Profit & Loss |
Accounts Information Date |
2016-01-31 | 2017-01-31 | 2018-01-31 | 2019-01-31 | 2020-01-31 | 2021-01-31 | 2022-01-31 |
|
Balance Sheet |
Cash Bank On Hand | | | 6 956 | 11 963 | | | |
Current Assets | 8 441 | 11 805 | 8 233 | 13 601 | 4 089 | 16 266 | 5 960 |
Debtors | 565 | | 446 | 104 | | | |
Net Assets Liabilities | 114 | 692 | -1 242 | 416 | -7 957 | -2 920 | -370 |
Other Debtors | | | 446 | 104 | | | |
Property Plant Equipment | | | 5 453 | 4 852 | | | |
Total Inventories | | | 1 277 | 1 534 | | | |
Cash Bank In Hand | 6 276 | | | | | | |
Intangible Fixed Assets | 24 000 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 114 | | | | | | |
Stocks Inventory | 1 600 | | | | | | |
Tangible Fixed Assets | 8 000 | | | | | | |
|
Reserves/Capital |
Called Up Share Capital | 100 | | | | | | |
Profit Loss Account Reserve | 14 | | | | | | |
|
Other |
Accrued Liabilities Not Expressed Within Creditors Subtotal | 756 | 2 024 | 1 098 | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | 18 000 | 24 000 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 5 067 | 6 267 | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 599 | | | |
Average Number Employees During Period | | | 4 | 4 | 4 | 3 | 3 |
Bank Borrowings | | | 15 704 | 9 916 | | | |
Bank Overdrafts | | | 7 228 | 7 228 | | | |
Creditors | 13 362 | 7 696 | 11 670 | 14 121 | 12 159 | 22 579 | 9 856 |
Fixed Assets | 32 000 | 24 816 | 17 453 | 10 852 | 4 241 | 3 393 | 3 526 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 6 000 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 1 200 | | | |
Intangible Assets | | | 12 000 | 6 000 | | | |
Intangible Assets Gross Cost | | | 30 000 | 30 000 | | | |
Net Current Assets Liabilities | -5 677 | 4 109 | -2 991 | -520 | -8 070 | -6 313 | -3 896 |
Other Creditors | | | -834 | 1 309 | | | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | 565 | | 446 | | | | |
Property Plant Equipment Gross Cost | | | 10 520 | 11 119 | | | |
Taxation Social Security Payable | | | 5 276 | 5 584 | | | |
Total Assets Less Current Liabilities | 26 323 | 28 925 | 15 560 | 10 332 | -3 829 | -2 920 | -370 |
Capital Employed | 114 | | | | | | |
Creditors Due After One Year | 26 209 | | | | | | |
Creditors Due Within One Year | 14 118 | | | | | | |
Intangible Fixed Assets Additions | 30 000 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 6 000 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | 6 000 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 30 000 | | | | | | |
Par Value Share | 1 | | | | | | |
Share Capital Allotted Called Up Paid | 100 | | | | | | |
Tangible Fixed Assets Additions | 10 000 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 10 000 | | | | | | |
Tangible Fixed Assets Depreciation | 2 000 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 2 000 | | | | | | |
Value Shares Allotted Increase Decrease During Period | 100 | | | | | | |