Profit & Loss |
Date of Accounts |
2011-06-30 | 2012-08-31 | 2013-08-31 | 2018-07-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | -1 987 711 | 33 762 | 93 277 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 509 911 | 459 488 | 1 477 489 | 408 492 | 262 520 |
Current Assets | 462 556 | 199 913 | 177 582 | 2 157 484 | 2 016 952 | 2 316 315 | 1 716 592 | 1 513 705 |
Debtors | 426 964 | 114 164 | 108 763 | 1 640 397 | 1 541 342 | 803 926 | 1 262 951 | 1 207 801 |
Other Debtors | 112 231 | | | 1 090 632 | 1 037 326 | 421 132 | 415 310 | 281 396 |
Property Plant Equipment | | | | 20 773 | 39 407 | 24 737 | 9 960 | 2 470 |
Total Inventories | | | | 7 176 | 16 122 | 34 900 | 45 149 | 43 384 |
Net Assets Liabilities | | | | 1 023 769 | 968 763 | | | |
Cash Bank In Hand | 35 592 | 85 749 | 68 819 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | -1 987 711 | 33 762 | 93 277 | | | | | |
Tangible Fixed Assets | 173 721 | 47 033 | 36 353 | | | | | |
Trade Debtors | 104 149 | 18 372 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 80 | 80 | 80 | | | | | |
Profit Loss Account Reserve | -1 987 791 | 33 682 | 93 197 | | | | | |
Shareholder Funds | -1 987 711 | 33 762 | 93 277 | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 204 991 | 223 959 | 243 614 | 253 555 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 35 330 | | 4 878 | |
Amounts Owed To Group Undertakings | | | | 436 222 | 406 103 | 504 876 | 461 408 | |
Average Number Employees During Period | 19 | | | 51 | 67 | 44 | 42 | 48 |
Corporation Tax Payable | | | | 176 763 | 117 966 | 103 361 | 8 943 | |
Creditors | | | | 1 154 488 | 1 087 596 | 1 162 806 | 661 367 | 368 948 |
Deferred Tax Asset Debtors | | | | 15 787 | 9 840 | 10 734 | 11 122 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 16 696 | | 19 655 | 9 941 |
Net Current Assets Liabilities | -2 161 432 | -13 271 | 56 924 | 1 002 996 | 929 356 | 1 153 509 | 1 055 225 | 1 144 757 |
Other Creditors | | | | 104 243 | 42 551 | 341 375 | 384 770 | 54 048 |
Other Taxation Social Security Payable | | | | 26 445 | 23 837 | 111 774 | 173 325 | 60 114 |
Property Plant Equipment Gross Cost | | | | 209 068 | 244 398 | 248 696 | 253 574 | 256 025 |
Total Assets Less Current Liabilities | | | | 1 023 769 | 968 763 | 1 178 246 | 1 065 185 | 1 147 227 |
Trade Creditors Trade Payables | | | | 177 094 | 140 014 | 101 420 | 103 272 | 254 786 |
Trade Debtors Trade Receivables | | | | 525 600 | 485 981 | 372 060 | 705 272 | 494 059 |
Accrued Liabilities Deferred Income | | | | 233 721 | 357 125 | | | |
Accumulated Depreciation Not Including Impairment Property Plant Equipment | | | | 188 295 | | | | |
Deferred Tax Assets | | | | 738 | 1 172 | | | |
Fixed Assets | | 47 033 | 36 353 | 20 773 | 39 407 | | | |
Increase Decrease In Deferred Tax Assets Recognised In Profit Or Loss | | | | -3 274 | -5 947 | | | |
Net Deferred Tax Liability Asset | | | | -15 787 | -9 840 | | | |
Nominal Value Allotted Share Capital | | | | 80 | 80 | | | |
Number Shares Issued Fully Paid | | | | 80 | 80 | | | |
Par Value Share | | 1 | 1 | | 1 | | | |
Prepayments Accrued Income | | | | 8 378 | 8 195 | | | |
Amounts Owed By Group Undertakings | | | | | | | 142 369 | 432 346 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | 2 451 |
Audit Fees Expenses | 5 000 | 6 000 | | | | | | |
Taxation Services Fees | | 750 | | | | | | |
Total Fees To Auditors | 5 000 | 6 750 | | | | | | |
Accruals Deferred Income Within One Year | 88 524 | 54 897 | | | | | | |
Administration Support Average Number Employees | 10 | | | | | | | |
Administrative Expenses | 1 928 072 | | | | | | | |
Amount Due From To Related Party | | -25 570 | | | | | | |
Amounts Owed To Subsidiaries Within One Year | 1 990 076 | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 10 790 | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | -33 564 | | | | | | | |
Cash Flow Outflow From Operating Activities | 183 472 | | | | | | | |
Cash Flow Outflow From Returns On Investments Servicing Finance | -50 533 | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | 10 259 | 10 259 | | | | | | |
Cost Sales | 1 210 560 | | | | | | | |
Creditors Due Within One Year | 2 623 988 | 213 184 | 120 658 | | | | | |
Decrease Increase In Debtors | 145 913 | | | | | | | |
Decrease Increase In Net Debt During Period | -33 485 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 82 873 | 30 200 | | | | | | |
Distribution Costs | 45 629 | | | | | | | |
Expenses Not Deductible For Tax Purposes | 3 036 | | | | | | | |
Gain Loss From Disposal Fixed Assets | | -96 488 | | | | | | |
Geographic Segment Revenue By Destination | 1 666 614 | 1 280 392 | | | | | | |
Gross Profit Loss | 456 054 | | | | | | | |
Hire Property Other Lease Expenditure | 101 952 | | | | | | | |
Increase Decrease In Creditors | 1 472 333 | | | | | | | |
Increase Decrease In Net Cash For Period | -33 485 | | | | | | | |
Interest Paid | 43 514 | | | | | | | |
Interest Payable Similar Charges | 50 533 | | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | 83 661 | 37 800 | | | | | | |
Net Debt Funds | -35 592 | -85 749 | | | | | | |
Net Increase Decrease In Shareholders Funds | -1 568 101 | | | | | | | |
Net Proceeds From Shares Issued During Period | 79 | | | | | | | |
Number Shares Allotted | 80 | 80 | 80 | | | | | |
Operating Profit Loss | -1 517 647 | | | | | | | |
Other Borrowings Interest Payments Similar Charges | 43 514 | | | | | | | |
Other Creditors Due Within One Year | 361 282 | 20 750 | | | | | | |
Other Operating Leases Expiring Between Two Five Years | 10 259 | 5 460 | | | | | | |
Other Operating Leases Expiring Within One Year | | 4 799 | | | | | | |
Other Taxation Social Security Within One Year | 18 308 | 9 495 | | | | | | |
Prepayments Accrued Income Current Asset | 210 584 | 95 792 | | | | | | |
Proceeds From Issue Shares Other Equity Instruments Excluding Shares Issued To Minority Interests | 79 | | | | | | | |
Production Average Number Employees | 9 | | | | | | | |
Profit Loss For Period | -1 568 180 | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | -1 568 180 | | | | | | | |
Purchase Tangible Fixed Assets | 166 503 | | | | | | | |
Social Security Costs | 99 795 | | | | | | | |
Staff Costs | 1 058 616 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 305 579 | 168 032 | | | | | | |
Tangible Fixed Assets Depreciation | 131 858 | 120 999 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 5 175 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 3 985 | | | | | | |
Tangible Fixed Assets Disposals | | 12 246 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -431 250 | | | | | | | |
Total Depreciation Amortisation Impairment Charges | 82 873 | | | | | | | |
Trade Creditors Within One Year | 165 798 | 128 042 | | | | | | |
Turnover Gross Operating Revenue | 1 666 614 | | | | | | | |
Utilisation Tax Losses | -417 424 | | | | | | | |
Value Shares Allotted | 80 | 80 | 80 | | | | | |
Wages Salaries | 958 821 | | | | | | | |