Profit & Loss |
Date of Accounts |
2011-07-31 | 2012-07-31 | 2013-07-31 | 2014-07-31 | 2015-07-31 | 2016-07-31 | 2017-07-31 | 2018-07-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 | 2023-07-31 |
Currency |
| | | | | | | | | | | | |
Net Worth | | 1 476 | 49 | -319 | 1 383 | 1 641 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 19 086 | 14 231 | 21 749 | 62 362 | 46 335 | 31 750 | 39 374 | 22 309 |
Current Assets | | 23 729 | 14 636 | 9 027 | 17 717 | 28 628 | 25 690 | 28 089 | 67 202 | 51 809 | 48 792 | 57 402 | 28 946 |
Debtors | | 2 843 | 726 | 1 102 | 1 086 | 9 367 | 11 209 | 6 090 | 4 590 | 5 224 | 16 792 | 17 778 | 6 387 |
Net Assets Liabilities | | | | | | 1 639 | 1 166 | 2 185 | 22 940 | 16 541 | 12 198 | 28 597 | 6 828 |
Other Debtors | | 735 | 412 | | | 263 | | | | 2 957 | 8 059 | 3 499 | |
Property Plant Equipment | | | | | | 20 685 | 17 352 | 15 035 | 13 621 | 13 160 | 10 868 | 10 451 | 9 692 |
Total Inventories | | | | | | 175 | 250 | 250 | 250 | 250 | 250 | 250 | |
Cash Bank In Hand | | 20 356 | 13 640 | 7 735 | 16 481 | 19 086 | | | | | | | |
Intangible Fixed Assets | | 32 667 | 28 583 | 24 499 | 20 415 | 16 331 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | | | 49 | -319 | 1 383 | | | | | | | | |
Stocks Inventory | 400 | 530 | 270 | 190 | 150 | 175 | | | | | | | |
Tangible Fixed Assets | | 17 977 | 15 770 | 11 470 | 10 931 | 20 685 | | | | | | | |
Trade Debtors | | 2 108 | 314 | | | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | | 1 376 | -149 | -419 | 1 283 | 1 541 | | | | | | | |
Shareholder Funds | | 1 476 | 49 | -319 | 1 383 | 1 641 | | | | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 24 504 | 28 588 | 32 672 | 36 756 | 40 835 | 40 835 | 40 835 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 12 650 | 15 983 | 18 600 | 21 113 | 23 779 | 26 071 | 27 910 | 29 444 |
Average Number Employees During Period | | | | | | 18 | 17 | 18 | 20 | 19 | 21 | 20 | 19 |
Bank Borrowings Overdrafts | | | | | | 9 440 | 7 040 | | | | | | |
Corporation Tax Payable | | | | | | 4 363 | 5 294 | 4 298 | 10 886 | 4 370 | 5 196 | 9 608 | 1 964 |
Creditors | | | | | | 61 890 | 52 594 | 47 871 | 60 870 | 47 344 | 46 728 | 38 521 | 31 144 |
Financial Commitments Other Than Capital Commitments | | | | | | 75 000 | 60 000 | 45 000 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 45 000 | 30 000 | 18 750 | 30 000 | 15 000 | 15 000 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 4 084 | 4 084 | 4 084 | 4 079 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 3 333 | 2 617 | 2 513 | 2 666 | 2 292 | 1 839 | 1 534 |
Intangible Assets | | | | | | 16 331 | 12 247 | 8 163 | 4 079 | | | | |
Intangible Assets Gross Cost | | | | | | 40 835 | 40 835 | 40 835 | 40 835 | 40 835 | 40 835 | 40 835 | |
Net Current Assets Liabilities | | 46 456 | -42 061 | -33 994 | -27 777 | -33 261 | -26 904 | -19 782 | 6 332 | 4 465 | 2 064 | 18 881 | -2 198 |
Other Creditors | | | | | | 27 795 | 20 764 | 26 137 | 48 171 | 40 421 | 39 167 | 28 913 | 27 286 |
Other Taxation Social Security Payable | | | | | | 1 290 | 207 | 1 969 | 1 813 | 2 553 | 2 365 | | 1 894 |
Par Value Share | | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Property Plant Equipment Gross Cost | | | | | | 33 335 | 33 335 | 33 635 | 34 734 | 36 939 | 36 939 | 38 361 | 39 136 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 2 114 | 1 529 | 1 231 | 1 092 | 1 084 | 734 | 735 | 666 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | 300 | 1 099 | 2 205 | | 1 422 | 775 |
Total Assets Less Current Liabilities | | 4 188 | 2 292 | 1 975 | 3 569 | 3 755 | 2 695 | 3 416 | 24 032 | 17 625 | 12 932 | 29 332 | 7 494 |
Trade Creditors Trade Payables | | | | | | 19 002 | 19 289 | 15 467 | | | | | |
Trade Debtors Trade Receivables | | | | | | 9 103 | 11 209 | 6 090 | 4 590 | 2 267 | 8 733 | 14 279 | 6 387 |
Employees Total | | | | | | | 17 | 18 | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | | 11 735 | 12 352 | | | | | | | | | | |
Accountancy Fees Administrative Expenses | | 2 640 | | | | | | | | | | | |
Administrative Expenses | | 60 860 | | | | | | | | | | | |
Amortisation Impairment Reversal Intangible Fixed Assets Administrative Expenses | | 4 084 | | | | | | | | | | | |
Amortisation Intangible Assets Expense | | 4 084 | | | | | | | | | | | |
Bad Debts Written Off Administrative Expenses | | 262 | | | | | | | | | | | |
Bank Charges Detailed P L | | 436 | | | | | | | | | | | |
Computer Software I T Consumables Maintenance Administrative Expenses | | 390 | | | | | | | | | | | |
Cost Sales | | 171 295 | | | | | | | | | | | |
Creditors Due Within One Year | | 70 185 | 56 697 | 43 021 | 45 494 | 61 889 | | | | | | | |
Depreciation Impairment Reversal Tangible Fixed Assets Administrative Expenses | | 2 737 | | | | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | | 2 737 | 2 507 | | | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | 2 712 | 2 341 | | | | | | | | | | |
Directors Remuneration Cost Sales | | 10 535 | | | | | | | | | | | |
Fixed Assets | | 50 644 | 44 353 | 35 969 | 31 346 | 37 016 | | | | | | | |
Gross Profit Loss | | 62 002 | | | | | | | | | | | |
Increase Decrease In Deferred Tax From Origination Reversal Timing Differences | | 449 | | | | | | | | | | | |
Insurance Administrative Expenses | | 1 865 | | | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 8 168 | 12 252 | 16 336 | 20 420 | 24 504 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | | 40 835 | 40 835 | 40 835 | 40 835 | | | | | | | |
Legal Fees Administrative Expenses | | 2 400 | | | | | | | | | | | |
Lighting Heating Power Administrative Expenses | | 6 524 | | | | | | | | | | | |
Materials Costs Cost Sales | | 13 923 | | | | | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | | 1 476 | 49 | | | | | | | | | | |
Other Creditors Due Within One Year | | 54 619 | 40 894 | | | | | | | | | | |
Other Operating Leases Expiring After Five Years | | 135 000 | 120 000 | | | | | | | | | | |
Other Taxation Social Security Within One Year | | 1 155 | 1 434 | | | | | | | | | | |
Pensions Administrative Expenses | | 1 200 | | | | | | | | | | | |
Pensions Costs Defined Contribution Schemes | | 1 200 | | | | | | | | | | | |
Printing Postage Stationery Administrative Expenses | | 2 904 | | | | | | | | | | | |
Profit Loss For Period | | 913 | | | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | 1 142 | | | | | | | | | | | |
Provisions For Liabilities Charges | | 2 712 | 2 341 | 2 294 | 2 186 | 2 114 | | | | | | | |
Purchases Cost Sales | | 2 633 | | | | | | | | | | | |
Rates On Premises Administrative Expenses | | 7 654 | | | | | | | | | | | |
Rent Premises Administrative Expenses | | 15 000 | | | | | | | | | | | |
Repairs Renewals Maintenance Administrative Expenses | | 4 962 | | | | | | | | | | | |
Share Capital Allotted Called Up Paid | | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Sundry Expenses Administrative Expenses | | 2 796 | | | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 23 626 | 23 926 | 18 631 | 19 681 | 33 335 | | | | | | | |
Tangible Fixed Assets Depreciation | | 5 649 | 8 156 | 7 161 | 8 751 | 12 650 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | 229 | | | | | | | | | | | |
Telecommunications Costs Administrative Expenses | | 1 136 | | | | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | | 678 | | | | | | | | | | | |
Trade Creditors Within One Year | | 14 411 | 14 369 | | | | | | | | | | |
Turnover Gross Operating Revenue | | 233 297 | | | | | | | | | | | |
U K Current Corporation Tax On Income For Period | | 678 | | | | | | | | | | | |
Use Residence For Business Purposes Administrative Expenses | | 670 | | | | | | | | | | | |
Vehicle Running Costs Administrative Expenses | | 3 200 | | | | | | | | | | | |
Wages Salaries Cost Sales | | 144 334 | | | | | | | | | | | |