Profit & Loss |
Date of Accounts |
2013-11-30 | 2015-05-31 | 2022-05-31 | 2023-05-31 |
Currency |
| | | |
Net Worth | 667 043 | 1 238 725 | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 831 685 | 1 209 867 |
Current Assets | 1 311 243 | 2 502 250 | 2 675 950 | 2 979 198 |
Debtors | 1 089 269 | 792 961 | 811 643 | 1 735 730 |
Net Assets Liabilities | | | 2 481 802 | 2 863 798 |
Other Debtors | 2 245 | | 62 746 | 141 059 |
Property Plant Equipment | | | 918 953 | 913 595 |
Total Inventories | | | 32 622 | 33 601 |
Cash Bank In Hand | 211 214 | 1 690 035 | | |
Net Assets Liabilities Including Pension Asset Liability | 667 043 | 1 238 725 | | |
Stocks Inventory | 10 760 | 19 254 | | |
Tangible Fixed Assets | 235 061 | 562 939 | | |
Trade Debtors | 959 137 | 783 300 | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | |
Profit Loss Account Reserve | 666 943 | 1 238 625 | | |
Shareholder Funds | 667 043 | 1 238 725 | | |
|
Other Financial Data |
Accrued Liabilities | | | 149 649 | 80 067 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 419 462 | 1 564 240 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 159 998 |
Amounts Owed By Related Parties | | | 117 093 | 66 843 |
Amounts Owed To Related Parties | | | 44 505 | |
Average Number Employees During Period | 52 | | 37 | 36 |
Creditors | | | 225 436 | 52 055 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | -19 891 |
Disposals Property Plant Equipment | | | | -20 578 |
Finance Lease Liabilities Present Value Total | | | 163 511 | 169 947 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 164 669 |
Net Current Assets Liabilities | 443 205 | 928 552 | 1 921 999 | 2 140 988 |
Number Shares Issued Fully Paid | | | 100 | 100 |
Other Creditors | | | 55 515 | 48 818 |
Other Inventories | | | 32 622 | 33 601 |
Par Value Share | | 1 | | 1 |
Prepayments | | | 48 408 | 23 217 |
Property Plant Equipment Gross Cost | | | 2 338 415 | 2 477 835 |
Provisions For Liabilities Balance Sheet Subtotal | | | 133 714 | 138 730 |
Taxation Social Security Payable | | | 45 899 | 122 450 |
Total Assets Less Current Liabilities | 678 266 | 1 491 491 | 2 840 952 | 3 054 583 |
Total Borrowings | | | 225 436 | 52 055 |
Trade Creditors Trade Payables | | | 294 872 | 416 928 |
Trade Debtors Trade Receivables | | | 583 396 | 1 504 611 |
Audit Fees Expenses | 6 000 | | | |
Company Contributions To Money Purchase Schemes Directors | | 41 000 | | |
Director Remuneration | 241 593 | 419 619 | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 73 239 | 136 424 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 3 | | |
Accruals Deferred Income Within One Year | 187 738 | 359 251 | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | -2 684 | | | |
Administration Support Average Number Employees | 16 | | | |
Administrative Expenses | 1 380 173 | | | |
Amount Due From To Related Party | | -320 363 | | |
Amounts Owed By Subsidiaries | 103 024 | | | |
Bank Borrowings Overdrafts | 32 713 | | | |
Bank Overdrafts | 32 713 | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 1 870 | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | -232 922 | | | |
Cash Flow Outflow From Capital Expenditure Financial Investment | -15 312 | | | |
Cash Flow Outflow From Operating Activities | -204 589 | | | |
Corporation Tax Due Within One Year | 38 568 | 120 246 | | |
Cost Sales | 6 526 116 | | | |
Creditors Due After One Year | | 200 000 | | |
Creditors Due Within One Year | 868 038 | 1 573 698 | | |
Decrease Increase In Debtors | 143 671 | | | |
Decrease Increase In Net Debt During Period | -232 922 | | | |
Decrease Increase In Net Debt Resulting From Cash Flows | -232 922 | | | |
Decrease Increase In Stocks | 55 819 | | | |
Depreciation Tangible Fixed Assets Expense | 55 851 | 109 032 | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 11 223 | 52 766 | | |
Expenses Not Deductible For Tax Purposes | 1 744 | | | |
Gain Loss From Disposal Fixed Assets | | -6 320 | | |
Gross Profit Loss | 1 559 007 | | | |
Hire Property Other Lease Expenditure | 20 000 | | | |
Increase Decrease In Creditors | -638 764 | | | |
Increase Decrease In Net Cash For Period | -232 922 | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | -2 683 | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | -6 688 | | | |
Interest Receivable On Bank Deposits | 504 | | | |
Interest Received | 504 | | | |
Leased Assets Included In Tangible Fixed Assets | | 323 563 | | |
Loans From Directors Within One Year | 10 257 | 41 498 | | |
Net Debt Funds | -178 501 | -1 390 035 | | |
Net Increase Decrease In Shareholders Funds | 147 458 | | | |
Number Shares Allotted | 100 | 100 | | |
Obligations Under Finance Lease Hire Purchase Contracts | | 300 000 | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | 200 000 | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | 100 000 | | |
Obligations Under Finance Leases Hire Purchase Contracts Between Two To Five Years | | 200 000 | | |
Operating Profit Loss | 178 834 | | | |
Other Creditors Due Within One Year | 26 910 | 5 132 | | |
Other Interest Receivable Similar Income | 504 | | | |
Other Taxation Social Security Within One Year | 150 391 | 148 634 | | |
Other Timing Differences Leading To Decrease Increase In Taxation | -13 | | | |
Pension Costs | 67 865 | | | |
Pension Costs Defined Contribution Scheme | 67 865 | | | |
Prepayments Accrued Income Current Asset | 24 863 | 9 661 | | |
Production Average Number Employees | 36 | | | |
Profit Loss For Period | 147 458 | | | |
Profit Loss On Ordinary Activities Before Tax | 179 338 | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 41 543 | | |
Provisions For Liabilities Charges | 11 223 | 52 766 | | |
Purchase Tangible Fixed Assets | 15 312 | | | |
Social Security Costs | 25 892 | | | |
Staff Costs | 2 290 194 | | | |
Standard Nominal Tax Rate | 21 | | | |
Tangible Fixed Assets Additions | | 418 151 | | |
Tangible Fixed Assets Cost Or Valuation | 984 242 | 1 429 083 | | |
Tangible Fixed Assets Depreciation | 749 181 | 866 144 | | |
Tangible Fixed Assets Depreciation Charged In Period | | 126 360 | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 1 183 | | |
Tangible Fixed Assets Disposals | | 1 550 | | |
Taxation Expense Credit | 13 525 | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 37 625 | | | |
Tax On Profit Or Loss On Ordinary Activities | 31 880 | | | |
Total Depreciation Amortisation Impairment Charges | 55 851 | | | |
Total U K Foreign Current Tax After Adjustments Relief | 38 568 | | | |
Trade Creditors Within One Year | 421 461 | 798 937 | | |
Turnover Gross Operating Revenue | 8 085 123 | | | |
U K Current Corporation Tax | 38 568 | | | |
U K Current Corporation Tax On Income For Period | 41 251 | | | |
Value Shares Allotted | 100 | 100 | | |
Wages Salaries | 2 196 437 | | | |