Profit & Loss |
Date of Accounts |
2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 318 896 | 1 541 386 | 1 698 139 | 1 097 247 | 581 729 |
Current Assets | 1 916 693 | 2 034 947 | 2 172 053 | 1 803 879 | 1 912 304 |
Debtors | 76 696 | 48 998 | 44 107 | 37 190 | 75 731 |
Net Assets Liabilities | 1 788 223 | 1 914 065 | 2 063 477 | 1 712 890 | 1 827 753 |
Other Debtors | | 4 741 | 4 610 | 4 610 | 4 610 |
Property Plant Equipment | 6 849 | 8 137 | 6 533 | 4 900 | 3 675 |
|
Other Financial Data |
Audit Fees Expenses | 3 450 | 3 450 | 3 410 | 3 540 | 6 000 |
Accrued Liabilities Deferred Income | 20 114 | 17 515 | 7 555 | 7 920 | 10 085 |
Accumulated Depreciation Impairment Property Plant Equipment | 23 963 | 4 194 | 5 969 | 7 602 | 8 827 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 7 084 | 890 | | |
Administrative Expenses | 260 531 | 237 549 | 130 126 | 140 110 | 135 173 |
Average Number Employees During Period | 4 | 3 | 2 | 2 | 2 |
Cash Cash Equivalents Cash Flow Value | 1 318 896 | 1 541 386 | 1 698 139 | 1 097 247 | 581 729 |
Cash Receipts From Sales Interests In Joint Ventures | -52 725 | -166 213 | -35 531 | | |
Comprehensive Income Expense | 245 844 | 155 842 | 201 412 | 149 413 | 164 863 |
Corporation Tax Payable | 52 918 | 36 983 | 45 160 | 45 620 | 44 052 |
Cost Sales | 15 465 | 16 830 | 16 650 | 17 250 | 18 210 |
Creditors | 112 316 | 106 254 | 80 499 | 76 382 | 70 513 |
Current Asset Investments | 521 101 | 444 563 | 429 807 | 669 442 | 1 254 844 |
Current Tax For Period | 52 918 | 36 998 | 45 192 | 45 652 | 44 052 |
Debt Securities Held | 54 436 | 35 604 | 38 810 | 31 550 | 72 655 |
Deferred Income | 10 000 | 10 000 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 4 929 | -238 | 11 845 | -15 103 | -1 794 |
Depreciation Expense Property Plant Equipment | 2 284 | 1 893 | 1 955 | 1 633 | |
Depreciation Impairment Expense Property Plant Equipment | 2 284 | 1 893 | 1 955 | 1 633 | 1 225 |
Dividend Income | 9 201 | 7 283 | 3 799 | 5 506 | 22 571 |
Dividend Income From Financial Assets Fair Value Through Profit Or Loss | 6 445 | 4 837 | 2 108 | 3 344 | 21 412 |
Dividends Paid | 250 000 | 30 000 | 52 000 | 500 000 | 50 000 |
Dividends Paid Classified As Financing Activities | -250 000 | -30 000 | -52 000 | -500 000 | -50 000 |
Dividends Paid On Shares Interim | 250 000 | 30 000 | 52 000 | 500 000 | 50 000 |
Dividends Received Classified As Investing Activities | | -7 283 | -3 799 | -5 506 | -22 571 |
Equity Securities Held | 521 101 | 444 563 | 429 807 | 669 442 | 1 254 844 |
Further Item Tax Increase Decrease Component Adjusting Items | 317 | 87 | -3 686 | -393 | -183 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 33 620 | 24 199 | 6 915 | 6 915 | 3 460 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 9 051 | -9 873 | 23 932 | 4 577 | 4 301 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -28 832 | -27 698 | -4 891 | -6 917 | 38 541 |
Gain Loss In Cash Flows From Change In Deferred Income | 10 000 | | | | |
Gain Loss On Disposals Property Plant Equipment | | -3 903 | -450 | | |
Gross Profit Loss | 522 108 | 411 385 | 361 227 | 372 026 | |
Income Taxes Paid Refund Classified As Operating Activities | -50 886 | -52 933 | -36 757 | -45 192 | -45 652 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 600 892 | 515 518 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -258 | | 32 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 893 | 1 955 | 1 633 | 1 225 |
Interest Income | 11 830 | 2 133 | 2 829 | 1 596 | 9 208 |
Interest Income On Bank Deposits | 363 | 307 | 54 | 191 | 7 296 |
Interest Income On Financial Assets Fair Value Through Profit Or Loss | 21 083 | -3 297 | | | |
Interest Received Classified As Investing Activities | -11 830 | | | | -3 052 |
Investments | 521 101 | 444 563 | 429 807 | 669 442 | 1 254 844 |
Key Management Personnel Compensation Total | 100 223 | 85 223 | 66 000 | 66 000 | 66 000 |
Net Cash Flows From Used In Operating Activities | -222 756 | -164 270 | -167 708 | -190 697 | |
Net Cash Generated From Operations | -273 642 | -217 203 | -204 465 | -235 889 | -139 913 |
Net Current Assets Liabilities | 1 804 377 | 1 928 693 | 2 091 554 | 1 727 497 | 1 841 791 |
Net Finance Income Costs | 42 114 | 18 766 | 27 090 | -51 954 | 25 623 |
Operating Profit Loss | 261 577 | 173 836 | 231 101 | 231 916 | |
Other Creditors | 888 | 863 | 245 | 29 | 254 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 21 662 | 180 | | |
Other Disposals Property Plant Equipment | | 25 565 | 719 | | |
Other Interest Income | 11 467 | 14 473 | | | |
Other Interest Receivable Similar Income Finance Income | 42 114 | 18 766 | 27 090 | -51 954 | 25 623 |
Other Taxation Social Security Payable | 23 547 | 25 888 | 27 405 | 22 798 | 16 061 |
Prepayments Accrued Income | 32 260 | 13 394 | 5 297 | 5 640 | 3 076 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | | | 585 402 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | 10 749 | 80 325 | 313 | | |
Proceeds From Sales Property Plant Equipment | | | -89 | | |
Profit Loss | 245 844 | 155 842 | 201 412 | 149 413 | 164 863 |
Profit Loss On Ordinary Activities Before Tax | 303 691 | 192 602 | 258 191 | 179 962 | 207 153 |
Property Plant Equipment Gross Cost | 30 812 | 12 331 | 12 502 | 12 502 | |
Provisions For Liabilities Balance Sheet Subtotal | 23 003 | 22 765 | | | |
Purchase Property Plant Equipment | -2 625 | -7 084 | -890 | | |
Social Security Costs | 13 136 | 9 234 | 4 546 | 3 240 | |
Staff Costs Employee Benefits Expense | 165 090 | 134 588 | 76 844 | 69 240 | 67 945 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 23 003 | 22 765 | 34 610 | 19 507 | 17 713 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 4 006 | 5 058 | 74 | | |
Tax Expense Credit Applicable Tax Rate | 57 701 | 36 594 | 49 056 | 34 193 | 51 788 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 249 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | -6 013 |
Tax Increase Decrease From Effect Dividends From Companies | -1 225 | -919 | -401 | -18 | -5 353 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 296 | 5 989 | 74 | 11 531 | 3 564 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 57 847 | 36 760 | 56 779 | 30 549 | 42 290 |
Total Assets Less Current Liabilities | 1 811 226 | 1 936 830 | 2 098 087 | 1 732 397 | 1 845 466 |
Total Current Tax Expense Credit | | 36 998 | 44 934 | 45 652 | 44 084 |
Total Operating Lease Payments | 30 816 | 32 183 | 25 355 | 27 660 | |
Trade Creditors Trade Payables | 4 849 | 15 005 | 134 | 15 | 61 |
Trade Debtors Trade Receivables | 44 436 | 30 863 | 34 200 | 26 940 | 68 045 |
Turnover Revenue | 537 573 | 428 215 | 377 877 | 389 276 | |
Wages Salaries | 151 954 | 125 354 | 72 298 | 66 000 | 66 000 |
Director Remuneration | 100 223 | 85 223 | 69 167 | 66 000 | 66 000 |