Profit & Loss |
Date of Accounts |
2011-05-31 | 2012-05-31 | 2013-05-31 | 2014-05-31 | 2015-05-31 | 2016-05-31 | 2017-05-31 | 2018-05-31 | 2019-05-31 | 2020-05-31 | 2020-12-31 | 2021-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 125 571 | 112 081 | 117 424 | 109 844 | 109 885 | 100 845 | 111 911 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | 166 895 | 178 560 | 198 993 | 232 174 | 93 512 | 114 936 |
Current Assets | 190 111 | 174 598 | 230 776 | 180 711 | 236 504 | 194 092 | 191 694 | 201 414 | 215 490 | 255 910 | 115 195 | 136 193 |
Debtors | 17 033 | 16 245 | 12 541 | 14 884 | 33 392 | 14 160 | 24 799 | 22 854 | 16 497 | 23 736 | 21 683 | 21 257 |
Net Assets Liabilities | | | | | | | 111 911 | 130 703 | 137 134 | 176 356 | 47 224 | 74 535 |
Other Debtors | | | | | | | | 43 | 6 389 | 8 873 | 86 | 266 |
Property Plant Equipment | | | | | | | 3 583 | 3 736 | 4 301 | 3 512 | 2 992 | 2 902 |
Cash Bank In Hand | 173 078 | 158 353 | 218 235 | 165 827 | 203 112 | 179 932 | 166 895 | | | | | |
Tangible Fixed Assets | 3 930 | 3 593 | 3 234 | 3 277 | 3 899 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 125 571 | 112 081 | | | 109 885 | 100 845 | 111 911 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | |
Profit Loss Account Reserve | 122 121 | 108 631 | 113 974 | 106 394 | 106 435 | 97 395 | 108 461 | | | | | |
Shareholder Funds | 125 571 | 112 081 | 117 424 | 109 844 | 109 885 | 100 845 | 111 911 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 1 500 | 3 600 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 10 107 | 9 867 | 11 036 | 9 843 | 10 363 | 11 854 |
Administration Support Average Number Employees | | | | | | | | | | 4 | 3 | |
Administrative Expenses | | | | | | | | | | 191 355 | 94 275 | 153 731 |
Average Number Employees During Period | | | | | | | 5 | 5 | 4 | 4 | 4 | 4 |
Balances With Banks | | | | | | | | | | 232 040 | 93 337 | |
Cash Cash Equivalents | | | | | | | | | | 232 174 | 93 512 | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 198 993 | 232 174 | 93 512 | |
Cash On Hand | | | | | | | | | | 134 | 175 | |
Comprehensive Income Expense | | | | | | | | | | 139 222 | 87 368 | 183 800 |
Creditors | | | | | | | 82 685 | 73 737 | 81 840 | 82 399 | 70 395 | 64 009 |
Current Tax For Period | | | | | | | | | | 32 807 | 20 582 | 43 040 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | -150 | -98 | |
Deferred Tax Liabilities | | | | | | | | | | 667 | 568 | 551 |
Depreciation Amortisation Expense | | | | | | | | | | 1 051 | 520 | 1 491 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 1 051 | 520 | 1 491 |
Dividend Per Share Interim | | | | | | | | | | 100 | 216 | |
Dividends Paid | | | | | | | | | | -100 000 | 216 500 | 156 489 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -100 000 | -216 500 | -156 489 |
Dividends Paid On Shares Interim | | | | | | | | | | 100 000 | 216 500 | 62 548 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | 7 390 | -32 586 | 3 963 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | 7 239 | 2 208 | 271 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | -113 | | |
Government Grant Income | | | | | | | | | | 16 056 | 2 456 | |
Gross Profit Loss | | | | | | | | | | 345 203 | 199 581 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | 24 858 | | -53 389 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 33 181 | -138 662 | 21 424 |
Increase Decrease In Existing Provisions | | | | | | | | | | | -99 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 1 407 | 1 342 | 1 051 | 520 | 1 491 |
Interest Income On Bank Deposits | | | | | | | | | | 1 975 | 89 | |
Interest Received Classified As Investing Activities | | | | | | | | | | 1 975 | 89 | |
Interest Received Classified As Operating Activities | | | | | | | | | | 1 975 | 89 | |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | 1 600 | -89 | 1 401 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | 131 581 | -77 904 | -179 159 |
Net Cash Generated From Operations | | | | | | | | | | 156 439 | -77 904 | -232 651 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | | | | | 171 068 | 108 283 | |
Net Current Assets Liabilities | 121 641 | 108 488 | 114 190 | 106 567 | 105 986 | 96 923 | 109 009 | 127 677 | 133 650 | 173 511 | 44 800 | 72 184 |
Nominal Value Allotted Share Capital | | | | | | | | 1 000 | 1 000 | 1 000 | 1 000 | |
Number Shares Issued Fully Paid | | | | | | | | 1 000 | 1 000 | 1 000 | 1 000 | 600 |
Other Creditors | | | | | | | 44 417 | 29 469 | 33 030 | 30 391 | | 80 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 1 975 | 89 | |
Other Operating Income Format1 | | | | | | | | | | 16 056 | 2 456 | |
Other Payables Accrued Expenses | | | | | | | | | | 49 438 | 14 216 | |
Other Post-employment Benefit Costs | | | | | | | | | | 1 850 | 538 | |
Par Value Share | | | 1 | 1 | 1 | | | 1 | 1 | 1 | 1 | 1 |
Prepayments | | | | | | | 5 987 | 7 025 | 5 879 | 23 705 | 21 442 | 20 991 |
Profit Loss | | | | | | | | | | 139 222 | 87 368 | 183 800 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 171 879 | 107 851 | 226 823 |
Property Plant Equipment Gross Cost | | | | | | | 13 690 | 13 603 | 15 337 | 13 355 | 13 355 | 14 756 |
Provisions | | | | | | | 681 | 710 | 817 | 667 | 568 | 551 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 681 | 710 | 817 | 667 | 568 | 551 |
Purchase Property Plant Equipment | | | | | | | | | | -375 | | -1 401 |
Revenue From Rendering Services | | | | | | | | | | 345 203 | 199 581 | |
Social Security Costs | | | | | | | | | | | 7 119 | 7 829 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 132 017 | 61 764 | 79 951 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 32 657 | 20 483 | 43 023 |
Total Assets Less Current Liabilities | 125 571 | 112 081 | 117 424 | 109 844 | 109 885 | 100 845 | 112 592 | 131 413 | 137 951 | 177 023 | 47 792 | 75 086 |
Trade Creditors Trade Payables | | | | | | | | | | | 2 790 | 15 533 |
Turnover Revenue | | | | | | | | | | 345 203 | 199 581 | 380 657 |
Wages Salaries | | | | | | | | | | 130 167 | 54 108 | 71 502 |
Director Remuneration | | | | | | | | | | 78 540 | 24 290 | 45 000 |
Dividend Recommended By Directors | | | | | | | | | | | | 156 489 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | 107 | | | -17 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | 29 | | | | |
Capital Redemption Reserve | | 2 000 | 2 000 | 2 000 | 2 000 | | | | | | | |
Corporation Tax Payable | | | | | | | 17 834 | 23 144 | 24 858 | | 53 389 | 43 040 |
Creditors Due Within One Year | | 66 110 | 116 586 | 74 144 | 130 518 | 97 169 | 82 685 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 1 647 | 173 | 2 244 | | |
Disposals Property Plant Equipment | | | | | | | | 1 647 | 345 | 2 357 | | |
Number Shares Allotted | | | 1 000 | 1 000 | 1 000 | | | | | | | |
Other Taxation Social Security Payable | | | | | | | 20 434 | 21 124 | 48 810 | 52 008 | | |
Share Capital Allotted Called Up Paid | | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Share Premium Account | 450 | 450 | 450 | 450 | 450 | 450 | 450 | | | | | |
Tangible Fixed Assets Additions | | 670 | 832 | 1 155 | 2 047 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 17 164 | 17 834 | 18 666 | 19 821 | 11 567 | | | | | | | |
Tangible Fixed Assets Depreciation | 13 234 | 14 241 | 15 432 | 16 544 | 7 668 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 1 191 | 1 112 | 1 247 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | | 10 123 | | | | | | | |
Tangible Fixed Assets Disposals | | | | | 10 301 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | 1 560 | 2 079 | 375 | | 1 401 |
Trade Debtors Trade Receivables | | | | | | | 18 812 | 15 786 | 10 108 | 14 863 | | |
Accrued Liabilities | | | | | | | | | | | 14 216 | 5 356 |
Dividends Paid On Shares | | | | | | | | | | | 216 500 | 156 489 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | | 103 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | | -103 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | | 103 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | 216 655 | 156 334 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | | -89 | |
Operating Profit Loss | | | | | | | | | | | 107 762 | 226 926 |
Other Deferred Tax Expense Credit | | | | | | | | | | | -99 | -17 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 537 | 620 |
Creditors Due Within One Year Total Current Liabilities | 68 470 | 66 110 | | | | | | | | | | |
Fixed Assets | 3 930 | 3 593 | | | 3 899 | 3 922 | 3 583 | | | | | |
Revaluation Reserve | 2 000 | 2 000 | | | | 2 000 | 2 000 | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 1 007 | | | | | | | | | | |
Provisions For Liabilities Charges | | | | | | | 681 | | | | | |