Profit & Loss |
Date of Accounts |
2011-08-31 | 2012-08-31 | 2014-08-31 | 2015-08-31 | 2016-08-31 | 2017-08-31 | 2018-08-31 | 2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-08-31 |
Currency |
| | | | | | | | | | |
Net Worth | 698 091 | 853 466 | 1 030 226 | 1 165 661 | 1 307 245 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | | | 1 452 459 | 573 605 | 1 652 413 |
Current Assets | | | | | | | | 1 000 | 2 874 824 | 2 004 713 | 2 737 443 |
Debtors | | | | | 2 104 641 | 2 244 445 | 2 351 369 | 1 000 | 1 422 365 | 1 431 108 | 1 085 030 |
Net Assets Liabilities | | | | | 1 307 244 | 1 446 880 | 1 336 342 | 1 519 071 | 2 951 411 | 5 024 640 | 6 257 748 |
Other Debtors | | | | | | | | 1 000 | 506 758 | 174 989 | 320 634 |
Property Plant Equipment | | | | | | | | | 277 058 | | |
Net Assets Liabilities Including Pension Asset Liability | 698 091 | 853 466 | 1 030 226 | 1 263 932 | 1 307 245 | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | 370 342 | 525 717 | 702 477 | 936 183 | 979 496 | | | | | | |
Called Up Share Capital | 1 000 | 1 000 | | | | | | | | | |
Shareholder Funds | 698 091 | 853 466 | 1 030 226 | 1 165 661 | 1 307 245 | | | | | | |
|
Other Financial Data |
Accrued Liabilities | | | | | 13 500 | 13 500 | 13 500 | 13 500 | 18 685 | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | 100 000 | 200 000 | 300 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | | 9 088 | 19 906 | 35 940 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | 1 000 000 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 286 286 | | |
Amounts Owed By Related Parties | | | | | 2 104 641 | 2 244 445 | 2 351 369 | 2 321 875 | | | |
Average Number Employees During Period | | | | | | | | 2 | 365 | 363 | 411 |
Bank Borrowings | | | | | | | | | 891 142 | | |
Bank Overdrafts | | | | | | | | | 144 | | |
Creditors | | | | | 797 397 | 797 571 | 804 533 | 802 804 | 891 286 | 1 376 311 | 1 075 509 |
Disposals Property Plant Equipment | | | | | | | | | -140 | | 600 |
Fixed Assets | 873 593 | 918 450 | 1 829 984 | 2 028 932 | 2 104 641 | | | 1 906 098 | 2 318 799 | 5 190 790 | 5 451 376 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | 100 000 | | 100 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | 9 088 | | 16 297 |
Intangible Assets | | | | | | | | | 900 000 | 800 000 | 700 000 |
Intangible Assets Gross Cost | | | | | | | | | 1 000 000 | 1 000 000 | |
Investments Fixed Assets | 873 593 | 918 450 | 1 829 984 | 1 964 696 | 2 104 641 | | | 1 906 098 | 1 141 741 | 3 850 000 | 3 850 000 |
Net Current Assets Liabilities | -175 502 | -64 984 | | | | | | -801 804 | 1 524 124 | 628 402 | 1 881 996 |
Number Shares Issued Fully Paid | | | | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | 1 000 |
Other Creditors | | | | | 783 896 | 784 071 | 776 788 | 789 304 | 1 177 563 | 553 584 | 553 984 |
Par Value Share | | | | 1 | 1 | 1 | 1 | 1 | 1 | | 1 |
Property Plant Equipment Gross Cost | | | | | | | | | 286 146 | 654 | 882 842 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | 226 | 226 | 115 |
Taxation Social Security Payable | | | | | | | | | 2 785 | | |
Total Assets Less Current Liabilities | 698 091 | 853 466 | | | | | | 1 104 294 | 3 842 923 | 5 819 192 | 7 333 372 |
Total Borrowings | | | | | 1 | | | | 891 286 | | |
Trade Creditors Trade Payables | | | | | | | | | 42 810 | 67 111 | 100 762 |
Trade Debtors Trade Receivables | | | | | | | | | 915 607 | 892 996 | 318 219 |
Audit Fees Expenses | | | | | | | | | | 12 000 | 12 000 |
Accrued Liabilities Deferred Income | | | | | | | | | | 18 241 | 31 121 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | -111 |
Administrative Expenses | | | | | | | | | | 1 190 447 | 1 126 483 |
Amortisation Expense Intangible Assets | | | | | | | | | | 100 000 | 100 000 |
Applicable Tax Rate | | | | | | | | | | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 573 605 | |
Comprehensive Income Expense | | | | | | | | | | 2 108 897 | 1 233 108 |
Corporation Tax Payable | | | | | | | | | | 512 250 | |
Corporation Tax Recoverable | | | | | | | | | | | 110 041 |
Cost Sales | | | | | | | | | | 7 927 882 | 7 095 161 |
Current Tax For Period | | | | | | | | | | 521 224 | 317 772 |
Depreciation Amortisation Expense | | | | | | | | | | 110 819 | 116 296 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 10 818 | 16 297 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 263 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | 31 576 | 49 103 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | 29 887 | 59 973 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | -30 736 | 37 660 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | -2 701 415 | 444 925 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | | -177 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | -177 |
Gross Profit Loss | | | | | | | | | | 3 425 611 | 2 463 302 |
Income From Other Fixed Asset Investments | | | | | | | | | | 51 255 | -11 194 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -464 878 | -940 063 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | -878 710 | 1 078 808 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -31 576 | -56 032 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 31 576 | 56 032 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | 96 816 | -234 910 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | 274 550 | 377 060 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | 507 344 | -1 220 958 |
Net Cash Generated From Operations | | | | | | | | | | 10 890 | -2 217 053 |
Operating Profit Loss | | | | | | | | | | 2 610 442 | 1 617 995 |
Other Deferred Tax Expense Credit | | | | | | | | | | | -111 |
Other Investments Other Than Loans | | | | | | | | | | 3 850 000 | 3 850 000 |
Other Operating Income Format1 | | | | | | | | | | 375 278 | 281 176 |
Other Remaining Borrowings | | | | | | | | | | 495 231 | 284 926 |
Other Taxation Social Security Payable | | | | | | | | | | 116 268 | 106 997 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 115 671 | 101 786 |
Prepayments Accrued Income | | | | | | | | | | 363 123 | 336 136 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | | -1 185 071 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | -160 |
Profit Loss | | | | | | | | | | 2 108 897 | 1 233 108 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 2 630 121 | 1 550 769 |
Provisions | | | | | | | | | | 226 | 115 |
Purchase Property Plant Equipment | | | | | | | | | | -274 550 | -377 220 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | -96 816 | -950 161 |
Social Security Costs | | | | | | | | | | 463 929 | 425 168 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 7 520 323 | 6 722 882 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 499 723 | 294 646 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | 20 816 | 20 999 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 685 | 2 127 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 521 224 | 317 661 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | | | 377 220 |
Total Operating Lease Payments | | | | | | | | | | 112 834 | 116 527 |
Turnover Revenue | | | | | | | | | | 11 353 493 | 9 558 463 |
Wages Salaries | | | | | | | | | | 6 940 723 | 6 195 928 |
Creditors Due Within One Year | 175 502 | 64 984 | 799 758 | 799 035 | 797 396 | | | | | | |
Number Shares Allotted | | | 1 000 | 1 000 | 1 000 | | | | | | |
Other Reserves | | | 327 749 | 327 749 | 327 749 | | | | | | |
Other Aggregate Reserves | 326 749 | 326 749 | | | | | | | | | |
Value Shares Allotted | | | 1 000 | 1 000 | 1 000 | | | | | | |