Profit & Loss |
Date of Accounts |
2016-10-31 | 2017-10-31 | 2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-10-31 | 2023-10-31 |
Currency |
| | | | | | | |
Net Worth | 36 020 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 16 496 | 45 778 | 104 788 | 115 633 | 304 802 | 151 027 | 179 381 |
Current Assets | 38 401 | 28 643 | 87 420 | 141 005 | 145 943 | 351 340 | 238 044 | 251 372 |
Debtors | 4 910 | 10 387 | 36 142 | 28 417 | 25 050 | 38 638 | 45 451 | 33 467 |
Net Assets Liabilities | | | 98 420 | 130 039 | 142 716 | 283 223 | 310 310 | 289 034 |
Other Debtors | | 10 387 | 36 142 | 18 562 | 25 050 | 36 538 | 1 308 | 1 500 |
Property Plant Equipment | | 51 415 | 83 827 | 69 414 | 48 536 | 60 585 | 261 563 | |
Total Inventories | | 1 760 | 5 500 | 7 800 | 5 260 | 7 900 | 41 566 | 38 524 |
Cash Bank In Hand | 32 991 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 36 020 | | | | | | | |
Stocks Inventory | 500 | | | | | | | |
Tangible Fixed Assets | 17 144 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 12 000 | | | | | | | |
Profit Loss Account Reserve | 24 020 | | | | | | | |
Shareholder Funds | 36 020 | | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | 11 310 | 31 221 | 55 182 | 80 715 | 107 412 | 172 801 | 15 429 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 4 655 | 38 746 | | |
Average Number Employees During Period | | 9 | 15 | 18 | 18 | 17 | 28 | 31 |
Bank Borrowings Overdrafts | | | | | | 44 167 | 35 000 | 25 000 |
Creditors | 16 327 | 14 726 | 72 827 | 70 551 | 43 962 | 44 167 | 75 687 | 42 699 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 5 000 | 53 234 | 53 014 | 141 758 | 425 000 | 896 | 205 083 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 19 911 | 23 961 | 25 533 | 26 697 | 65 389 | 30 269 |
Net Current Assets Liabilities | 22 074 | 13 917 | 14 593 | 70 454 | 101 981 | 278 070 | 139 102 | 134 374 |
Other Creditors | | 12 498 | 66 474 | 24 154 | 16 434 | 11 240 | 337 | |
Other Taxation Social Security Payable | | 2 228 | 5 258 | 7 989 | 17 196 | 7 915 | 12 480 | 9 220 |
Property Plant Equipment Gross Cost | | 62 725 | 115 048 | 124 596 | 129 251 | 167 997 | 434 364 | 445 034 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 9 829 | 7 801 | 11 265 | 14 668 | 24 181 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 9 829 | 7 801 | 11 265 | | |
Total Assets Less Current Liabilities | 39 218 | 65 332 | 98 420 | 139 868 | 150 517 | 338 655 | 400 665 | 355 914 |
Trade Creditors Trade Payables | | | | 12 421 | 10 332 | 14 543 | 38 706 | 31 774 |
Trade Debtors Trade Receivables | | | | 2 978 | | 1 121 | 609 | 352 |
Amount Specific Advance Or Credit Directors | | | | | 2 076 | 2 076 | 23 | 23 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | 2 076 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 4 577 | 2 076 | |
Accruals Deferred Income Within One Year | 7 001 | | | | | | | |
Accrued Liabilities | | | | | | 11 240 | | 27 895 |
Accrued Liabilities Deferred Income | | | 13 759 | 9 260 | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | 1 253 |
Additional Provisions Increase From New Provisions Recognised | | | | 9 829 | | | 3 403 | 9 513 |
Administrative Expenses | | | 471 035 | 612 996 | | | | |
Bank Borrowings | | | | | | 5 833 | 10 000 | 10 000 |
Comprehensive Income Expense | | | 29 088 | 31 619 | | | | |
Corporation Tax Due Within One Year | 3 200 | | | | | | | |
Corporation Tax Payable | | | 1 095 | 13 085 | | 31 640 | 14 407 | 15 098 |
Cost Sales | | | 146 525 | 173 108 | | | | |
Creditors Due Within One Year | 16 327 | | | | | | | |
Debtors Due Within One Year | 4 910 | | | | | | | |
Deferred Tax Liabilities | | | | 9 829 | | | | |
Depreciation Expense Property Plant Equipment | | | 19 911 | 23 961 | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 3 198 | | | | | | | |
Finance Lease Liabilities Present Value Total | | | | | | | 22 989 | 17 699 |
Finance Lease Payments Owing Minimum Gross | | | | | | | 29 243 | 22 533 |
Fixed Assets | 17 144 | 51 415 | | | | | 261 563 | 221 540 |
Future Finance Charges On Finance Leases | | | | | | | 6 254 | 4 834 |
Gross Profit Loss | | | 501 120 | 667 286 | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 1 253 |
Intangible Assets | | | | | | | | 3 757 |
Intangible Assets Gross Cost | | | | | | | | 5 010 |
Issue Equity Instruments | | | 4 000 | | | | | |
Nominal Value Shares Issued Specific Share Issue | | | 1 | | | | | |
Number Shares Allotted | 12 000 | | | | | | | |
Number Shares Issued Fully Paid | | | 12 000 | 12 000 | | | 16 000 | 16 000 |
Number Shares Issued Specific Share Issue | | | 4 000 | | | | | |
Other Creditors Due Within One Year | 3 962 | | | | | | | |
Other Operating Income Format1 | | | 98 | 163 | | | | |
Other Taxation Social Security Within One Year | 1 034 | | | | | | | |
Par Value Share | 1 | | 1 | 1 | | | 1 | 1 |
Prepayments | | | | | | 29 489 | 34 945 | 29 269 |
Prepayments Accrued Income | | | 17 759 | 6 877 | | | | |
Profit Loss | | | 29 088 | 31 619 | | | | |
Profit Loss On Ordinary Activities Before Tax | | | 30 183 | 54 453 | | | | |
Provisions | | | | 9 829 | | 11 265 | 14 668 | 24 181 |
Provisions Charged Credited To Profit Loss Account During Period | 3 198 | | | | | | | |
Provisions For Liabilities Charges | 3 198 | | | | | | | |
Recoverable Value-added Tax | | | 1 781 | | | 5 952 | 8 589 | 2 346 |
Share Capital Allotted Called Up Paid | 12 000 | | | | | | | |
Tangible Fixed Assets Additions | 20 050 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 20 050 | | | | | | | |
Tangible Fixed Assets Depreciation | 2 906 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 2 906 | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 1 095 | 22 834 | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | 5 010 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 52 323 | 9 548 | | | 282 603 | 10 670 |
Turnover Revenue | | | 647 645 | 840 394 | | | | |
V A T Due Total Creditors | 1 130 | | | | | | | |
Advances Credits Directors | 750 | | | | | | | |
Disposals Property Plant Equipment | | | | | | | 16 236 | |
Increase Decrease In Property Plant Equipment | | | | | | | 76 629 | |