Profit & Loss |
Accounts Information Date |
2015-04-30 | 2016-04-30 | 2017-04-30 | 2018-04-30 |
Net Worth | -2 078 | -737 | | |
|
Balance Sheet |
Cash Bank On Hand | | 3 159 | 14 | 4 013 |
Property Plant Equipment | | 1 331 | 960 | 713 |
Cash Bank In Hand | 762 | 3 159 | | |
Current Assets | 2 026 | 4 253 | | |
Debtors | 1 264 | 869 | | |
Net Assets Liabilities Including Pension Asset Liability | -2 078 | | | |
Tangible Fixed Assets | 1 369 | 1 331 | | |
|
Reserves/Capital |
Called Up Share Capital | 100 | 100 | | |
Profit Loss Account Reserve | -2 178 | -837 | | |
Shareholder Funds | -2 078 | -737 | | |
|
Other |
Accumulated Amortisation Impairment Intangible Assets | | | 1 770 | 3 540 |
Accumulated Depreciation Impairment Property Plant Equipment | | 1 110 | 1 481 | 1 728 |
Administrative Expenses | -17 820 | -20 171 | 16 209 | 22 249 |
Corporation Tax Payable | | 7 028 | 7 306 | 6 888 |
Creditors | | 8 411 | 8 514 | 9 831 |
Fixed Assets | 1 369 | 1 331 | 8 040 | 6 023 |
Gross Profit Loss | 35 805 | 54 540 | 50 565 | 56 279 |
Increase From Amortisation Charge For Year Intangible Assets | | | 1 770 | 1 770 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 371 | 247 |
Intangible Assets | | | 7 080 | 5 310 |
Intangible Assets Gross Cost | | | 8 850 | 8 850 |
Loans From Directors | | | 15 | 1 136 |
Net Current Assets Liabilities | -3 447 | -2 068 | -7 727 | -5 818 |
Number Shares Issued Fully Paid | | 100 | 100 | 100 |
Operating Profit Loss | 17 985 | 34 369 | 34 356 | 34 030 |
Other Taxation Payable | | 300 | | |
Profit Loss | | 1 341 | 1 050 | -108 |
Profit Loss On Ordinary Activities Before Tax | 17 985 | 34 369 | 34 356 | 34 030 |
Property Plant Equipment Gross Cost | | 2 441 | 2 441 | 2 441 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 7 028 | 7 306 | 6 888 |
Total Additions Including From Business Combinations Intangible Assets | | | 8 850 | |
Total Assets Less Current Liabilities | -2 078 | -737 | 313 | 205 |
Trade Creditors Trade Payables | | 630 | 657 | 669 |
Trade Debtors Trade Receivables | | 869 | 773 | |
Turnover Revenue | | 54 540 | 50 565 | 56 279 |
Value-added Tax Payable | | 453 | 536 | 1 138 |
Director Remuneration | 9 854 | 10 409 | | |
Number Own Shares Purchased | | 100 | | |
Aggregate Dividends Paid In Financial Year | 16 600 | 26 000 | | |
Amounts Owed To Related Parties Within One Year | 12 | -2 090 | | |
Corporation Tax Due Within One Year | 3 351 | 7 028 | | |
Creditors Due Within One Year | 5 473 | 6 321 | | |
Depreciation Impairment Reversal Tangible Fixed Assets | 540 | 570 | | |
Number Shares Allotted | 100 | | | |
Other Taxation Social Security Within One Year | 245 | 300 | | |
Par Value Share | 1 | | | |
Profit Loss For Period | 14 422 | 1 341 | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | |
Tangible Fixed Assets Additions | 1 909 | 532 | | |
Tangible Fixed Assets Cost Or Valuation | 1 909 | 2 441 | | |
Tangible Fixed Assets Depreciation | 540 | 1 110 | | |
Tangible Fixed Assets Depreciation Charged In Period | 540 | 570 | | |
Tax On Profit Or Loss On Ordinary Activities | 3 563 | -7 028 | | |
Trade Creditors Within One Year | 585 | 630 | | |
Turnover Gross Operating Revenue | 35 805 | 54 540 | | |
V A T Due Total Creditors | 1 280 | 453 | | |
Work In Progress | | 225 | | |