Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 125 911 | 36 213 | -29 827 | -34 020 | 10 219 | 1 125 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 1 253 | 216 | 4 139 | 3 882 | | 4 012 | 1 278 | |
Current Assets | 752 472 | 547 211 | 463 473 | 281 392 | 615 176 | 594 236 | 655 707 | 845 569 | 676 617 | 396 798 | 343 692 | 340 713 | 51 868 |
Debtors | 751 178 | 546 412 | 463 473 | 281 392 | 614 668 | 592 983 | 655 491 | 841 430 | 672 735 | 396 798 | 339 680 | 351 425 | 51 868 |
Net Assets Liabilities | | | | | | 1 125 | 1 157 | 44 722 | 9 274 | -55 852 | -99 463 | -131 261 | -206 277 |
Other Debtors | | | | | | 13 229 | | | | | 30 460 | 92 515 | |
Property Plant Equipment | | | | | | 18 447 | 24 144 | 22 024 | 8 706 | 3 209 | 104 | 1 484 | 731 |
Cash Bank In Hand | 1 294 | 799 | | | 508 | 1 253 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 125 911 | 36 213 | -29 827 | -34 020 | 10 219 | 1 125 | | | | | | | |
Tangible Fixed Assets | 24 306 | 24 549 | 21 477 | 13 401 | 1 972 | 18 447 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 3 | 3 | 3 | 3 | 3 | 3 | | | | | | | |
Profit Loss Account Reserve | 125 908 | 36 210 | -29 830 | -34 023 | 10 216 | 1 122 | | | | | | | |
Shareholder Funds | 125 911 | 36 213 | -29 827 | -34 020 | 10 219 | 1 125 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | 38 271 | 66 679 | 59 389 | 39 746 | 40 306 | 24 372 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 9 517 | 15 915 | 24 941 | 21 590 | 27 087 | 28 528 | 16 851 | 7 747 |
Administrative Expenses | 333 258 | | | | | | | | | | 258 468 | 261 801 | |
Average Number Employees During Period | | | | | | | 12 | 7 | 6 | 6 | 5 | 5 | 5 |
Bank Borrowings Overdrafts | | | | | | 26 861 | 28 069 | 28 831 | 28 831 | 22 143 | 1 241 | 33 972 | 30 290 |
Cost Sales | 3 466 004 | | | | | | | | | | 1 146 543 | 1 170 306 | |
Creditors | | | | | | 115 363 | 109 433 | 92 479 | 75 842 | 73 007 | 108 850 | 408 992 | 290 910 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 8 760 | | 1 527 | 12 095 | 9 835 |
Disposals Property Plant Equipment | | | | | | | | | 17 260 | | 1 664 | 12 513 | 9 857 |
Finance Lease Liabilities Present Value Total | | | | | | | 8 709 | 6 552 | 4 395 | 2 237 | 80 | | |
Fixed Assets | 24 307 | 24 550 | 21 478 | 13 402 | 1 972 | 18 447 | 24 144 | 22 024 | 8 706 | 3 209 | 104 | 1 484 | 731 |
Gross Profit Loss | 559 167 | | | | | | | | | | 262 474 | 227 506 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 6 398 | 9 026 | 5 409 | | 2 968 | 836 | 731 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 3 331 | 6 506 | |
Net Current Assets Liabilities | 128 604 | 25 249 | -34 300 | -36 658 | 137 185 | 98 041 | 86 446 | 115 177 | 76 410 | 13 946 | 9 283 | -56 289 | -188 708 |
Operating Profit Loss | 225 909 | | | | | | | | | | 95 506 | -34 295 | |
Other Creditors | | | | | | 348 429 | 395 137 | 602 723 | 479 139 | 260 009 | 158 873 | 250 479 | 70 831 |
Other Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | -418 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 1 283 | 1 544 | |
Other Operating Income Format1 | | | | | | | | | | | 91 500 | | |
Prepayments Accrued Income | | | | | | 44 528 | 85 355 | 56 554 | 32 683 | 41 360 | 37 656 | 11 990 | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | | | | | | | | | | 11 990 | 50 334 |
Profit Loss | | | | | | | 44 935 | 181 335 | | | 75 689 | -31 798 | |
Profit Loss On Ordinary Activities Before Tax | 224 909 | | | | | | | | | | 93 458 | -39 257 | |
Property Plant Equipment Gross Cost | | | | | | 27 964 | 40 059 | 46 965 | 30 296 | 30 296 | 28 632 | 18 335 | 8 478 |
Taxation Social Security Payable | | | | | | | | | | | 110 682 | 111 883 | 123 924 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 17 769 | -7 459 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 12 095 | 6 906 | 591 | | | 2 216 | |
Total Assets Less Current Liabilities | 152 911 | 49 799 | -12 822 | -23 256 | 139 157 | 116 488 | 110 590 | 137 201 | 85 116 | 17 155 | 9 387 | -54 805 | -187 977 |
Trade Creditors Trade Payables | | | | | | | | | | 5 565 | 8 070 | 12 658 | 65 865 |
Trade Debtors Trade Receivables | | | | | | 500 399 | 461 054 | 682 527 | 525 141 | 209 507 | 164 592 | 246 920 | 51 868 |
Turnover Revenue | | | | | | | | | | | 1 399 017 | 1 397 812 | |
Amount Specific Advance Or Credit Directors | | | | | | | | | 110 554 | 140 955 | 76 826 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | | 95 933 | 87 954 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | | 65 532 | 152 083 | | |
Accruals Deferred Income Within One Year | 18 226 | 13 396 | | | | | | | | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 16 500 | 16 500 | 16 500 | | 16 500 | | | |
Amortisation Intangible Assets Expense | 3 300 | | | | | | | | | | | | |
Bank Borrowings | | | | | | 128 793 | 114 758 | 100 342 | 85 862 | | | | |
Corporation Tax Due Within One Year | 57 978 | 69 956 | | | | | | | | | | | |
Corporation Tax Payable | | | | | | 73 655 | 62 656 | 41 672 | 56 377 | 16 812 | 61 884 | | |
Creditors Due After One Year | 27 000 | 13 586 | 17 005 | 10 764 | 128 938 | 115 363 | | | | | | | |
Creditors Due Within One Year | 623 868 | 521 962 | 497 773 | 318 050 | 477 991 | 496 195 | | | | | | | |
Debtors Due Within One Year | 751 178 | 546 412 | | | | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 1 280 | 1 764 | | | | | | | | | | | |
Dividends Paid | | | | | | | 45 000 | 137 770 | | | | | |
Gain Loss From Disposal Fixed Assets | -1 054 | | | | | | | | | | | | |
Intangible Assets Gross Cost | | | | | | 16 500 | 16 500 | 16 500 | | 16 500 | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 16 500 | 16 500 | 16 500 | 16 500 | 16 500 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 16 500 | 16 500 | 16 500 | 16 500 | 16 500 | | | | | | | | |
Interest Payable Similar Charges | 2 710 | | | | | | | | | | | | |
Investments Fixed Assets | 1 | 1 | 1 | 1 | | | | | | | | | |
Nominal Value Shares Issued Specific Share Issue | | | | | | | 1 | | | | | | |
Number Shares Allotted | | 1 | 1 | 1 | 1 | 1 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | 5 | 5 | 5 | | 5 | | |
Number Shares Issued Specific Share Issue | | | | | | | 5 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 27 000 | 13 586 | | | | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 11 426 | 21 252 | | | | | | | | | | | |
Other Creditors Due Within One Year | 342 586 | 368 146 | | | | | | | | | | | |
Other Interest Receivable Similar Income | 1 710 | | | | | | | | | | | | |
Other Taxation Social Security Payable | | | | | | 22 410 | 28 598 | 10 036 | 8 373 | 35 860 | 48 798 | | |
Other Taxation Social Security Within One Year | 193 405 | 49 212 | | | | | | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | | 1 | | |
Profit Loss For Period | 167 555 | | | | | | | | | | | | |
Secured Debts | | 34 838 | 23 275 | 17 034 | 142 224 | 128 793 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | 1 | 1 | 1 | | | | | | | |
Tangible Fixed Assets Additions | | 14 440 | 18 820 | | 1 976 | 17 336 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 68 097 | 65 262 | 43 159 | 41 163 | 10 628 | 27 964 | | | | | | | |
Tangible Fixed Assets Depreciation | 43 791 | 40 713 | 21 682 | 27 762 | 8 656 | 9 517 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 13 140 | 15 917 | | 2 745 | 861 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 17 607 | 34 948 | | 21 851 | | | | | | | | |
Tangible Fixed Assets Disposals | | 17 607 | 40 923 | | 32 511 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 57 354 | | | | | | | | | | | | |
Total Dividend Payment | 97 985 | 127 553 | | | | | | | | | | | |
Turnover Gross Operating Revenue | 4 025 171 | | | | | | | | | | | | |
U K Current Corporation Tax | 58 000 | | | | | | | | | | | | |
Corporation Tax Recoverable | | | | | | | | | | | 24 968 | | |
Deferred Tax Assets | | | | | | | | | | 4 976 | 5 178 | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 15 430 | 12 270 | | | | | | | | | | | |