Profit & Loss |
Accounts Information Date |
2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 |
Net Worth | 497 | 118 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 715 | 515 | 1 479 | 1 182 | 977 | 191 | |
Current Assets | 5 211 | 19 440 | 515 | 10 105 | 15 345 | 16 314 | 27 863 | |
Debtors | 3 414 | 18 725 | | 8 626 | 14 163 | 10 337 | 15 198 | |
Net Assets Liabilities | | 118 | 445 | 447 | 556 | 150 | 275 | -14 914 |
Other Debtors | 3 414 | 13 532 | | 10 583 | 10 365 | 9 653 | 9 078 | |
Property Plant Equipment | | 2 038 | 2 737 | 2 245 | 1 841 | 1 510 | 1 239 | |
Total Inventories | | | | | | 5 000 | 12 474 | |
Cash Bank In Hand | 1 797 | 715 | | | | | | |
Intangible Fixed Assets | 11 931 | 10 606 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 497 | 118 | | | | | | |
Tangible Fixed Assets | 2 484 | 2 038 | | | | | | |
Trade Debtors | | 5 193 | | | | | | |
|
Reserves/Capital |
Called Up Share Capital | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 397 | 18 | | | | | | |
Shareholder Funds | 497 | 118 | | | | | | |
|
Other |
Accrued Liabilities | | | 665 | | 540 | 3 151 | 2 427 | 3 151 |
Accumulated Amortisation Impairment Intangible Assets | | 2 650 | 3 975 | 5 300 | 6 625 | 7 950 | 9 275 | |
Accumulated Depreciation Impairment Property Plant Equipment | | 990 | 1 591 | 2 083 | 2 487 | 2 818 | 3 089 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 1 300 | | | | | |
Administrative Expenses | 23 206 | 39 693 | 28 900 | 36 400 | 34 596 | 34 166 | 31 173 | 29 976 |
Amortisation Expense Intangible Assets | | 1 325 | 1 325 | 1 325 | 1 325 | 1 325 | 1 325 | |
Average Number Employees During Period | | 1 | 1 | 2 | 2 | 1 | 1 | 1 |
Bank Borrowings | | | | | | | 14 500 | |
Comprehensive Income Expense | | 15 946 | 9 327 | 9 002 | 10 109 | 5 594 | 15 125 | -15 189 |
Cost Sales | 471 | 648 | 10 388 | 6 374 | 3 452 | 9 797 | 9 414 | 48 719 |
Creditors | | 31 966 | 12 088 | 19 859 | 23 261 | 22 980 | 14 500 | 14 914 |
Depreciation Expense Property Plant Equipment | | 446 | 601 | 492 | 404 | 331 | 271 | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | -9 275 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | -3 089 |
Disposals Intangible Assets | | | | | | | | -13 256 |
Disposals Property Plant Equipment | | | | | | | | -4 328 |
Dividend Per Share Final | | 163 | 90 | 90 | 100 | 60 | | |
Dividend Per Share Interim | | | | | | 60 | 150 | |
Dividends Paid | | -16 325 | -9 000 | -9 000 | -10 000 | -6 000 | -15 000 | |
Dividends Paid On Shares Final | | | 9 000 | 9 000 | 10 000 | 6 000 | | |
Dividends Paid On Shares Interim | | | | | | 6 000 | 15 000 | |
Fixed Assets | 14 415 | 12 644 | 12 018 | 10 201 | 8 472 | 6 816 | 5 220 | |
Gross Profit Loss | 38 020 | 59 827 | 43 947 | 47 549 | 49 750 | 40 894 | 46 484 | 16 844 |
Increase From Amortisation Charge For Year Intangible Assets | | | 1 325 | 1 325 | 1 325 | 1 325 | 1 325 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 601 | 492 | 404 | 331 | 271 | |
Intangible Assets | | 10 606 | 9 281 | 7 956 | 6 631 | 5 306 | 3 981 | |
Intangible Assets Gross Cost | | 13 256 | 13 256 | 13 256 | 13 256 | 13 256 | 13 256 | |
Interest Payable Similar Charges Finance Costs | | 633 | 3 414 | | 2 588 | | | |
Net Current Assets Liabilities | -13 918 | -12 526 | -11 573 | -9 754 | -7 916 | -6 666 | 9 555 | -14 914 |
Number Shares Issued Fully Paid | | | 100 | 100 | 100 | 100 | 100 | 100 |
Operating Profit Loss | 14 814 | 20 134 | 15 047 | 11 149 | 15 154 | 6 728 | | |
Other Creditors | | 3 555 | 2 306 | 4 453 | 2 457 | 1 133 | | |
Other Operating Income Format1 | | | | | | | 3 521 | |
Other Remaining Borrowings | | 24 405 | 9 117 | 8 244 | 17 455 | 11 775 | 5 235 | 9 706 |
Par Value Share | 1 | 1 | | 1 | 1 | 1 | 1 | 1 |
Prepayments | | | | 298 | | | | |
Profit Loss | | 15 946 | 9 327 | 9 002 | 10 109 | 5 594 | 15 125 | -15 189 |
Profit Loss On Ordinary Activities Before Tax | 12 897 | 19 501 | 11 633 | 11 149 | 12 566 | 6 728 | 18 832 | -13 132 |
Property Plant Equipment Gross Cost | | 3 028 | 4 328 | 4 328 | 4 328 | 4 328 | 4 328 | |
Taxation Social Security Payable | | 1 885 | | 7 162 | 2 809 | 3 868 | 3 706 | 2 057 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 3 555 | 2 306 | 2 147 | 2 457 | 1 134 | 3 707 | 2 057 |
Total Assets Less Current Liabilities | | | | | | 150 | 14 775 | -14 914 |
Total Borrowings | | 24 405 | 9 117 | 8 244 | 17 455 | 11 775 | 14 500 | 9 706 |
Trade Creditors Trade Payables | | 2 121 | | | | 3 053 | 6 940 | |
Trade Debtors Trade Receivables | | 5 193 | | -2 255 | 3 798 | 684 | 6 120 | |
Turnover Revenue | | 60 475 | 54 335 | 53 923 | 53 202 | 50 691 | 55 898 | 65 563 |
Work In Progress | | | | | | 5 000 | 12 474 | |
Director Remuneration | 7 920 | 8 040 | 8 052 | 8 161 | 8 400 | 8 628 | 8 784 | 8 844 |
Amortisation Intangible Assets Expense | 1 325 | 1 325 | | | | | | |
Consideration For Shares Issued | 100 | | | | | | | |
Corporation Tax Due Within One Year | | 3 556 | | | | | | |
Creditors Due Within One Year | 19 129 | 31 966 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 544 | 446 | | | | | | |
Dividends Withdrawn From Total Reserves | 12 500 | 16 325 | | | | | | |
Intangible Fixed Assets Additions | 13 256 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 1 325 | 2 650 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | 1 325 | 1 325 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 13 256 | 13 256 | | | | | | |
Interest Payable Similar Charges | 1 917 | 633 | | | | | | |
Interim Payment | 12 500 | 16 325 | | | | | | |
Nominal Value Shares Issued | 100 | | | | | | | |
Number Shares Allotted | 100 | 100 | | | | | | |
Number Shares Issued | 100 | | | | | | | |
Other Creditors Due Within One Year | 18 436 | 24 405 | | | | | | |
Other Taxation Social Security Within One Year | 693 | 1 885 | | | | | | |
Profit Loss For Period | 12 897 | 15 946 | | | | | | |
Tangible Fixed Assets Additions | 3 028 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 3 028 | | | | | | | |
Tangible Fixed Assets Depreciation | 544 | 990 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 544 | 446 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | 3 555 | | | | | | |
Trade Creditors Within One Year | | 2 120 | | | | | | |
Turnover Gross Operating Revenue | 38 491 | 60 475 | | | | | | |
U K Current Corporation Tax On Income For Period | | 3 555 | | | | | | |
Value Shares Allotted | 100 | 100 | | | | | | |