Profit & Loss |
Accounts Information Date |
2021-12-31 | 2022-12-31 |
|
Balance Sheet |
Cash Bank On Hand | | 26 104 |
Current Assets | 153 346 | 171 610 |
Debtors | 146 651 | 140 100 |
Net Assets Liabilities | 1 401 469 | 1 517 634 |
Other Debtors | 79 733 | 35 482 |
Total Inventories | 6 695 | 5 406 |
|
Other |
Audit Fees Expenses | 5 250 | 5 500 |
Company Contributions To Money Purchase Plans Directors | 941 | 12 684 |
Director Remuneration | 9 190 | 71 278 |
Accrued Liabilities Deferred Income | 17 937 | 26 610 |
Accumulated Depreciation Impairment Property Plant Equipment | 89 550 | 160 561 |
Administration Support Average Number Employees | 1 | 1 |
Administrative Expenses | 229 233 | 244 894 |
Amounts Owed By Group Undertakings | 18 033 | 59 156 |
Amounts Owed To Group Undertakings | 22 617 | 5 171 |
Average Number Employees During Period | 3 | 3 |
Bank Borrowings Overdrafts | 92 133 | |
Bank Overdrafts | 92 133 | |
Comprehensive Income Expense | 50 429 | 116 165 |
Corporation Tax Payable | 9 450 | 28 247 |
Cost Inventories Recognised As Expense Gross | 246 026 | 139 357 |
Cost Sales | 246 026 | 139 357 |
Creditors | 200 390 | 37 130 |
Current Tax For Period | 11 452 | 27 428 |
Deferred Tax Expense Credit Relating To Origination Reversal Temporary Differences | 269 | -259 |
Depreciation Expense Property Plant Equipment | 6 189 | 45 828 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 62 731 |
Disposals Property Plant Equipment | | 62 731 |
Finance Lease Liabilities Present Value Total Lessor | 37 668 | 30 118 |
Financial Liabilities | 129 801 | 30 118 |
Fixed Assets | 1 459 336 | 1 484 666 |
Gross Profit Loss | 294 679 | 391 905 |
Increase Decrease In Property Plant Equipment | | 76 506 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 28 786 |
Intangible Assets Gross Cost | 1 407 983 | |
Intangible Assets Including Right-of-use Assets | 1 407 983 | 1 407 983 |
Interest Expense On Bank Overdrafts | 2 483 | 1 677 |
Interest Expense On Lease Liabilities | 2 689 | 1 676 |
Interest Income On Bank Deposits | | 233 |
Interest Payable Similar Charges Finance Costs | 5 172 | 3 353 |
Net Current Assets Liabilities | -47 044 | 70 098 |
Number Shares Issued Fully Paid | | 1 378 000 |
Operating Profit Loss | 65 446 | 147 011 |
Other Interest Income | | 469 |
Other Interest Receivable Similar Income Finance Income | | 702 |
Par Value Share | | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 24 246 | 26 279 |
Profit Loss | 50 429 | 116 165 |
Profit Loss On Ordinary Activities Before Tax | 60 274 | 144 360 |
Property Plant Equipment Gross Cost | 223 469 | 75 868 |
Property Plant Equipment Including Right-of-use Assets | 46 216 | 75 116 |
Sales Marketing Distribution Average Number Employees | 2 | 2 |
Social Security Costs | 17 887 | 13 051 |
Staff Costs Employee Benefits Expense | 277 476 | 181 310 |
Taxation Social Security Payable | 5 644 | 7 357 |
Tax Expense Credit Applicable Tax Rate | -19 | -19 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 10 517 | 9 723 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 151 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 9 845 | 28 195 |
Total Additions Including From Business Combinations Property Plant Equipment | | 74 728 |
Total Assets | 51 353 | |
Total Assets Less Current Liabilities | 1 412 292 | 1 554 764 |
Total Current Tax Expense Credit | 9 845 | 28 195 |
Trade Creditors Trade Payables | 8 059 | 2 346 |
Trade Debtors Trade Receivables | 48 885 | 45 462 |
Turnover Revenue | 36 729 | 168 692 |
Wages Salaries | 235 343 | 141 980 |