Profit & Loss |
Accounts Information Date |
2015-02-28 | 2016-02-29 | 2017-02-28 | 2018-02-28 | 2019-02-28 |
Net Worth | 256 | -925 | | | |
|
Balance Sheet |
Cash Bank On Hand | | 8 337 | 10 218 | 6 725 | 11 881 |
Property Plant Equipment | | 5 160 | 4 237 | 5 719 | 6 295 |
Cash Bank In Hand | 6 018 | 8 337 | | | |
Current Assets | 7 336 | 9 655 | | | |
Debtors | 1 318 | 1 318 | | | |
Net Assets Liabilities Including Pension Asset Liability | 256 | | | | |
Tangible Fixed Assets | 2 484 | 2 032 | | | |
|
Reserves/Capital |
Called Up Share Capital | 100 | 100 | | | |
Profit Loss Account Reserve | 156 | -1 025 | | | |
Shareholder Funds | 256 | -925 | | | |
|
Other |
Accumulated Amortisation Impairment Intangible Assets | | | | 2 030 | 4 060 |
Accumulated Depreciation Impairment Property Plant Equipment | | 1 799 | 2 722 | 3 448 | 5 011 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 1 750 |
Administrative Expenses | 26 717 | -33 847 | 31 323 | 26 066 | 37 640 |
Corporation Tax Payable | | 4 380 | 6 649 | 5 025 | 7 865 |
Creditors | | 15 828 | 15 533 | 19 304 | 18 477 |
Fixed Assets | 2 484 | 2 032 | 4 237 | 11 631 | 12 385 |
Gross Profit Loss | 43 315 | 58 710 | 63 712 | 49 675 | 77 498 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 2 030 | 2 030 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 923 | 726 | 1 174 |
Intangible Assets | | | | 8 120 | 6 090 |
Intangible Assets Gross Cost | | | | 10 150 | 10 150 |
Loans From Directors | | 10 061 | 7 008 | 16 128 | 9 057 |
Net Current Assets Liabilities | -2 228 | -2 957 | -3 910 | -13 543 | -6 596 |
Number Shares Issued Fully Paid | | 100 | 100 | 100 | 100 |
Operating Profit Loss | 16 598 | 24 863 | 32 389 | 23 609 | 39 858 |
Other Taxation Payable | | 300 | 23 | | |
Profit Loss | | -1 269 | 1 340 | 84 | 5 493 |
Profit Loss On Ordinary Activities Before Tax | 16 598 | 24 863 | 32 389 | 20 475 | 39 858 |
Property Plant Equipment Gross Cost | | 6 959 | 6 959 | 6 959 | 11 306 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 4 380 | 6 649 | 5 025 | 7 865 |
Total Additions Including From Business Combinations Intangible Assets | | | | 10 150 | |
Total Assets Less Current Liabilities | 256 | -925 | 327 | 411 | 5 789 |
Trade Creditors Trade Payables | | 585 | 657 | 669 | 697 |
Trade Debtors Trade Receivables | | 1 318 | 1 405 | 1 359 | |
Turnover Revenue | | 58 710 | 63 712 | 46 930 | 77 498 |
Value-added Tax Payable | | 502 | 1 196 | 824 | 858 |
Director Remuneration | 9 678 | 10 554 | | | |
Number Own Shares Purchased | | 100 | | | |
Aggregate Dividends Paid In Financial Year | 13 500 | 21 000 | | | |
Amounts Owed To Related Parties Within One Year | 5 022 | 6 181 | | | |
Corporation Tax Due Within One Year | 2 942 | 5 044 | | | |
Creditors Due Within One Year | 9 564 | 12 612 | | | |
Depreciation Impairment Reversal Tangible Fixed Assets | 595 | 452 | | | |
Number Shares Allotted | 100 | | | | |
Other Taxation Social Security Within One Year | 227 | 300 | | | |
Par Value Share | 1 | | | | |
Profit Loss For Period | 13 656 | -1 181 | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | |
Tangible Fixed Assets Additions | 3 079 | | | | |
Tangible Fixed Assets Cost Or Valuation | 3 079 | 3 079 | | | |
Tangible Fixed Assets Depreciation | 595 | 1 047 | | | |
Tangible Fixed Assets Depreciation Charged In Period | 595 | 452 | | | |
Tax On Profit Or Loss On Ordinary Activities | -2 942 | -5 044 | | | |
Total Dividend Payment | 13 500 | | | | |
Trade Creditors Within One Year | 585 | 585 | | | |
Turnover Gross Operating Revenue | 43 315 | 58 710 | | | |
V A T Due Total Creditors | 788 | 502 | | | |