Profit & Loss |
Date of Accounts |
2011-08-31 | 2012-08-31 | 2013-05-31 | 2014-05-31 | 2015-05-31 | 2016-05-31 | 2017-05-31 | 2018-04-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 46 917 | 19 443 | 43 117 | 41 297 | -8 741 | 28 537 | | |
|
Balance Sheet |
Cash Bank In Hand | 1 050 | 422 | 1 517 | 2 114 | 500 | | | |
Current Assets | 91 800 | 83 347 | 104 604 | 73 236 | 38 263 | 97 988 | | |
Debtors | 90 750 | 82 925 | 103 087 | 71 122 | 37 763 | 97 988 | 102 936 | 97 991 |
Net Assets Liabilities | | | | | | 28 537 | 32 240 | -7 708 |
Net Assets Liabilities Including Pension Asset Liability | 46 917 | 19 443 | 43 117 | 41 297 | -8 741 | 28 537 | | |
Property Plant Equipment | | | | | | 11 837 | 5 412 | 4 288 |
Tangible Fixed Assets | 6 667 | 12 331 | 18 051 | 13 040 | 10 974 | 11 837 | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | 2 | 2 | | |
Profit Loss Account Reserve | 46 915 | 19 441 | 43 115 | 41 295 | -8 743 | 28 535 | | |
Shareholder Funds | 46 917 | 19 443 | 43 117 | 41 297 | -8 741 | 28 537 | | |
|
Other Financial Data |
Accruals Deferred Income Within One Year | | 16 146 | 19 324 | 1 325 | 7 089 | | | |
Accrued Liabilities Deferred Income | | | | | | 2 906 | 1 750 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 14 800 | 12 273 | 13 897 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | -1 294 | -1 073 |
Administrative Expenses | | 98 114 | 104 460 | 137 213 | | 158 995 | 179 256 | |
Average Number Employees During Period | | | | | | | 5 | 5 |
Bank Borrowings Overdrafts | | 9 537 | 11 715 | 10 989 | 20 642 | 22 327 | 20 647 | |
Bank Overdrafts | | | | | | 22 327 | 20 647 | 20 959 |
Bank Overdrafts Secured | | 9 537 | 11 715 | 10 989 | 20 642 | | | |
Comprehensive Income Expense | | | | | | 91 778 | 37 203 | |
Corporation Tax Due Within One Year | | 31 134 | 22 873 | 18 160 | 4 151 | | | |
Corporation Tax Payable | | | | | | 20 990 | 37 655 | |
Corporation Tax Recoverable | | | | | | | 14 739 | |
Cost Sales | | 62 930 | 173 408 | 62 734 | | 100 508 | 106 451 | |
Creditors | | | | | | 78 921 | 75 035 | 109 987 |
Creditors Due After One Year | | | 6 575 | 4 400 | 2 225 | | | |
Creditors Due Within One Year | 50 217 | 73 769 | 69 353 | 37 971 | 53 558 | 78 921 | | |
Current Tax For Period | | | | | | 22 932 | 10 767 | |
Debtors Due Within One Year | | 82 925 | 103 087 | 71 122 | 37 763 | | | |
Deferred Tax Liability | | 2 466 | 3 610 | 2 608 | 2 195 | | | |
Depreciation Expense Property Plant Equipment | | | | | | 3 781 | 1 767 | |
Depreciation Tangible Fixed Assets Expense | | 3 388 | 1 977 | 2 575 | 1 435 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 4 294 | |
Disposals Property Plant Equipment | | | | | | | 12 350 | |
Dividends Paid | | | | | | 54 500 | 33 500 | |
Dividends Paid On Shares | | | | | | 54 500 | 33 500 | |
Dividends Paid On Shares Interim | | | | | | 27 250 | 16 750 | |
Gain Loss From Disposal Fixed Assets | | | -40 | | | | | |
Gross Profit Loss | | 120 229 | 201 585 | 154 050 | | 278 117 | 228 744 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 1 767 | 1 624 |
Interest Payable Similar Charges | | 246 | 444 | 2 127 | | | | |
Interest Payable Similar Charges Finance Costs | | | | | | 4 248 | 2 862 | |
Issue Equity Instruments | | | | | | 2 | | |
Net Current Assets Liabilities | 41 583 | 9 578 | 35 251 | 35 265 | -15 295 | 19 067 | 27 901 | -11 996 |
Number Shares Allotted | | 1 | 1 | | 1 | 1 | | |
Number Shares Issued Fully Paid | | | | | | | 1 | 1 |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | 6 575 | 4 400 | 2 225 | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | | 2 175 | 2 175 | 2 175 | | | |
Operating Profit Loss | | 22 115 | 97 125 | 16 837 | | 119 122 | 49 488 | |
Other Deferred Tax Expense Credit | | | | | | 172 | -1 294 | |
Other Interest Receivable Similar Income | | 142 | 13 | 50 | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | | 8 | 50 | |
Other Taxation Social Security Payable | | | | | | 2 313 | 5 577 | |
Other Taxation Social Security Within One Year | | 2 756 | 4 706 | 2 973 | 11 400 | | | |
Par Value Share | | 1 | 1 | | 1 | 1 | 1 | 1 |
Prepayments | | | | | | 11 445 | 1 500 | |
Profit Loss | | | | | | 91 778 | 37 203 | |
Profit Loss For Period | | 18 326 | 77 174 | 11 705 | | | | |
Profit Loss On Ordinary Activities Before Tax | | 22 011 | 96 694 | 14 760 | | 114 882 | 46 676 | |
Property Plant Equipment Gross Cost | | | | | | 26 637 | 17 685 | 18 185 |
Provisions | | | | | | 2 367 | 1 073 | |
Provisions Additional Amounts Provided | | | 1 144 | | -413 | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 2 367 | 1 073 | |
Provisions For Liabilities Charges | 1 333 | 2 466 | 3 610 | 2 608 | 2 195 | 2 367 | | |
Secured Debts | | 9 537 | 20 465 | 17 564 | 25 042 | 22 327 | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | 1 | 1 | 1 | | |
Tangible Fixed Assets Additions | | 9 052 | 13 202 | | 1 376 | 11 666 | | |
Tangible Fixed Assets Cost Or Valuation | 10 058 | 19 110 | 25 326 | 26 011 | 27 721 | 26 637 | | |
Tangible Fixed Assets Depreciation | 3 391 | 6 779 | 7 275 | 12 971 | 16 747 | 14 800 | | |
Tangible Fixed Assets Depreciation Charged In Period | | 3 388 | 2 243 | | 2 341 | 3 781 | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 1 747 | | | 5 728 | | |
Tangible Fixed Assets Disposals | | | 6 986 | | | 12 750 | | |
Tax On Profit Or Loss On Ordinary Activities | | 3 685 | 19 520 | 3 055 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 23 104 | 9 473 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 3 398 | 500 |
Total Assets Less Current Liabilities | 48 250 | 21 909 | 53 302 | 48 305 | -4 321 | 30 904 | 33 313 | -7 708 |
Total Dividend Payment | | 45 800 | 53 500 | 13 525 | | | | |
Total U K Foreign Current Tax After Adjustments Relief | | 2 552 | 18 376 | 4 057 | | | | |
Trade Creditors Trade Payables | | | | | | 6 138 | 500 | |
Trade Creditors Within One Year | | 14 196 | 8 560 | 2 349 | 8 101 | | | |
Trade Debtors Trade Receivables | | | | | | 81 347 | 41 347 | |
Turnover Gross Operating Revenue | | 183 159 | 374 993 | 216 784 | | | | |
Turnover Revenue | | | | | | 378 625 | 335 195 | |
U K Current Corporation Tax | | 3 306 | 18 376 | 4 057 | | | | |
U K Deferred Tax | | 1 133 | 1 144 | -1 002 | | | | |
Advances Credits Directors | 17 600 | 39 921 | 43 408 | 54 722 | 595 | | | |
Advances Credits Made In Period Directors | 12 500 | 66 544 | | 21 603 | | | | |
Advances Credits Repaid In Period Directors | | 57 076 | | 10 289 | | | | |
Director Remuneration | | | | 8 167 | 10 000 | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | | 9 555 | 8 412 | | | | | |