | | -254 930 | | |
Taxation Expense Credit | 150 289 | 153 886 | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -117 900 | -42 412 | | |
Tax On Profit Or Loss On Ordinary Activities | 159 544 | 113 427 | | |
Total Assets Less Current Liabilities | 3 428 625 | 4 506 647 | | |
Total Dividend Payment | 351 000 | 100 000 | | |
Total U K Foreign Current Tax After Adjustments Relief | 150 289 | 71 606 | | |
Trade Creditors Within One Year | 115 431 | 226 844 | | |
Turnover Gross Operating Revenue | 12 697 454 | 11 809 112 | | |
U K Current Corporation Tax | -150 289 | -71 606 | | |
U K Current Corporation Tax On Income For Period | 150 289 | 68 009 | | |