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 | 512 944 | 630 449 | 572 391 | 1 122 687 | 1 384 059 |
Current Assets | | 2 087 080 | 2 558 749 | 3 178 514 | 3 350 745 |
Debtors | | 524 370 | 994 359 | 1 019 018 | 965 245 |
Net Assets Liabilities | | 1 772 652 | 1 986 810 | 2 334 073 | 2 673 216 |
Other Debtors | | 930 392 | 991 999 | 35 936 | 36 762 |
Property Plant Equipment | | 7 233 | 15 753 | 9 320 | 5 940 |
|
Other Financial Data |
Audit Fees Expenses | | 8 200 | 11 800 | 12 000 | 15 000 |
Auditing Accounts Associates Service To Entity Subsidiaries Fees | | | | 1 482 | |
Fees For Non-audit Services | | 7 964 | 10 364 | 11 298 | |
Fees To Auditors Free-text Comment | | | | 1 482 | 1 522 |
Other Non-audit Services Fees | | | | 11 298 | 3 930 |
Total Fees To Auditors | | | 11 800 | 13 482 | 16 522 |
Accrued Liabilities Deferred Income | | 15 000 | 455 340 | 456 250 | 262 350 |
Accumulated Depreciation Impairment Property Plant Equipment | | 39 257 | 45 918 | 54 470 | 60 371 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 15 181 | 2 119 | 2 521 |
Administrative Expenses | | 1 170 178 | 2 253 463 | 2 455 938 | 2 358 691 |
Amounts Owed By Group Undertakings Participating Interests | | | | 4 008 | |
Amounts Owed By Related Parties | | | | 4 008 | |
Amounts Owed To Group Undertakings | | | 1 985 | | 9 596 |
Average Number Employees During Period | | 7 | 9 | 9 | 7 |
Cash Cash Equivalents | 512 944 | 630 449 | 572 391 | 1 122 687 | 1 384 059 |
Cash Cash Equivalents Cash Flow Value | | | 572 391 | 1 122 687 | |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | | -1 022 | | |
Corporation Tax Payable | | 94 866 | 47 302 | 350 109 | 269 428 |
Cost Sales | | -2 321 | 1 751 | | |
Creditors | | 304 591 | 585 721 | 859 842 | 715 944 |
Current Tax For Period | | 94 866 | 47 307 | 350 831 | 270 354 |
Deferred Tax Asset Debtors | | 1 869 | | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | -3 600 | 4 862 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -3 600 | 4 862 | | |
Depreciation Amortisation Impairment Expense | | 4 066 | 6 661 | 8 552 | |
Depreciation Expense Property Plant Equipment | | 4 066 | 6 661 | 8 552 | |
Depreciation Impairment Expense Property Plant Equipment | | | | 8 552 | 5 901 |
Dividends Paid | | | | 1 100 000 | 600 000 |
Dividends Paid Classified As Financing Activities | | | | 1 100 000 | 600 000 |
Dividends Paid Classified As Operating Activities | | | | 1 100 000 | |
Dividends Paid On Shares Interim | | | | 1 100 000 | 600 000 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | -1 100 000 | -600 000 |
Equity Securities Held | | | | 8 052 | |
Fee Income From Trust Other Fiduciary Activities Resulting In Holding Assets | | | | 4 237 486 | 3 515 292 |
Fixed Assets | | 7 233 | 16 775 | 18 394 | 6 962 |
Foreign Exchange Gain Loss On Financial Instruments Held For Trading | | -2 321 | 2 286 | | |
Further Item Creditors Component Total Creditors | | 2 070 | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | -8 052 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 4 862 | 162 | 269 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | 2 321 | -2 004 | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -79 816 | 42 387 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 25 273 | 61 772 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 247 464 | 531 596 | 69 469 | -83 946 |
Gain Loss In Cash Flows From Change In Operating Liabilities | | -39 058 | 311 937 | -26 904 | |
Government Grant Income | | -10 297 | -1 125 | | |
Gross Profit Loss | | 1 621 180 | 2 503 430 | 4 237 486 | |
Income Taxes Paid Refund Classified As Operating Activities | | 57 552 | 98 744 | 48 033 | -349 278 |
Increase Decrease In Cash Cash Equivalents After Foreign Exchange Differences Changes In Consolidation | | 112 863 | -54 250 | 550 296 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -115 184 | 55 772 | -550 296 | 261 372 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | 2 321 | -2 286 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 8 638 | 3 878 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 4 066 | 6 661 | 8 552 | 5 901 |
Interest Income | | 23 123 | 20 779 | 19 838 | |
Interest Payable Similar Charges Finance Costs | | -23 123 | -20 779 | | |
Interest Received Classified As Investing Activities | | -23 123 | -20 779 | -19 838 | -28 495 |
Investments | | | 1 022 | 9 074 | 1 022 |
Investments Fixed Assets | | | 1 022 | 9 074 | 1 022 |
Investments In Subsidiaries | | | 1 022 | 1 022 | 1 022 |
Net Cash Flows From Used In Financing Activities | | | | 1 100 000 | -600 000 |
Net Cash Flows From Used In Investing Activities | | 20 933 | 4 576 | 9 667 | 25 974 |
Net Cash Flows From Used In Operating Activities | | -94 251 | 60 348 | 1 640 629 | 835 398 |
Net Cash Generated From Operations | | 151 803 | 38 396 | 1 688 662 | 1 184 676 |
Net Current Assets Liabilities | | 1 782 489 | 1 973 028 | 2 318 672 | 2 669 247 |
Net Finance Income Costs | | 23 123 | 20 779 | 19 838 | 28 495 |
Number Shares Issued Fully Paid | | 60 000 | 60 000 | 60 000 | 60 000 |
Operating Profit Loss | | 461 299 | 251 092 | | |
Other Cash Inflow Outflow Classified As Operating Activities | | | | | 261 372 |
Other Creditors | | 2 070 | 33 487 | 11 172 | 77 565 |
Other Current Tax Expense | | | 59 | | |
Other Interest Income | | | | 19 838 | 28 495 |
Other Interest Receivable Similar Income Finance Income | | 23 123 | 20 779 | 19 838 | 28 495 |
Other Investments Other Than Loans | | | | 8 052 | |
Other Operating Income Format1 | | 10 297 | 1 125 | | |
Other Taxation Social Security Payable | | | | 20 332 | 22 286 |
Par Value Share | | | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | | 11 714 | 13 705 | 13 982 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 11 714 | 13 705 | 13 982 | 15 682 |
Percentage Class Share Held In Subsidiary | | | 100 | 100 | 100 |
Prepayments Accrued Income | | 67 363 | 66 409 | 60 766 | 69 479 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | | 8 052 | |
Profit Loss | | 384 518 | 214 158 | 1 447 263 | 939 143 |
Profit Loss On Ordinary Activities After Tax | | 384 518 | 214 158 | 1 447 263 | |
Profit Loss On Ordinary Activities Before Tax | | 484 422 | 271 871 | 1 801 386 | 1 185 096 |
Property Plant Equipment Gross Cost | | 46 490 | 61 671 | 63 790 | 66 311 |
Provisions For Liabilities Balance Sheet Subtotal | | | 2 993 | 2 993 | 2 993 |
Purchase Financial Investments Other Than Trading Investments | | | | 8 052 | |
Purchase Property Plant Equipment | | -2 190 | -15 181 | -2 119 | -2 521 |
Purchase Property Plant Equipment Intangible Assets | | 2 190 | 15 181 | 2 119 | |
Revenue From Rendering Services | | | | 3 619 028 | 2 935 510 |
Social Security Costs | | 61 087 | 195 485 | 105 442 | |
Staff Costs Employee Benefits Expense | | 623 638 | 1 633 024 | 1 772 858 | 1 396 966 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 2 993 | 2 993 | 2 993 |
Taxation Social Security Payable | | 29 306 | 32 100 | 20 332 | |
Tax Expense Credit Applicable Tax Rate | | 92 040 | 51 655 | 342 263 | 260 721 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 356 | -3 264 | -524 | -555 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 7 166 | 2 225 | 8 119 | 4 551 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | -59 | 811 | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | 5 368 |
Tax Increase Decrease From Other Short-term Timing Differences | | | -3 250 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 99 904 | 55 729 | 349 058 | 270 354 |
Total Assets Less Current Liabilities | | 1 789 722 | 1 989 803 | 2 337 066 | 2 676 209 |
Total Current Tax Expense Credit | | 103 504 | 51 185 | 350 831 | |
Trade Creditors Trade Payables | | 17 070 | 18 929 | 24 074 | 56 741 |
Trade Debtors Trade Receivables | | 422 173 | 899 154 | 933 146 | 872 816 |
Turnover Revenue | | 1 618 859 | 2 505 181 | 4 237 486 | |
Wages Salaries | | 550 837 | 1 423 834 | 1 653 434 | 1 303 424 |
Director Remuneration | | | | 399 770 | 520 581 |
Director Remuneration Benefits Excluding Payments To Third Parties | | 32 060 | 387 704 | 399 770 | |