Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2021-09-30 | 2022-09-30 |
Currency |
GBP | GBP | GBP | GBP |
Net Worth | 128 435 | 100 490 | | |
|
Balance Sheet |
Cash Bank On Hand | | | 16 590 | 61 436 |
Current Assets | 438 588 | 539 954 | 1 819 674 | 1 545 586 |
Debtors | 269 569 | 261 520 | 1 803 084 | 1 484 150 |
Net Assets Liabilities | | | 1 536 622 | 1 536 622 |
Cash Bank In Hand | 94 019 | 108 934 | | |
Intangible Fixed Assets | 22 209 | 19 742 | | |
Net Assets Liabilities Including Pension Asset Liability | 128 435 | 100 490 | | |
Stocks Inventory | 75 000 | 169 500 | | |
Tangible Fixed Assets | 7 706 | 29 736 | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | | |
Profit Loss Account Reserve | 127 435 | 99 490 | | |
Shareholder Funds | 128 435 | 100 490 | | |
|
Other Financial Data |
Total Fixed Assets Additions | | 31 942 | | |
Total Fixed Assets Cost Or Valuation | 34 952 | 66 894 | | |
Total Fixed Assets Depreciation | 5 037 | 17 416 | | |
Total Fixed Assets Depreciation Charge In Period | | 12 379 | | |
Accrued Liabilities Deferred Income | | | 492 938 | 760 913 |
Accumulated Amortisation Impairment Intangible Assets | | | 141 946 | 181 103 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 87 908 | 122 351 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 247 364 |
Administrative Expenses | | | 6 013 872 | 4 351 042 |
Average Number Employees During Period | | | 2 | 2 |
Bank Borrowings | | | 2 033 252 | 1 925 130 |
Bank Borrowings Overdrafts | | | 976 293 | 846 820 |
Comprehensive Income Expense | | | 2 473 419 | 285 007 |
Corporation Tax Payable | | | 542 928 | 80 175 |
Cost Sales | | | 31 418 813 | 10 113 691 |
Creditors | | | 9 154 | 9 154 |
Current Tax For Period | | | 534 431 | 17 088 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 119 700 | 37 200 |
Distribution Costs | | | 213 972 | 288 206 |
Dividends Paid Classified As Financing Activities | | | -43 000 | |
Dividends Paid To Non-controlling Interests Classified As Financing Activities | | | -315 223 | -216 397 |
Finance Lease Liabilities Present Value Total | | | 126 934 | 190 176 |
Finance Lease Payments Owing Minimum Gross | | | 131 288 | 97 595 |
Finished Goods Goods For Resale | | | 4 244 938 | 3 947 179 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | -30 000 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 72 036 | |
Future Finance Charges On Finance Leases | | | 24 899 | 17 033 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | | | 80 320 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 735 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 39 157 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 43 219 |
Intangible Assets | | | 58 842 | 19 685 |
Intangible Assets Gross Cost | | | 200 788 | |
Interest Income On Bank Deposits | | | 3 377 | 425 |
Interest Paid Classified As Operating Activities | | | -49 867 | |
Interest Payable Similar Charges Finance Costs | | | 49 867 | 100 387 |
Interest Received Classified As Investing Activities | | | -3 377 | |
Investments Fixed Assets | | | 190 | 190 |
Investments In Subsidiaries | | | 190 | 190 |
Other Creditors | | | 266 525 | 308 058 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 8 776 |
Other Disposals Property Plant Equipment | | | | 7 695 |
Other Interest Receivable Similar Income Finance Income | | | 3 377 | 425 |
Other Remaining Borrowings | | | 274 088 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 59 618 | 58 077 |
Prepayments Accrued Income | | | 542 016 | 251 507 |
Profit Loss | | | 24 419 | 204 687 |
Property Plant Equipment Gross Cost | | | 134 816 | 374 485 |
Staff Costs Employee Benefits Expense | | | 4 344 811 | 2 769 366 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 133 228 | 190 900 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 72 745 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 654 131 | 25 023 |
Total Borrowings | | | 976 293 | 846 820 |
Total Current Tax Expense Credit | | | 534 431 | 17 823 |
Total Deferred Tax Expense Credit | | | 119 700 | 7 200 |
Trade Creditors Trade Payables | | | 1 598 427 | 2 261 037 |
Trade Debtors Trade Receivables | | | 1 772 415 | 2 438 814 |
Wages Salaries | | | 3 937 107 | 2 489 483 |
Creditors Due After One Year Total Noncurrent Liabilities | 0 | 271 142 | | |
Creditors Due Within One Year Total Current Liabilities | 340 068 | 217 800 | | |
Fixed Assets | 29 915 | 49 478 | | |
Intangible Fixed Assets Additions | 24 677 | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 2 468 | 4 935 | | |
Intangible Fixed Assets Amortisation Charged In Period | 2 468 | 2 467 | | |
Intangible Fixed Assets Cost Or Valuation | 24 677 | 24 677 | | |
Net Current Assets Liabilities | 98 520 | 322 154 | | |
Tangible Fixed Assets Additions | 10 275 | 31 942 | | |
Tangible Fixed Assets Cost Or Valuation | 10 275 | 42 217 | | |
Tangible Fixed Assets Depreciation | 2 569 | 12 481 | | |
Tangible Fixed Assets Depreciation Charge For Period | 2 569 | 9 912 | | |
Total Assets Less Current Liabilities | 128 435 | 371 632 | | |