Profit & Loss |
Date of Accounts |
2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-12-31 | 2023-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 6 679 | 174 835 | 154 848 | 379 771 | 108 283 |
Current Assets | 960 513 | 935 265 | 931 719 | 981 364 | 630 483 |
Debtors | 953 834 | 760 430 | 776 871 | 601 593 | 522 200 |
Net Assets Liabilities | 128 097 | 162 949 | 240 799 | 422 944 | 287 437 |
Other Debtors | 159 408 | 314 707 | 407 624 | 412 098 | 358 198 |
Property Plant Equipment | 8 252 | 7 504 | 5 412 | 3 984 | 2 665 |
|
Other Financial Data |
Audit Fees Expenses | 15 000 | 13 000 | 12 300 | 13 640 | |
Audit-related Assurance Services Fees | | | | 1 880 | |
Internal Audit Services Fees | | | 940 | 1 100 | |
Other Assurance Services Fees | | | 4 864 | 2 000 | |
Other Non-audit Services Fees | 8 028 | 20 473 | | | |
Other Taxation Advisory Services Fees | | | 8 100 | 12 239 | |
Taxation Compliance Services Fees | | 1 250 | 1 300 | 1 430 | |
Accrued Liabilities Deferred Income | 52 563 | 93 092 | 319 193 | 215 177 | |
Accumulated Depreciation Impairment Property Plant Equipment | 3 074 | 7 382 | 12 167 | 16 806 | 19 296 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 3 560 | 2 693 | 3 211 | |
Administrative Expenses | 668 429 | 654 552 | 808 771 | 590 033 | |
Average Number Employees During Period | | 4 | 4 | 5 | 5 |
Bank Borrowings | | 50 000 | 46 766 | 245 992 | |
Bank Borrowings Overdrafts | | 46 766 | 36 745 | 187 835 | 124 952 |
Cash Cash Equivalents Cash Flow Value | 6 679 | 174 835 | 154 848 | 379 771 | |
Comprehensive Income Expense | 42 416 | 34 852 | 77 850 | 182 145 | |
Corporation Tax Payable | 15 441 | 88 839 | 28 162 | 42 480 | |
Corporation Tax Recoverable | | | | | 29 076 |
Creditors | 338 722 | 133 831 | 39 392 | 187 835 | 124 952 |
Current Tax For Period | 10 259 | 10 260 | 22 844 | 39 382 | |
Depreciation Expense Property Plant Equipment | 2 533 | 4 308 | 4 785 | 4 639 | |
Depreciation Impairment Expense Property Plant Equipment | 2 533 | 4 308 | 4 785 | 4 639 | |
Finance Lease Liabilities Present Value Total | 572 | 151 | 82 | | |
Finance Lease Payments Owing Minimum Gross | 1 062 | 151 | 82 | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | -50 000 | 3 234 | -262 500 | |
Further Item Creditors Component Total Creditors | 338 150 | 87 065 | 2 647 | | |
Further Item Interest Expense Component Total Interest Expense | | 1 234 | 2 430 | 28 699 | |
Further Item Tax Increase Decrease Component Adjusting Items | -939 | 6 238 | -68 | -291 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 13 150 | 5 406 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -12 313 | -6 077 | 754 | -6 647 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 183 335 | 19 508 | 347 390 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -271 785 | -50 963 | -196 097 | |
Government Grant Income | | 21 994 | | | |
Income Taxes Paid Refund Classified As Operating Activities | -14 302 | 56 900 | -83 521 | -25 064 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 19 915 | -168 156 | 19 987 | -224 923 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 6 238 | | -3 098 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 4 308 | 4 785 | 4 639 | 2 490 |
Interest Payable Similar Charges Finance Costs | 34 111 | 18 954 | 10 719 | 29 864 | |
Interest Received Classified As Investing Activities | | | -1 227 | | |
Issue Equity Instruments | 22 244 | | | | |
Net Cash Flows From Used In Financing Activities | -23 306 | -49 089 | 3 303 | -199 144 | |
Net Cash Flows From Used In Investing Activities | 158 572 | 81 941 | 68 870 | 24 030 | |
Net Cash Flows From Used In Operating Activities | -115 351 | -201 008 | -52 186 | -49 809 | |
Net Current Assets Liabilities | 458 567 | 289 276 | 274 779 | 606 795 | 409 724 |
Net Finance Income Costs | | | 1 227 | | |
Net Interest Paid Received Classified As Operating Activities | -34 111 | -18 954 | -10 719 | -29 864 | |
Number Shares Issued Fully Paid | | 66 578 | | | |
Operating Profit Loss | 86 786 | 70 304 | 110 186 | 251 391 | |
Other Creditors | 299 998 | 308 749 | 102 361 | 237 117 | 21 884 |
Other Interest Expense | 34 111 | 17 720 | 8 289 | 1 165 | |
Other Interest Income | | | 1 227 | | |
Other Interest Receivable Similar Income Finance Income | | | 1 227 | | |
Other Operating Income Format1 | | 21 994 | | | |
Other Taxation Social Security Payable | 7 236 | 8 705 | | 12 482 | 13 982 |
Par Value Share | | 1 | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | 1 062 | -911 | -69 | -82 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 338 | 2 368 | |
Prepayments Accrued Income | 794 426 | 445 723 | 369 247 | 76 169 | 133 426 |
Proceeds From Issuing Shares | -22 244 | | | | |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | 151 096 | 78 381 | 67 404 | 20 819 | |
Profit Loss | 42 416 | 34 852 | 77 850 | 182 145 | |
Profit Loss On Ordinary Activities Before Tax | 52 675 | 51 350 | 100 694 | 221 527 | |
Property Plant Equipment Gross Cost | 11 326 | 14 886 | 17 579 | 20 790 | 21 961 |
Purchase Property Plant Equipment | -7 476 | -3 560 | -2 693 | -3 211 | |
Social Security Costs | 13 924 | 27 925 | 56 922 | 60 704 | |
Staff Costs Employee Benefits Expense | 167 703 | 227 332 | 519 705 | 597 307 | |
Tax Expense Credit Applicable Tax Rate | 10 008 | 9 757 | 19 132 | 42 090 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 190 | 362 | 285 | 319 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 10 259 | 16 498 | 22 844 | 39 382 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 1 171 |
Total Assets Less Current Liabilities | 466 819 | 296 780 | 280 191 | 610 779 | 412 389 |
Total Borrowings | | 46 766 | 36 745 | 187 835 | |
Total Current Tax Expense Credit | 10 259 | 16 498 | 22 844 | | |
Total Operating Lease Payments | 14 670 | 16 131 | 9 534 | 24 812 | |
Trade Creditors Trade Payables | 126 218 | 143 219 | 197 121 | 24 333 | 122 011 |
Trade Debtors Trade Receivables | | | | 113 326 | 1 500 |
Turnover Revenue | 755 215 | 702 862 | 918 957 | 841 424 | |
Wages Salaries | 153 779 | 199 407 | 462 445 | 534 235 | |
Director Remuneration | 127 980 | 157 151 | 444 583 | 405 649 | |