Profit & Loss |
Accounts Information Date |
2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 |
Net Worth | 731 | 836 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 2 319 | 437 | 1 678 | 566 | |
Current Assets | 10 442 | 21 435 | 31 231 | 20 712 | 21 068 | |
Debtors | 9 294 | 19 117 | 30 794 | 19 034 | 20 502 | |
Net Assets Liabilities | | 836 | 338 | 298 | 765 | -1 |
Other Debtors | 9 294 | 12 697 | 23 494 | 13 094 | 13 758 | |
Property Plant Equipment | | 1 114 | 915 | 752 | 617 | |
Cash Bank In Hand | 1 148 | 2 318 | | | | |
Intangible Fixed Assets | 17 559 | 15 608 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 731 | 836 | | | | |
Tangible Fixed Assets | 1 357 | 1 114 | | | | |
Trade Debtors | | 6 420 | | | | |
|
Reserves/Capital |
Called Up Share Capital | 100 | 100 | | | | |
Profit Loss Account Reserve | 631 | 736 | | | | |
Shareholder Funds | 731 | 836 | | | | |
|
Other |
Accrued Liabilities | | | 2 434 | | 2 050 | |
Accumulated Amortisation Impairment Intangible Assets | | 3 902 | 5 853 | 7 804 | 9 755 | |
Accumulated Depreciation Impairment Property Plant Equipment | | 540 | 739 | 902 | 1 037 | |
Administrative Expenses | 26 334 | 35 406 | 35 094 | 37 443 | 40 783 | 16 622 |
Amortisation Expense Intangible Assets | | 1 951 | 1 951 | 1 951 | 1 951 | |
Average Number Employees During Period | | 1 | 1 | 1 | 1 | 1 |
Comprehensive Income Expense | | 24 105 | 27 002 | 16 960 | 20 467 | -766 |
Cost Sales | 403 | 1 121 | 5 896 | 5 369 | 3 615 | 24 906 |
Creditors | | 37 320 | 45 465 | 32 872 | 30 675 | 1 |
Depreciation Expense Property Plant Equipment | | 243 | 199 | 163 | 135 | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | -9 755 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | -1 037 |
Disposals Intangible Assets | | | | | | -19 510 |
Disposals Property Plant Equipment | | | | | | -1 654 |
Dividend Per Share Final | | 24 000 | 22 000 | 17 000 | 200 | 1 |
Dividends Paid | | -24 000 | -27 500 | -17 000 | -20 000 | |
Dividends Paid On Shares Final | | | 22 000 | 17 000 | 20 000 | |
Fixed Assets | 18 916 | 16 722 | 14 572 | 12 458 | 10 372 | |
Gross Profit Loss | 46 069 | 68 414 | 71 116 | 59 945 | 66 059 | 15 856 |
Increase From Amortisation Charge For Year Intangible Assets | | | 1 951 | 1 951 | 1 951 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 199 | 163 | 135 | |
Intangible Assets | | 15 608 | 13 657 | 11 706 | 9 755 | |
Intangible Assets Gross Cost | | 19 510 | 19 510 | 19 510 | 19 510 | |
Interest Payable Similar Charges Finance Costs | | 2 328 | 1 733 | 1 067 | 4 095 | |
Net Current Assets Liabilities | -18 185 | -15 886 | -14 234 | -12 160 | -9 607 | -1 |
Number Shares Issued Fully Paid | | | 100 | 100 | 100 | 100 |
Operating Profit Loss | 19 735 | 33 008 | 36 022 | 22 502 | 25 276 | -766 |
Other Creditors | | 7 235 | 14 205 | 4 474 | 5 098 | |
Other Remaining Borrowings | | 29 712 | 27 428 | 25 601 | 10 186 | 1 |
Par Value Share | 1 | 1 | | 1 | 1 | 1 |
Profit Loss | | 24 105 | 27 002 | 16 960 | 20 467 | -766 |
Profit Loss On Ordinary Activities Before Tax | 18 973 | 30 680 | 34 289 | 21 435 | 21 181 | -766 |
Property Plant Equipment Gross Cost | | 1 654 | 1 654 | 1 654 | 1 654 | |
Taxation Social Security Payable | | 373 | 3 169 | 2 208 | 13 341 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 6 575 | 7 287 | 4 475 | 714 | |
Total Borrowings | | 29 712 | 27 428 | 25 601 | 10 186 | 1 |
Trade Creditors Trade Payables | | | -1 771 | 589 | | |
Trade Debtors Trade Receivables | | 6 420 | 7 300 | 5 940 | 6 744 | |
Turnover Revenue | | 69 535 | 77 012 | 65 314 | 69 674 | 40 762 |
Director Remuneration | 5 940 | 8 040 | 8 052 | 8 158 | 8 400 | 4 314 |
Amortisation Intangible Assets Expense | 1 951 | 1 951 | | | | |
Consideration For Shares Issued | 100 | | | | | |
Corporation Tax Due Within One Year | 342 | 6 917 | | | | |
Creditors Due Within One Year | 28 627 | 37 321 | | | | |
Depreciation Tangible Fixed Assets Expense | 297 | 243 | | | | |
Dividends Withdrawn From Total Reserves | 18 000 | 24 000 | | | | |
Intangible Fixed Assets Additions | 19 510 | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 1 951 | 3 902 | | | | |
Intangible Fixed Assets Amortisation Charged In Period | 1 951 | 1 951 | | | | |
Intangible Fixed Assets Cost Or Valuation | 19 510 | 19 510 | | | | |
Interest Payable Similar Charges | 762 | 2 328 | | | | |
Interim Payment | 18 000 | 24 000 | | | | |
Nominal Value Shares Issued | 100 | | | | | |
Number Shares Allotted | 100 | 100 | | | | |
Number Shares Issued | 100 | | | | | |
Other Creditors Due Within One Year | 28 285 | 30 030 | | | | |
Other Taxation Social Security Within One Year | | 374 | | | | |
Profit Loss For Period | 18 631 | 24 105 | | | | |
Tangible Fixed Assets Additions | 1 654 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 654 | | | | | |
Tangible Fixed Assets Depreciation | 297 | 540 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 297 | 243 | | | | |
Tax On Profit Or Loss On Ordinary Activities | 342 | 6 575 | | | | |
Turnover Gross Operating Revenue | 46 472 | 69 535 | | | | |
U K Current Corporation Tax On Income For Period | 342 | 6 575 | | | | |
Value Shares Allotted | 100 | 100 | | | | |