M.B.A. 2000 LTD. - 1999-02-11
(expand)Cost of Sales
12,765,465 GBP2021-05-01 ~ 2022-04-30
10,850,897 GBP2020-05-01 ~ 2021-04-30
Gross Profit/Loss
2,410,015 GBP2021-05-01 ~ 2022-04-30
3,102,091 GBP2020-05-01 ~ 2021-04-30
Administrative Expenses
3,368,032 GBP2021-05-01 ~ 2022-04-30
3,315,860 GBP2020-05-01 ~ 2021-04-30
Operating Profit/Loss
-797,986 GBP2021-05-01 ~ 2022-04-30
190,537 GBP2020-05-01 ~ 2021-04-30
Other Interest Receivable/Similar Income (Finance Income)
7 GBP2021-05-01 ~ 2022-04-30
18 GBP2020-05-01 ~ 2021-04-30
Interest Payable/Similar Charges (Finance Costs)
74,129 GBP2021-05-01 ~ 2022-04-30
56,085 GBP2020-05-01 ~ 2021-04-30
Profit/Loss on Ordinary Activities Before Tax
-872,108 GBP2021-05-01 ~ 2022-04-30
134,470 GBP2020-05-01 ~ 2021-04-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-77,655 GBP2021-05-01 ~ 2022-04-30
1,315 GBP2020-05-01 ~ 2021-04-30
Profit/Loss
-794,453 GBP2021-05-01 ~ 2022-04-30
133,155 GBP2020-05-01 ~ 2021-04-30
Comprehensive Income/Expense
-794,453 GBP2021-05-01 ~ 2022-04-30
133,155 GBP2020-05-01 ~ 2021-04-30
Property, Plant & Equipment
2,981,870 GBP2022-04-30
3,119,593 GBP2021-04-30
Debtors
2,610,865 GBP2022-04-30
2,168,578 GBP2021-04-30
Cash at bank and in hand
6,389 GBP2022-04-30
264,457 GBP2021-04-30
Current Assets
2,617,254 GBP2022-04-30
2,433,035 GBP2021-04-30
Creditors
Current
4,550,565 GBP2022-04-30
3,275,529 GBP2021-04-30
Net Current Assets/Liabilities
-1,933,311 GBP2022-04-30
-842,494 GBP2021-04-30
Total Assets Less Current Liabilities
1,048,559 GBP2022-04-30
2,277,099 GBP2021-04-30
Net Assets/Liabilities
206,433 GBP2022-04-30
1,028,886 GBP2021-04-30
Equity
Called up share capital
19,286 GBP2022-04-30
19,286 GBP2021-04-30
19,286 GBP2020-04-30
Capital redemption reserve
34,286 GBP2022-04-30
34,286 GBP2021-04-30
34,286 GBP2020-04-30
Retained earnings (accumulated losses)
152,861 GBP2022-04-30
975,314 GBP2021-04-30
919,159 GBP2020-04-30
Equity
206,433 GBP2022-04-30
1,028,886 GBP2021-04-30
972,731 GBP2020-04-30
Dividends Paid
Retained earnings (accumulated losses)
-28,000 GBP2021-05-01 ~ 2022-04-30
-77,000 GBP2020-05-01 ~ 2021-04-30
Dividends Paid
-28,000 GBP2021-05-01 ~ 2022-04-30
-77,000 GBP2020-05-01 ~ 2021-04-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-794,453 GBP2021-05-01 ~ 2022-04-30
133,155 GBP2020-05-01 ~ 2021-04-30
Bank Overdrafts
-1,426,382 GBP2022-04-30
-1,258,624 GBP2021-04-30
-1,226,185 GBP2020-04-30
Wages/Salaries
4,646,823 GBP2021-05-01 ~ 2022-04-30
4,035,226 GBP2020-05-01 ~ 2021-04-30
Social Security Costs
414,029 GBP2021-05-01 ~ 2022-04-30
350,764 GBP2020-05-01 ~ 2021-04-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
76,162 GBP2021-05-01 ~ 2022-04-30
71,532 GBP2020-05-01 ~ 2021-04-30
Staff Costs/Employee Benefits Expense
5,137,014 GBP2021-05-01 ~ 2022-04-30
4,457,522 GBP2020-05-01 ~ 2021-04-30
Average Number of Employees
1372021-05-01 ~ 2022-04-30
1282020-05-01 ~ 2021-04-30
Director Remuneration
165,054 GBP2021-05-01 ~ 2022-04-30
157,113 GBP2020-05-01 ~ 2021-04-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
51,968 GBP2021-05-01 ~ 2022-04-30
46,162 GBP2020-05-01 ~ 2021-04-30
Audit Fees/Expenses
18,150 GBP2021-05-01 ~ 2022-04-30
14,250 GBP2020-05-01 ~ 2021-04-30
Tax Expense/Credit at Applicable Tax Rate
-165,701 GBP2021-05-01 ~ 2022-04-30
25,549 GBP2020-05-01 ~ 2021-04-30
Property, Plant & Equipment - Gross Cost
Land and buildings
2,234,532 GBP2022-04-30
2,234,532 GBP2021-04-30
Plant and equipment
133,960 GBP2022-04-30
119,656 GBP2021-04-30
Furniture and fittings
186,828 GBP2022-04-30
182,936 GBP2021-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
148,347 GBP2022-04-30
148,239 GBP2021-04-30
Plant and equipment
72,414 GBP2022-04-30
53,680 GBP2021-04-30
Furniture and fittings
158,272 GBP2022-04-30
149,291 GBP2021-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
108 GBP2021-05-01 ~ 2022-04-30
Plant and equipment
18,734 GBP2021-05-01 ~ 2022-04-30
Furniture and fittings
8,981 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment
Land and buildings
2,086,185 GBP2022-04-30
2,086,293 GBP2021-04-30
Plant and equipment
61,546 GBP2022-04-30
65,976 GBP2021-04-30
Furniture and fittings
28,556 GBP2022-04-30
33,645 GBP2021-04-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
1,660,573 GBP2022-04-30
1,692,715 GBP2021-04-30
Computers
151,991 GBP2022-04-30
130,405 GBP2021-04-30
Property, Plant & Equipment - Gross Cost
4,367,884 GBP2022-04-30
4,360,244 GBP2021-04-30
Property, Plant & Equipment - Disposals
Motor vehicles
-226,886 GBP2021-05-01 ~ 2022-04-30
Computers
-29,891 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment - Disposals
-256,777 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
914,773 GBP2022-04-30
777,555 GBP2021-04-30
Computers
92,208 GBP2022-04-30
111,886 GBP2021-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,386,014 GBP2022-04-30
1,240,651 GBP2021-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
257,094 GBP2021-05-01 ~ 2022-04-30
Computers
10,213 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
295,130 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-119,876 GBP2021-05-01 ~ 2022-04-30
Computers
-29,891 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-149,767 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment
Motor vehicles
745,800 GBP2022-04-30
915,160 GBP2021-04-30
Computers
59,783 GBP2022-04-30
18,519 GBP2021-04-30
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
32,350 GBP2022-04-30
32,350 GBP2021-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
15,291 GBP2022-04-30
9,604 GBP2021-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
5,687 GBP2021-05-01 ~ 2022-04-30
Motor vehicles, Under hire purchased contracts or finance leases
232,634 GBP2021-05-01 ~ 2022-04-30
Under hire purchased contracts or finance leases
243,162 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
17,059 GBP2022-04-30
22,746 GBP2021-04-30
Motor vehicles, Under hire purchased contracts or finance leases
648,480 GBP2022-04-30
797,782 GBP2021-04-30
Under hire purchased contracts or finance leases
718,187 GBP2022-04-30
826,540 GBP2021-04-30
Trade Debtors/Trade Receivables
Current
2,337,772 GBP2022-04-30
1,982,232 GBP2021-04-30
Other Debtors
Current
8,585 GBP2022-04-30
4,208 GBP2021-04-30
Amount of corporation tax that is recoverable
Current
43,178 GBP2021-04-30
Prepayments/Accrued Income
Current
264,508 GBP2022-04-30
138,960 GBP2021-04-30
Debtors
Amounts falling due within one year, Current
2,610,865 GBP2022-04-30
2,168,578 GBP2021-04-30
Bank Borrowings/Overdrafts
Current
1,566,382 GBP2022-04-30
1,378,624 GBP2021-04-30
Other Remaining Borrowings
Current
26,000 GBP2021-04-30
Finance Lease Liabilities - Total Present Value
Current
278,354 GBP2022-04-30
293,740 GBP2021-04-30
Trade Creditors/Trade Payables
Current
1,642,234 GBP2022-04-30
742,463 GBP2021-04-30
Other Taxation & Social Security Payable
Current
109,085 GBP2022-04-30
85,814 GBP2021-04-30
Other Creditors
Current
49,559 GBP2022-04-30
16,408 GBP2021-04-30
Accrued Liabilities
Current
616,304 GBP2022-04-30
467,313 GBP2021-04-30
Bank Borrowings/Overdrafts
Non-current
643,057 GBP2022-04-30
787,790 GBP2021-04-30
Finance Lease Liabilities - Total Present Value
Non-current
173,244 GBP2022-04-30
356,943 GBP2021-04-30
Bank Borrowings
Between two and five year, Non-current
340,000 GBP2022-04-30
420,000 GBP2021-04-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
173,244 GBP2022-04-30
356,943 GBP2021-04-30
hire purchase agreements
451,598 GBP2022-04-30
650,683 GBP2021-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,500,905 GBP2022-04-30
1,358,804 GBP2021-04-30
Between one and five year
3,015,511 GBP2022-04-30
2,703,741 GBP2021-04-30
More than five year
800,736 GBP2022-04-30
1,006,077 GBP2021-04-30
All periods
5,317,152 GBP2022-04-30
5,068,622 GBP2021-04-30
Bank Overdrafts
Secured
1,426,382 GBP2022-04-30
1,258,624 GBP2021-04-30
Bank Borrowings
Secured
783,057 GBP2022-04-30
907,790 GBP2021-04-30
Total Borrowings
Secured
2,661,037 GBP2022-04-30
2,817,097 GBP2021-04-30
Deferred Tax Liabilities
Accelerated tax depreciation
169,073 GBP2022-04-30
195,689 GBP2021-04-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
25,825 GBP2022-04-30
103,480 GBP2021-04-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
19,286 shares2022-04-30
Profit/Loss
Retained earnings (accumulated losses)
-794,453 GBP2021-05-01 ~ 2022-04-30