Profit & Loss |
Date of Accounts |
2013-10-31 | 2014-10-31 | 2015-10-31 | 2016-10-31 | 2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-10-31 |
Currency |
| | | | | | | | |
Net Worth | 37 614 | 34 497 | 40 416 | 53 538 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 2 992 | 1 954 | | | |
Current Assets | 106 085 | 243 945 | 43 163 | 98 429 | 912 479 | 922 455 | 874 428 | 460 643 | 419 871 |
Debtors | 105 906 | 53 793 | 72 065 | 95 410 | 909 487 | 920 501 | | | |
Net Assets Liabilities | | | | | 202 204 | 330 405 | 176 993 | 240 604 | 250 464 |
Other Debtors | | | | | 664 528 | 284 674 | | | |
Property Plant Equipment | | | | | 1 997 | 1 598 | | | |
Cash Bank In Hand | 179 | 190 152 | 2 398 | 3 019 | | | | | |
Intangible Fixed Assets | 6 115 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 37 614 | 34 497 | 40 416 | 53 538 | | | | | |
Tangible Fixed Assets | 5 600 | 4 875 | 3 899 | 3 120 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 10 000 | 10 000 | 50 200 | | | | | |
Profit Loss Account Reserve | 37 514 | 24 497 | 33 144 | 3 338 | | | | | |
Shareholder Funds | 37 614 | 34 497 | 40 416 | 53 538 | | | | | |
|
Other Financial Data |
Other Non-audit Services Fees | | | | | 340 | 580 | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | 238 566 | 302 860 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 5 508 | 5 907 | | | |
Acquired Through Business Combinations Intangible Assets | | | | | | 1 228 655 | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 11 238 | | | |
Administration Support Average Number Employees | | | | | 14 | 15 | | | |
Administrative Expenses | | | | | 964 167 | 1 058 351 | | | |
Amortisation Expense Intangible Assets | | | | | 58 422 | 64 294 | | | |
Amounts Owed By Related Parties | | | | | 135 | 135 | | | |
Amounts Owed To Related Parties | | | | | 21 288 | 21 288 | | | |
Average Number Employees During Period | | | | | 14 | 15 | 2 | 1 | 1 |
Balances With Banks | | | | | 2 713 | 331 | | | |
Bank Borrowings Overdrafts | | | | | -4 | | | | |
Cash Cash Equivalents | | | | | 2 992 | 1 954 | | | |
Cash Cash Equivalents Cash Flow Value | | | | | 2 992 | | | | |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | | 10 000 | | | | |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | | | | | -353 333 | | | |
Cash On Hand | | | | | 14 | 1 391 | | | |
Comprehensive Income Expense | | | | | 76 751 | 76 610 | | | |
Comprehensive Income Expense Attributable To Owners Parent | | | | | 76 751 | 76 610 | | | |
Cost Sales | | | | | 1 733 576 | 2 256 242 | | | |
Creditors | | | | | 1 275 469 | 1 698 624 | 191 248 | 207 784 | 198 711 |
Current Tax For Period | | | | | 32 066 | 34 102 | | | |
Deferred Tax Asset Debtors | | | | | | 277 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -385 | 1 445 | | | |
Depreciation Amortisation Expense | | | | | 499 | 399 | | | |
Depreciation Expense Property Plant Equipment | | | | | 2 489 | 4 249 | | | |
Fixed Assets | 11 715 | 653 515 | 943 221 | 938 268 | 933 319 | 1 286 253 | 1 286 253 | 1 286 014 | 1 286 014 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | 42 927 | 423 155 | | | |
Further Revenue Item Component Total Revenue | | | | | | 100 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -244 040 | 206 371 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 517 024 | 11 014 | | | |
Gross Profit Loss | | | | | 1 163 511 | 1 284 353 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | 20 466 | 12 147 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | -76 842 | -1 038 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 64 294 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 399 | | | |
Intangible Assets | | | | | 637 756 | 925 795 | | | |
Intangible Assets Gross Cost | | | | | | 1 228 655 | | | |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | 130 942 | 142 193 | | | |
Interest Income On Bank Deposits | | | | | 30 | 1 | | | |
Interest Paid Classified As Financing Activities | | | | | -130 526 | -142 055 | | | |
Interest Paid Classified As Operating Activities | | | | | 130 526 | 142 055 | | | |
Interest Payable Similar Charges Finance Costs | | | | | 130 942 | 142 193 | | | |
Interest Received Classified As Investing Activities | | | | | 40 008 | 26 667 | | | |
Interest Received Classified As Operating Activities | | | | | 40 008 | 26 667 | | | |
Investments Fixed Assets | | 648 640 | 935 148 | 935 148 | 931 322 | 1 284 655 | | | |
Investments In Subsidiaries | | | | | 931 322 | 1 284 655 | | | |
Net Cash Flows From Used In Financing Activities | | | | | -87 600 | 281 100 | | | |
Net Cash Flows From Used In Investing Activities | | | | | 50 008 | -326 666 | | | |
Net Cash Flows From Used In Operating Activities | | | | | -39 250 | 44 528 | | | |
Net Cash Generated From Operations | | | | | -39 250 | 56 675 | | | |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | 233 734 | 274 060 | | | |
Net Current Assets Liabilities | 25 899 | -116 240 | -236 485 | -193 310 | 544 534 | 742 971 | 683 180 | 252 859 | 221 160 |
Number Shares Issued Fully Paid | | | | | 502 | 502 | | | |
Operating Profit Loss | | | | | 199 344 | 227 682 | | | |
Other Cash Cash Equivalents | | | | | 265 | 232 | | | |
Other Creditors | | | | | 252 000 | 3 599 | | | |
Other Employee Expense | | | | | 1 926 | 2 675 | | | |
Other Finance Income | | | | | 40 000 | 26 667 | | | |
Other Interest Receivable Similar Income Finance Income | | | | | 40 030 | 26 668 | | | |
Other Operating Income Format1 | | | | | | 1 680 | | | |
Other Payables Accrued Expenses | | | | | 9 337 | 8 812 | | | |
Other Remaining Borrowings | | | | | 1 275 469 | 1 698 624 | | | |
Other Remaining Operating Income | | | | | | 1 680 | | | |
Par Value Share | | | | | | 100 | | | |
Pension Costs Defined Contribution Plan | | | | | 25 073 | 34 125 | | | |
Prepayments | | | | | 14 780 | 84 448 | | | |
Profit Loss | | | | | 115 616 | 128 201 | | | |
Profit Loss Attributable To Owners Parent | | | | | 76 751 | 76 610 | | | |
Profit Loss On Ordinary Activities Before Tax | | | | | 108 432 | 112 157 | | | |
Property Plant Equipment Gross Cost | | | | | 7 505 | 7 505 | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 180 | 195 | | | |
Purchase Property Plant Equipment | | | | | | -11 238 | | | |
Repayments Borrowings Classified As Financing Activities | | | | | -1 | | | | |
Revenue From Rendering Services | | | | | 2 897 087 | 3 540 495 | | | |
Social Security Costs | | | | | 21 500 | 25 068 | | | |
Staff Costs Employee Benefits Expense | | | | | 435 158 | 458 475 | | | |
Taxation Social Security Payable | | | | | 1 636 | 1 584 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 27 101 | 30 072 | | | |
Total Assets Less Current Liabilities | 37 614 | 537 275 | 702 562 | 744 958 | 1 477 853 | 2 029 224 | 1 969 433 | 1 538 873 | 1 507 174 |
Total Borrowings | | | | | 1 275 469 | 1 698 624 | | | |
Total Operating Lease Payments | | | | | 50 161 | 47 984 | | | |
Trade Creditors Trade Payables | | | | | 38 733 | 81 340 | | | |
Trade Debtors Trade Receivables | | | | | 230 044 | 551 244 | | | |
Turnover Revenue | | | | | 2 897 087 | 3 540 595 | | | |
Wages Salaries | | | | | 386 659 | 396 607 | | | |
Company Contributions To Money Purchase Plans Directors | | | | | 7 557 | 8 350 | | | |
Director Remuneration | | | | | 187 504 | 184 965 | | | |
Creditors Due After One Year | | 502 778 | 661 966 | 691 240 | | | | | |
Creditors Due Within One Year | 80 186 | 360 185 | 460 710 | 291 739 | | | | | |
Intangible Fixed Assets Additions | 6 115 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 6 115 | | | | | | | | |
Provisions For Liabilities Charges | | | 180 | 180 | | | | | |
Tangible Fixed Assets Additions | 7 000 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 7 000 | 7 505 | 7 505 | 7 505 | | | | | |
Tangible Fixed Assets Depreciation | 1 400 | 2 630 | 4 002 | 4 385 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 1 400 | | 1 372 | 779 | | | | | |