Profit & Loss |
Date of Accounts |
2011-11-30 | 2012-11-30 | 2013-11-30 | 2014-11-30 | 2015-11-30 | 2017-02-28 | 2018-02-28 | 2019-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 | 2023-02-28 | 2024-02-28 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 78 992 | 72 605 | 72 204 | 82 182 | 126 883 | 179 690 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | 119 328 | 558 249 | 371 154 | 281 166 | 205 773 | 1 309 438 | 2 570 184 |
Current Assets | 95 346 | 85 919 | 81 480 | 82 071 | 102 098 | 74 806 | 312 265 | 898 444 | 1 180 522 | 1 192 784 | 1 522 344 | 2 813 480 | 4 183 446 |
Debtors | 51 004 | 47 481 | 51 497 | 42 459 | 63 059 | 65 411 | 192 937 | 340 195 | 809 368 | 911 618 | 1 316 571 | 1 504 042 | 1 613 262 |
Net Assets Liabilities | | | | | | | 204 360 | 540 015 | 588 950 | 770 028 | 1 132 899 | 2 454 551 | 4 312 493 |
Other Debtors | | | | | | | 672 | 2 571 | 54 797 | 52 100 | 7 462 | 99 340 | 78 421 |
Property Plant Equipment | | | | | | | 18 731 | 46 791 | 34 193 | 21 538 | 70 865 | 43 724 | 16 768 |
Cash Bank In Hand | 44 342 | 38 438 | 29 983 | 39 612 | 39 039 | 9 395 | | | | | | | |
Intangible Fixed Assets | 125 126 | 109 721 | 97 066 | 93 061 | 89 350 | 89 348 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 78 992 | 72 605 | 72 204 | 82 182 | 126 883 | 179 690 | | | | | | | |
Tangible Fixed Assets | 181 464 | 169 624 | 153 266 | 143 755 | 126 240 | 107 628 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 78 892 | 72 505 | 72 104 | 82 082 | 126 783 | 179 590 | | | | | | | |
Shareholder Funds | 78 992 | 72 605 | 72 204 | 82 182 | 126 883 | 179 690 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | 5 152 | 25 654 | 13 766 | 27 903 | 413 887 | 265 365 | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 150 294 | 253 244 | 356 193 | 470 674 | 709 563 | 1 177 105 | 1 644 105 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | 108 777 | 124 504 | 144 476 | 171 733 | 187 372 | 179 484 |
Accumulated Depreciation Not Including Impairment Property Plant Equipment | | | | | | | 90 547 | 108 777 | | | | | |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | 4 000 | | 76 875 | 2 027 065 | 256 061 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 46 290 | 8 110 | 7 317 | 112 931 | 13 295 | 6 317 |
Amounts Owed By Group Undertakings | | | | | | | 52 978 | 208 570 | 600 116 | 725 460 | 924 722 | 986 589 | |
Amounts Owed To Group Undertakings | | | | | | | | | 17 856 | 17 856 | 17 856 | | |
Average Number Employees During Period | | | | | | | 33 | 17 | 32 | 26 | 37 | 45 | 45 |
Balances Amounts Owed By Related Parties | | | | | | | | 208 570 | 582 260 | | | | |
Balances Amounts Owed To Related Parties | | | | | | | | -82 500 | -63 280 | | | | |
Bank Overdrafts | | | | | | | | | 25 | | | | |
Corporation Tax Payable | | | | | | | 67 520 | 82 023 | 199 512 | 84 068 | 160 647 | 504 122 | 445 612 |
Creditors | | | | | | | 43 623 | 400 000 | 400 000 | 200 000 | 1 305 807 | 2 166 395 | 1 166 294 |
Deferred Tax Liabilities | | | | | | | 20 206 | 7 933 | | | | | |
Depreciation Rate Used For Property Plant Equipment | | | | | | | | 33 | 33 | | | | |
Fixed Assets | 306 590 | 279 345 | 250 332 | 236 816 | 215 590 | 196 976 | 460 214 | 389 324 | 269 777 | 219 516 | 2 057 019 | 1 818 397 | 1 299 441 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 133 733 | 95 440 | 60 045 | 30 711 | 82 997 | 68 920 | 50 360 |
Increase Decrease Due To Transfers Into Or Out Intangible Assets | | | | | | | | | -4 000 | | | | |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | | | | | | -12 273 | -7 933 | | 19 431 | 13 884 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 102 950 | 102 949 | 114 481 | 238 889 | 467 542 | 467 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 18 230 | 17 979 | 19 972 | 30 672 | 21 145 | 12 305 |
Intangible Assets | | | | | | | 441 483 | 342 533 | 235 584 | 197 978 | 1 986 154 | 1 774 673 | 1 282 673 |
Intangible Assets Gross Cost | | | | | | | 591 777 | 595 777 | 591 777 | 668 652 | 2 695 717 | 2 951 778 | 2 926 778 |
Net Current Assets Liabilities | -76 343 | -94 363 | -137 261 | -117 818 | -62 109 | 2 920 | -192 025 | 558 624 | 719 173 | 754 604 | 406 502 | 647 085 | 3 017 152 |
Net Deferred Tax Liability Asset | | | | | | | 20 206 | 7 933 | | | | | |
Number Shares Issued Fully Paid | | | | | | | | 100 | 100 | | | | |
Amounts Owed By Group Undertakings Participating Interests | | | | | | | | | 600 116 | 725 460 | 924 722 | 986 590 | |
Amounts Owed By Related Parties | | | | | | | | | | | | 986 589 | 1 104 836 |
Amounts Owed To Directors | | | | | | | | | 10 780 | 900 | 144 820 | 101 544 | |
Amounts Owed To Group Undertakings Participating Interests | | | | | | | | | 17 856 | 17 856 | 17 856 | | |
Amounts Owed To Other Related Parties Other Than Directors | | | | | | | | | 52 500 | 52 500 | 778 823 | 476 430 | |
Bank Borrowings Overdrafts | | | | | | | | | 25 | | | | |
Deferred Tax Liabilities Assumed | | | | | | | | | | 4 092 | 24 815 | 10 931 | |
Increase Decrease In Net Deferred Tax Liability From Changes In Tax Rates Or Laws | | | | | | | | | | | 1 292 | | |
Other Creditors | | | | | | | 190 119 | 94 880 | 82 747 | 200 000 | 1 305 807 | 32 451 | 185 517 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 2 252 | | 3 415 | 5 506 | 20 193 |
Other Disposals Intangible Assets | | | | | | | | | | | | | 25 000 |
Other Disposals Property Plant Equipment | | | | | | | | | 4 981 | | 36 347 | 24 797 | 41 161 |
Other Remaining Borrowings | | | | | | | 43 623 | 400 000 | 400 000 | | 175 000 | 955 798 | |
Other Taxation Social Security Payable | | | | | | | 80 631 | 88 597 | 135 924 | 229 964 | 245 551 | 379 618 | 463 812 |
Prepayments Accrued Income | | | | | | | 4 483 | 6 735 | 10 356 | 12 698 | 39 954 | 45 138 | |
Property Plant Equipment Gross Cost | | | | | | | 109 278 | 155 568 | 158 697 | 166 014 | 242 598 | 231 096 | 196 252 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | 4 092 | 24 815 | 10 931 | 4 100 |
Total Assets Less Current Liabilities | 230 247 | 184 982 | 113 071 | 118 998 | 153 481 | 199 896 | 268 189 | 947 948 | 988 950 | 974 120 | 2 463 521 | 2 465 482 | 4 316 593 |
Trade Creditors Trade Payables | | | | | | | 4 647 | 5 050 | 11 519 | 10 894 | 27 405 | 29 041 | 71 353 |
Trade Debtors Trade Receivables | | | | | | | 134 804 | 122 319 | 144 099 | 121 360 | 344 433 | 418 113 | 430 005 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | | 1 | | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 20 206 | 7 933 | | | | | |
Taxation Social Security Payable | | | | | | | | 88 597 | 135 924 | | | | |
Useful Life Intangible Assets Years | | | | | | | | 5 | 5 | | | | |
Accruals Deferred Income Within One Year | | | | | 5 608 | 3 042 | | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests Within One Year | | | | | | 2 020 | | | | | | | |
Corporation Tax Due Within One Year | | | | | 16 823 | 28 076 | | | | | | | |
Creditors Due After One Year | 120 597 | 83 441 | 14 305 | 11 420 | 4 101 | | | | | | | | |
Creditors Due Within One Year | 171 689 | 180 282 | 218 741 | 199 889 | 164 207 | 71 886 | | | | | | | |
Debtors Due Within One Year | | | | | 63 059 | 65 411 | | | | | | | |
Deferred Tax Liability | | | | | 22 497 | 20 206 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 41 251 | 56 656 | 69 311 | 73 316 | 77 027 | 77 029 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 15 405 | 12 655 | 4 005 | 3 711 | 2 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 166 377 | 166 377 | 166 377 | 166 377 | 166 377 | | | | | | | | |
Loans From Directors Within One Year | | | | | 100 956 | 13 889 | | | | | | | |
Number Shares Allotted | | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | | | 4 101 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | | | | 12 182 | | | | | | | | |
Other Creditors Due Within One Year | | | | | 1 745 | 3 475 | | | | | | | |
Other Debtors Within One Year | | | | | 13 788 | 8 520 | | | | | | | |
Other Taxation Social Security Within One Year | | | | | 22 564 | 23 404 | | | | | | | |
Prepayments Accrued Income Current Asset Due Within One Year | | | | | 1 645 | 2 289 | | | | | | | |
Provisions Additional Amounts Provided | | | | | | -2 291 | | | | | | | |
Provisions For Liabilities Charges | 30 658 | 28 936 | 26 562 | 25 396 | 22 497 | 20 206 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | 17 516 | 10 165 | 15 386 | 4 343 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 276 816 | 294 332 | 304 497 | 319 883 | 324 226 | | | | | | | | |
Tangible Fixed Assets Depreciation | 95 352 | 124 708 | 151 231 | 176 128 | 197 986 | 216 598 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 29 356 | 26 523 | 24 897 | 21 858 | 18 612 | | | | | | | |
Trade Creditors Within One Year | | | | | 4 329 | | | | | | | | |
Trade Debtors Within One Year | | | | | 47 626 | 52 582 | | | | | | | |