Profit & Loss |
Date of Accounts |
2011-09-30 | 2012-09-30 | 2013-09-30 | 2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | | | | | | |
Net Worth | 670 216 | 696 304 | 599 972 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 340 | 21 172 | 10 941 | 37 198 | 49 931 | 449 729 | 271 127 |
Current Assets | 2 017 984 | 1 532 421 | 1 407 615 | 4 019 214 | 3 102 068 | 4 752 982 | 4 816 907 | 5 402 235 | 6 693 780 | 6 293 294 |
Debtors | 1 182 621 | 951 852 | 1 383 797 | 4 018 874 | 3 080 896 | 4 742 041 | 4 779 709 | 5 352 304 | 6 244 051 | 6 022 167 |
Net Assets Liabilities | | | | 867 019 | 933 916 | 1 347 135 | 1 406 293 | 1 498 227 | 1 625 594 | 1 636 197 |
Other Debtors | | | | 6 503 | 6 002 | 4 982 | 4 481 | 7 509 | 18 737 | 4 970 |
Property Plant Equipment | | | | 68 537 | 53 859 | 77 477 | 69 704 | 69 977 | 57 850 | 89 539 |
Cash Bank In Hand | 835 363 | 580 569 | 23 818 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 670 216 | 696 304 | 599 972 | | | | | | | |
Tangible Fixed Assets | 84 278 | 111 239 | 87 692 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 000 | 100 000 | 450 000 | | | | | | | |
Profit Loss Account Reserve | 570 216 | 596 304 | 149 972 | | | | | | | |
Shareholder Funds | 670 216 | 696 304 | 599 972 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 4 080 | 4 080 | 4 275 | 4 405 | 4 950 | 10 750 | 8 700 |
Accrued Liabilities Deferred Income | | | | 741 415 | 476 017 | 737 014 | 646 834 | 877 041 | 1 033 916 | 674 629 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 174 446 | 173 668 | 184 665 | 201 157 | 221 306 | 233 145 | 264 734 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 9 100 | 63 278 |
Administrative Expenses | | | | 895 767 | 1 391 204 | 1 169 927 | 1 343 035 | 1 842 531 | 2 193 814 | 3 019 407 |
Amounts Owed By Group Undertakings | | | | 549 635 | 578 843 | 965 322 | 983 302 | 883 239 | 776 878 | 776 845 |
Amounts Recoverable On Contracts | | | | | | | | 18 400 | 18 400 | 21 000 |
Average Number Employees During Period | | | | 415 | 469 | 335 | 310 | 205 | 480 | 435 |
Bank Borrowings | | | | | | 307 053 | 185 270 | 56 079 | | |
Bank Borrowings Overdrafts | | | | 7 477 | | 185 410 | 56 170 | 56 079 | | |
Cash Cash Equivalents Cash Flow Value | | | | -7 137 | 21 172 | | 37 198 | 49 931 | 449 729 | 271 127 |
Corporation Tax Payable | | | | 99 220 | 63 620 | 229 881 | 223 695 | 273 722 | 345 610 | 344 430 |
Cost Sales | | | | 12 413 449 | 12 206 158 | 14 025 477 | 13 548 928 | 17 262 328 | 21 948 046 | 21 358 917 |
Creditors | | | | 3 215 379 | 2 215 559 | 185 410 | 56 170 | 3 962 774 | 5 116 754 | 4 726 095 |
Current Tax For Period | | | | 99 220 | 63 620 | 229 881 | 223 695 | 273 722 | 345 610 | 344 430 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | 510 | -1 929 | 11 259 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | 510 | -1 929 | 11 259 |
Depreciation Expense Property Plant Equipment | | | | 16 683 | 11 293 | 10 997 | 16 492 | 20 149 | 20 364 | 31 589 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | 20 149 | 20 364 | 31 589 |
Dividends Paid | | | | 160 088 | 196 784 | 565 000 | 860 000 | 1 060 000 | 1 310 000 | 1 438 750 |
Dividends Paid Classified As Financing Activities | | | | -160 088 | -196 784 | -565 000 | -860 000 | -1 060 000 | -1 310 000 | -1 438 750 |
Dividends Paid On Shares Interim | | | | | | | | 1 060 000 | 1 310 000 | 1 438 750 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | 129 191 | 56 079 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 848 | 1 212 | 31 710 | 74 935 | 61 318 | 83 795 | 303 833 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 785 944 | -358 768 | 228 898 | -161 650 | 1 011 031 | -66 364 | 735 438 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -1 538 647 | 937 977 | -1 661 145 | -19 688 | -572 595 | 891 747 | -221 884 |
Gain Loss On Disposals Property Plant Equipment | | | | | 2 699 | | | | -863 | |
Government Grant Income | | | | | | | | 303 644 | 45 432 | 16 000 |
Gross Profit Loss | | | | 1 293 896 | 1 670 689 | 2 258 507 | 2 413 823 | 2 894 912 | 3 736 893 | 4 564 766 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -55 013 | -99 220 | -63 620 | -229 881 | -223 695 | -273 722 | -345 610 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 177 044 | 28 309 | -10 231 | 26 257 | 12 733 | -399 798 | 178 602 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 11 293 | 10 997 | 16 492 | 20 149 | 20 364 | 31 589 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | 6 633 | 424 | |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | | | | | 60 431 | 56 435 | 79 596 |
Interest Paid Classified As Operating Activities | | | | -57 916 | -53 749 | -60 330 | -71 346 | -67 064 | -56 859 | -79 596 |
Interest Payable Similar Charges Finance Costs | | | | 57 916 | 53 749 | 60 330 | 71 346 | 67 064 | 56 859 | 79 596 |
Interest Received Classified As Investing Activities | | | | | | | | -119 | -122 | -121 |
Net Cash Flows From Used In Operating Activities | | | | 313 599 | -816 984 | 271 619 | -746 887 | -1 660 937 | -703 048 | |
Net Cash Generated From Operations | | | | 200 670 | -969 953 | 147 669 | -1 048 114 | -1 951 696 | -1 033 629 | -1 402 552 |
Net Current Assets Liabilities | 935 938 | 935 065 | 512 280 | 803 835 | 886 509 | 1 466 688 | 1 403 460 | 1 439 461 | 1 577 026 | 1 567 199 |
Net Finance Income Costs | | | | | | | | 119 | 122 | 121 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | | -67 064 | -56 859 | |
Operating Profit Loss | | | | 535 350 | 382 149 | 1 273 581 | 1 212 960 | 1 493 111 | 1 837 785 | 1 884 517 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 8 525 | |
Other Disposals Property Plant Equipment | | | | | | | | | 9 388 | |
Other Interest Receivable Similar Income Finance Income | | | | | | 17 | 320 | 119 | 122 | 121 |
Other Operating Income Format1 | | | | 137 221 | 102 664 | 185 001 | 142 172 | 440 730 | 294 706 | 339 158 |
Other Remaining Borrowings | | | | 1 530 876 | 932 901 | 1 486 834 | 1 774 366 | 1 335 656 | 2 407 463 | 2 753 422 |
Other Taxation Social Security Payable | | | | 735 232 | 659 875 | 609 588 | 582 562 | 1 284 370 | 893 378 | 840 110 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 59 344 | 38 410 | 55 124 | 71 522 | 106 840 | 117 046 | 596 332 |
Prepayments Accrued Income | | | | 5 000 | 5 000 | 5 000 | 18 100 | 18 400 | 80 495 | 208 183 |
Profit Loss | | | | 379 634 | 263 681 | 978 219 | 919 158 | 1 151 934 | 1 437 367 | 1 449 353 |
Profit Loss On Ordinary Activities Before Tax | | | | 477 434 | 328 400 | 1 213 268 | 1 141 934 | 1 426 166 | 1 781 048 | 1 805 042 |
Property Plant Equipment Gross Cost | | | | 242 983 | 227 527 | 262 142 | 270 861 | 291 283 | 290 995 | 354 273 |
Purchase Property Plant Equipment | | | | -414 | -11 416 | -34 615 | -8 719 | -20 422 | -9 100 | -63 278 |
Repayments Borrowings Classified As Financing Activities | | | | | | -67 947 | -139 763 | -129 191 | 1 071 807 | 345 959 |
Social Security Costs | | | | 678 178 | 613 858 | 674 787 | 538 514 | 749 044 | 850 361 | 947 980 |
Staff Costs Employee Benefits Expense | | | | 9 665 758 | 8 833 496 | 8 680 471 | 6 901 836 | 8 606 372 | 9 452 306 | 10 759 494 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | 11 211 | 9 282 | 20 541 |
Tax Expense Credit Applicable Tax Rate | | | | 95 487 | 65 680 | 230 521 | 216 967 | 270 972 | 338 399 | 342 958 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 1 420 | -1 402 | -5 168 | 919 | -509 | 1 246 | -9 872 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 2 313 | 988 | 4 528 | 5 809 | 3 259 | 5 965 | 11 344 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 97 800 | 64 719 | 235 049 | 222 776 | 274 232 | 343 681 | 355 689 |
Total Assets Less Current Liabilities | 1 020 216 | 1 046 304 | 599 972 | 872 372 | 940 368 | 1 544 165 | 1 473 164 | 1 509 438 | 1 634 876 | 1 656 738 |
Total Borrowings | | | | 1 538 353 | 932 901 | 1 793 887 | 1 929 636 | 1 391 735 | 2 407 463 | 2 753 422 |
Trade Creditors Trade Payables | | | | 101 159 | 83 146 | 101 334 | 56 890 | 135 906 | 436 387 | 113 504 |
Trade Debtors Trade Receivables | | | | 3 423 602 | 2 455 807 | 3 721 711 | 3 694 481 | 4 368 418 | 5 349 541 | 5 011 169 |
Turnover Revenue | | | | 13 707 345 | 13 876 847 | 16 283 984 | 15 962 751 | 20 157 240 | 25 684 939 | 25 923 683 |
Wages Salaries | | | | 8 928 236 | 8 181 228 | 7 950 560 | 6 291 800 | 7 750 488 | 8 484 899 | 9 215 182 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | 3 480 | 3 480 | 160 713 |
Director Remuneration | | | | 71 539 | 35 096 | 61 346 | 65 285 | 115 751 | 128 538 | 109 440 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | 119 231 | 132 018 | 270 153 |
Company Contributions To Money Purchase Plans Directors | | | | 3 480 | 3 480 | 3 480 | 3 480 | 3 480 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 2 | 2 | 2 | 2 | 2 | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | 1 099 | 5 168 | -919 | 510 | | |
Applicable Tax Rate | | | | 20 | 20 | 19 | 19 | 19 | | |
Bank Overdrafts | | | | 7 477 | | | | | | |
Comprehensive Income Expense | | | | 379 634 | 263 681 | 978 219 | 919 158 | 1 151 934 | | |
Depreciation Amortisation Expense | | | | 16 683 | 11 294 | 10 997 | 16 492 | 20 149 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 12 071 | | | | | |
Disposals Property Plant Equipment | | | | | 26 872 | | | | | |
Further Item Interest Expense Component Total Interest Expense | | | | 250 | 53 749 | 47 602 | 56 805 | 60 431 | | |
Further Operating Expense Item Component Total Operating Expenses | | | | 9 360 | 9 193 | 8 118 | | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | 2 699 | | | | | |
Interest Expense On Bank Overdrafts | | | | | | 12 728 | 14 541 | 6 633 | | |
Net Cash Flows From Used In Financing Activities | | | | -491 057 | 794 759 | -295 986 | 712 231 | 1 627 901 | | |
Net Cash Flows From Used In Investing Activities | | | | 414 | -6 084 | 34 598 | 8 399 | 20 303 | | |
Net Interest Received Paid Classified As Investing Activities | | | | | | -17 | -320 | -119 | | |
Number Shares Issued Fully Paid | | | | | 350 000 | 350 000 | 350 000 | 350 000 | | |
Other Deferred Tax Expense Credit | | | | -1 420 | 1 099 | 5 168 | -919 | 510 | | |
Par Value Share | | 1 | 1 | | 1 | 1 | 1 | 1 | | |
Proceeds From Borrowings Classified As Financing Activities | | | | | | -375 000 | | | | |
Proceeds From Sales Property Plant Equipment | | | | | -17 500 | | | | | |
Provisions | | | | 5 353 | 6 452 | 11 620 | 10 701 | 11 211 | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | 5 353 | 6 452 | 11 620 | 10 701 | 11 211 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 11 416 | 34 615 | 8 719 | 20 422 | | |
Creditors Due After One Year | 350 000 | 350 000 | | | | | | | | |
Creditors Due Within One Year | 1 082 046 | 597 356 | 895 335 | | | | | | | |
Fixed Assets | 84 278 | 111 239 | 87 692 | | | | | | | |
Number Shares Allotted | | 350 000 | 350 000 | | | | | | | |
Other Debtors Due After One Year | 16 500 | 16 500 | 16 500 | | | | | | | |
Share Capital Allotted Called Up Paid | 350 000 | 350 000 | 350 000 | | | | | | | |
Tangible Fixed Assets Additions | | 55 941 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 237 024 | 238 874 | 238 874 | | | | | | | |
Tangible Fixed Assets Depreciation | 152 746 | 127 635 | 151 182 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 17 320 | 23 547 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 42 431 | | | | | | | | |
Tangible Fixed Assets Disposals | | 54 091 | | | | | | | | |
Amount Specific Advance Or Credit Directors | | 10 000 | | | | | | | | |