Profit & Loss |
Date of Accounts |
2012-07-31 | 2013-07-31 | 2014-07-31 | 2015-07-31 | 2016-07-31 | 2017-07-31 | 2018-07-31 | 2019-07-31 | 2019-08-01 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | | | | |
Net Worth | 48 366 | 121 152 | 415 171 | 134 272 | 253 950 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 127 558 | 58 098 | | | 444 524 | 172 178 | 96 138 |
Current Assets | 242 645 | 338 257 | 732 325 | 621 478 | 959 224 | 1 294 938 | 1 512 780 | 1 830 272 | | 3 863 847 | 3 960 818 | 4 811 353 |
Debtors | 181 844 | 302 108 | 504 047 | 569 406 | 918 837 | 1 167 380 | 1 454 682 | 1 830 272 | | 3 419 323 | 3 788 640 | 4 715 215 |
Net Assets Liabilities | | | | | | 299 010 | 590 749 | 389 672 | | 1 180 798 | 1 039 665 | 446 329 |
Other Debtors | | | | | | 157 208 | 158 429 | 65 889 | | | 94 470 | 814 178 |
Property Plant Equipment | | | | | | 54 873 | 61 153 | 89 988 | 89 988 | 59 017 | 200 991 | 106 766 |
Cash Bank In Hand | 60 801 | 36 149 | 228 278 | 52 072 | 40 387 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 48 366 | 121 152 | 415 171 | 134 272 | 253 950 | | | | | | | |
Tangible Fixed Assets | | 6 267 | 21 849 | 44 297 | 34 470 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 3 | 303 | 303 | 303 | 303 | | | | | | | |
Profit Loss Account Reserve | 48 363 | 120 849 | 414 868 | 133 969 | 253 647 | | | | | | | |
Shareholder Funds | 48 366 | 121 152 | 415 171 | 134 272 | 253 950 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | 48 674 | 101 740 | 194 261 | | | 382 333 | 693 518 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | | 15 083 | 9 519 | 19 485 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 59 286 | 77 023 | 108 720 | 108 719 | 84 284 | 136 441 | 211 343 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | | | | 6 719 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | | 17 877 |
Administrative Expenses | | | | | | | | | | | 3 762 072 | 4 897 398 |
Average Number Employees During Period | | | | | | 57 | 74 | 98 | | 121 | 134 | 166 |
Bank Borrowings | | | | | | | | | | | 245 833 | 114 583 |
Bank Borrowings Overdrafts | | | | | | 379 060 | 327 870 | 518 879 | | | 120 833 | 527 752 |
Cash Cash Equivalents | | | | | | | | | | 444 524 | 256 970 | 135 928 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | 172 178 | 96 138 |
Comprehensive Income Expense | | | | | | | | | | | 588 442 | 325 566 |
Corporation Tax Payable | | | | | | 42 265 | 48 546 | | | | 125 062 | 36 759 |
Cost Sales | | | | | | | | | | | 9 844 091 | 13 522 631 |
Creditors | | | | | | 1 041 472 | 971 565 | 1 574 177 | | 2 967 186 | 2 958 078 | 4 461 279 |
Current Tax For Period | | | | | | | | | | | 125 062 | 49 090 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | 8 659 | -14 970 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 8 444 | | | 92 300 | | |
Disposals Property Plant Equipment | | | | | | | 8 804 | 379 | | 218 505 | | |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -251 674 | -150 000 |
Equity Securities Held | | | | | | | | | | | 35 711 | 35 711 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | | 81 111 | 64 647 |
Fixed Assets | | | 21 849 | 44 297 | 34 470 | | 61 153 | 150 674 | | | 262 908 | 165 804 |
Foreign Exchange Differences Increase Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | | | | 108 |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | 17 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | 494 | 9 533 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | | | | | | | | | | 11 891 | 98 575 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | -168 736 | -135 854 |
Increase Decrease From Foreign Exchange Differences Intangible Assets | | | | | | | | | | | | 456 |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | | | | | | | | | | | 79 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | 15 719 | -1 539 |
Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 67 865 | | |
Increase Decrease In Intangible Assets | | | | | | | | | | 71 703 | | |
Increase Decrease In Property Plant Equipment | | | | | | | | | | 163 099 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | | 15 083 | | 9 858 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 26 181 | 31 697 | | | | 109 266 |
Intangible Assets | | | | | | | | | | 56 620 | 26 206 | 26 438 |
Intangible Assets Gross Cost | | | | | | | | | | 71 703 | 34 887 | 41 606 |
Interest Income On Bank Deposits | | | | | | | | | | | 775 | |
Interest Paid Classified As Operating Activities | | | | | | | | | | | -28 996 | -74 919 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 28 996 | 74 919 |
Interest Received Classified As Investing Activities | | | | | | | | | | | -775 | |
Investments | | | | | | | | 60 686 | | 540 715 | | |
Investments Fixed Assets | | | | | | | | 60 687 | | | 35 711 | 35 711 |
Net Cash Generated From Operations | | | | | | | | | | | 679 743 | -700 926 |
Net Current Assets Liabilities | 48 366 | 116 138 | 397 692 | 98 834 | 226 374 | 253 466 | 541 215 | 256 095 | | 896 661 | | |
Net Finance Income Costs | | | | | | | | | | | 775 | |
Other Creditors | | | | | | 154 900 | 64 759 | 244 273 | | | 4 875 | 107 481 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | 34 364 |
Other Disposals Property Plant Equipment | | | | | | | | | | | | 37 200 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 775 | |
Other Remaining Borrowings | | | | | | | | | | | 1 455 391 | 1 667 317 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 409 737 | 548 390 |
Prepayments Accrued Income | | | | | | 52 624 | 90 391 | 187 442 | | | 325 830 | 1 013 793 |
Profit Loss | | | | | | | | | | | | 13 501 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | 726 485 | 269 105 |
Property Plant Equipment Gross Cost | | | | | | 114 159 | 138 176 | 198 707 | 198 707 | 143 301 | 337 432 | 318 109 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 9 329 | 11 619 | 17 097 | | | | |
Purchase Intangible Assets | | | | | | | | | | | -11 476 | -6 719 |
Purchase Property Plant Equipment | | | | | | | | | | | -101 724 | -17 877 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 10 082 731 | 13 219 920 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | 19 872 | 4 902 |
Taxation Social Security Payable | | | | | | | 353 752 | 558 885 | | | | |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | | 16 100 | 44 678 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | -7 163 | 15 215 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 2 028 | 27 423 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | | | 8 265 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 149 440 | 32 581 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 32 821 | 60 910 | | | | |
Total Assets Less Current Liabilities | 48 366 | 122 405 | 419 541 | 143 131 | 260 844 | 308 339 | 602 368 | 406 769 | | 1 553 013 | | |
Total Borrowings | | | | | | | | | | | 1 576 224 | 2 195 069 |
Total Current Tax Expense Credit | | | | | | | | | | | 140 781 | 47 551 |
Trade Creditors Trade Payables | | | | | | 145 635 | 123 444 | 57 879 | | | 408 614 | 523 773 |
Trade Debtors Trade Receivables | | | | | | 957 548 | 1 205 862 | 1 576 941 | | | 2 380 576 | 2 548 742 |
Wages Salaries | | | | | | | | | | | 8 704 333 | 11 315 874 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | 2 290 | | | | | |
Creditors Due Within One Year | 194 279 | 222 119 | 334 633 | 522 644 | 732 850 | | | | | | | |
Deferred Tax Liabilities | | | | | | 9 329 | 11 619 | | | | | |
Number Shares Allotted | | 100 | 100 | 100 | 100 | | | | | | | |
Other Taxation Social Security Payable | | | | | | 270 938 | 305 206 | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | | | |
Provisions | | | | | | 9 329 | 11 619 | | | | | |
Provisions For Liabilities Charges | | 1 253 | 4 370 | 8 859 | 6 894 | | | | | | | |
Share Capital Allotted Called Up Paid | | 100 | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | 6 909 | 20 496 | 37 346 | 13 031 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 6 909 | 27 405 | 64 751 | 74 725 | | | | | | | |
Tangible Fixed Assets Depreciation | | 642 | 5 556 | 20 454 | 40 255 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 642 | 4 914 | 14 898 | 21 547 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | | 1 746 | | | | | | | |
Tangible Fixed Assets Disposals | | | | | 3 057 | | | | | | | |