Balance Sheet $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000
2002 2003 2004 2005 2006 2007 2008 Q3 2002 Q4 2002 Q1 2003 Q2 2003 Q3 2003 Q4 2003 Q1 2004 Q2 2004 Q3 2004 Q4 2004 Q1 2005 Q2 2005 Q3 2005 Q4 2005 Q1 2006 Q2 2006 Q3 2006 Q4 2006 Q1 2007 Q2 2007 Q3 2007 Q4 2007 Q1 2008 Q2 2008 Q3 2008 Q4 2008
Fixed Assets  
Intangible Assets b           -             -             -             -             -             -             -                   -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -  
Tangible Assets b         990      1,279         807         397         350         350         350            1,023             990          1,482          1,419          1,357          1,279          1,169          1,053             933             807             676             541             449             397             360             354             351             350             350             350             350             350             350             350             350             350
Investments b           -             -             -             -             -             -             -                   -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -  
b         990      1,279         807         397         350         350         350            1,023             990          1,482          1,419          1,357          1,279          1,169          1,053             933             807             676             541             449             397             360             354             351             350             350             350             350             350             350             350             350             350
                                                                   
Current Assets                                                                    
Trade Debtors b           -        3,528      3,498      3,463      3,429      3,395      3,361                 -                 -            2,330          2,974          3,366          3,528          3,522          3,515          3,507          3,498          3,489          3,481          3,472          3,463          3,455          3,446          3,437          3,429          3,420          3,412          3,403          3,395          3,386          3,378          3,369          3,361
Prepayments b           46           46           46           46           46           46           46                 -                 46               33               21                8               46               33               21                8               46               33               21                8               46               33               21                8               46               33               21                8               46               33               21                8               46
Cash in bank & at hand b      7,151      6,041      8,556     10,991     12,794     14,259     15,622            8,540          7,151          5,100          5,210          5,542          6,041          6,687          7,331          7,971          8,556          9,185          9,809        10,428        10,991        11,597        12,049        12,450        12,794        13,181        13,563        13,939        14,259        14,622        14,978        15,328        15,622
b      7,197      9,615     12,100     14,500     16,268     17,700     19,029            8,540          7,197          7,463          8,205          8,916          9,615        10,243        10,867        11,486        12,100        12,708        13,310        13,908        14,500        15,085        15,516        15,895        16,268        16,635        16,995        17,350        17,700        18,041        18,377        18,706        19,029
                                                                   
Creditors: amounts falling due within one year                                                                    
Trade Creditors b           -             -             -             -             -             -             -                   -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -  
Borrowings b           -             -             -             -             -             -             -                   -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -  
Deferred income b           -       (5,348)     (5,306)     (5,253)     (5,200)     (5,149)     (5,097)                 -                 -           (2,438)         (4,140)         (5,109)         (5,348)         (5,341)         (5,331)         (5,319)         (5,306)         (5,292)         (5,279)         (5,266)         (5,253)         (5,240)         (5,226)         (5,213)         (5,200)         (5,187)         (5,174)         (5,162)         (5,149)         (5,136)         (5,123)         (5,110)         (5,097)
b           -       (5,348)     (5,306)     (5,253)     (5,200)     (5,149)     (5,097)                 -                 -           (2,438)         (4,140)         (5,109)         (5,348)         (5,341)         (5,331)         (5,319)         (5,306)         (5,292)         (5,279)         (5,266)         (5,253)         (5,240)         (5,226)         (5,213)         (5,200)         (5,187)         (5,174)         (5,162)         (5,149)         (5,136)         (5,123)         (5,110)         (5,097)
                                                                   
Net current assets b      8,187      5,547      7,601      9,644     11,418     12,901     14,281            9,564          8,187          6,507          5,484          5,163          5,547          6,071          6,589          7,100          7,601          8,092          8,572          9,091          9,644        10,205        10,643        11,032        11,418        11,797        12,171        12,539        12,901        13,256        13,604        13,946        14,281
                                                                   
Creditors: amounts falling due after more than one year                                                                    
Borrowings b           -             -             -             -             -             -             -                   -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -  
Other creditors b           -             -             -             -             -             -             -                   -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -  
b           -             -             -             -             -             -             -                   -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -  
                                                                   
Provisions                                                                    
Provision for bad debt b           -          (350)        (348)        (344)        (341)        (338)        (334)                 -                 -                (88)            (175)            (263)            (350)            (350)            (349)            (349)            (348)            (347)            (346)            (345)            (344)            (344)            (343)            (342)            (341)            (340)            (339)            (338)            (338)            (337)            (336)            (335)            (334)
Other provisions b           -             -             -             -             -             -             -                   -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -  
b           -          (350)        (348)        (344)        (341)        (338)        (334)                 -                 -                (88)            (175)            (263)            (350)            (350)            (349)            (349)            (348)            (347)            (346)            (345)            (344)            (344)            (343)            (342)            (341)            (340)            (339)            (338)            (338)            (337)            (336)            (335)            (334)
b           -             -             -             -             -             -             -                   -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -  
Net Assets b      8,187      5,196      7,253      9,299     11,077     12,563     13,947            9,564          8,187          6,419          5,309          4,901          5,196          5,721          6,240          6,751          7,253          7,745          8,226          8,746          9,299          9,862        10,301        10,691        11,077        11,457        11,832        12,200        12,563        12,919        13,268        13,611        13,947
b           -             -             -             -             -             -             -                   -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -  
                                                                   
Capital & Reserves                                                                    
Shareholders funds b     10,000     10,000     10,000     10,000     10,000     10,000     10,000          10,000        10,000        10,000        10,000        10,000        10,000        10,000        10,000        10,000        10,000        10,000        10,000        10,000        10,000        10,000        10,000        10,000        10,000        10,000        10,000        10,000        10,000        10,000        10,000        10,000        10,000
Retained profit b     (1,813)     (4,804)     (2,747)        (701)      1,077      2,563      3,947              (436)         (1,813)         (3,581)         (4,691)         (5,099)         (4,804)         (4,279)         (3,760)         (3,249)         (2,747)         (2,255)         (1,774)         (1,254)            (701)            (138)             301             691          1,077          1,457          1,832          2,200          2,563          2,919          3,268          3,611          3,947
                                                                   
b      8,187      5,196      7,253      9,299     11,077     12,563     13,947            9,564          8,187          6,419          5,309          4,901          5,196          5,721          6,240          6,751          7,253          7,745          8,226          8,746          9,299          9,862        10,301        10,691        11,077        11,457        11,832        12,200        12,563        12,919        13,268        13,611        13,947
                                                                   
Check b           -             -             -             -             -             -             -                   -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -  
                                                                   
 
 
Retained profit calculation  
Opening retained profit f           -       (1,813)     (4,804)     (2,747)        (701)      1,077      2,563                 -              (436)         (1,813)         (3,581)         (4,691)         (5,099)         (4,804)         (4,279)         (3,760)         (3,249)         (2,747)         (2,255)         (1,774)         (1,254)            (701)            (138)             301             691          1,077          1,457          1,832          2,200          2,563          2,919          3,268          3,611
P&L this period s     (1,813)     (2,991)      2,057      2,046      1,778      1,486      1,384              (436)         (1,376)         (1,768)         (1,110)            (408)             296             525             518             511             503             491             481             520             553             562             439             390             386             380             375             369             363             355             349             343             336
b     (1,813)     (4,804)     (2,747)        (701)      1,077      2,563      3,947              (436)         (1,813)         (3,581)         (4,691)         (5,099)         (4,804)         (4,279)         (3,760)         (3,249)         (2,747)         (2,255)         (1,774)         (1,254)            (701)            (138)             301             691          1,077          1,457          1,832          2,200          2,563          2,919          3,268          3,611          3,947