Profit & Loss |
Date of Accounts |
2013-09-30 | 2014-09-30 | 2017-02-28 | 2018-02-28 | 2019-02-28 | 2020-02-28 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | | | | | | | |
Net Worth | 598 430 | 1 104 119 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 214 892 | 237 432 | 187 963 | 102 510 | 1 555 259 | 681 306 | 1 085 036 |
Current Assets | 804 459 | 1 690 966 | 1 141 141 | 2 282 190 | 1 472 341 | 2 174 619 | 3 958 212 | 5 940 029 | 8 198 805 |
Debtors | 773 522 | 866 899 | 926 249 | 2 044 758 | 1 284 378 | 2 072 109 | 2 402 953 | 5 258 723 | 7 113 769 |
Net Assets Liabilities | | | 886 815 | 1 435 461 | 664 072 | 1 301 119 | 2 336 535 | 2 553 045 | 4 473 951 |
Other Debtors | | | 218 879 | 600 364 | 261 731 | 610 079 | 423 497 | 884 654 | 15 132 |
Property Plant Equipment | | | 24 098 | 70 661 | 21 165 | 249 078 | 251 462 | 245 615 | 201 523 |
Cash Bank In Hand | 30 937 | 824 067 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 598 430 | 1 104 119 | | | | | | | |
Tangible Fixed Assets | 36 262 | 47 471 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 598 330 | 1 104 019 | | | | | | | |
Shareholder Funds | 598 430 | 1 104 119 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 8 750 | 12 000 |
Accrued Liabilities Deferred Income | | | | | | | | 1 263 944 | 1 089 821 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 5 834 | 27 809 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 265 252 | 305 788 | 374 042 | 44 206 | 72 843 | 141 408 | 221 082 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | 41 340 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 87 099 | 18 758 | 255 293 | 58 471 | 62 718 | 35 582 |
Administrative Expenses | | | | | | | | 4 476 249 | 4 670 382 |
Amortisation Expense Intangible Assets | | | | | | | | 21 975 | 31 745 |
Amounts Owed By Group Undertakings | | | | | | | | 3 092 515 | 4 933 339 |
Amounts Owed By Related Parties | | | 138 607 | 582 647 | 110 071 | 372 360 | 1 108 227 | 3 092 515 | |
Amounts Owed To Group Undertakings | | | | | | | 315 863 | 323 601 | 1 821 420 |
Average Number Employees During Period | | | | | | 78 | 88 | 100 | 116 |
Bank Borrowings Overdrafts | | | | | | | 250 000 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | 178 826 | 110 434 |
Corporation Tax Payable | | | | 19 378 | | | | | |
Corporation Tax Recoverable | | | 50 650 | 303 270 | 286 830 | 356 444 | | | |
Cost Sales | | | | | | | | 4 474 469 | 5 539 407 |
Creditors | | | 260 037 | 909 092 | 769 434 | 1 034 727 | 420 816 | 119 087 | 63 942 |
Deferred Tax Asset Debtors | | | | | 2 715 | | | 19 786 | 18 548 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | -4 749 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | -49 455 | -3 974 |
Dividends Paid | | | | | | | | 1 000 000 | |
Dividends Paid On Shares Final | | | | | | | | 1 000 000 | |
Finance Lease Liabilities Present Value Total | | | | | | | | 119 087 | 63 942 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | 170 816 | 119 111 |
Fixed Assets | | | | | | 249 078 | 333 141 | 370 876 | 201 523 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | | | | 5 212 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | | | | -635 335 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | 9 771 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 153 022 | 56 312 | 1 265 389 | 1 043 514 | 848 674 | 670 931 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | -7 405 | -4 144 |
Gross Profit Loss | | | | | | | | 5 944 943 | 5 270 187 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -41 900 | -270 961 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 5 834 | 21 975 | 31 745 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 40 536 | 68 254 | 4 415 | 56 087 | 68 565 | 79 674 |
Intangible Assets | | | | | | | 81 679 | 125 261 | |
Intangible Assets Gross Cost | | | | | | | 87 513 | 153 070 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 12 953 | 9 581 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 12 953 | 9 581 |
Net Current Assets Liabilities | 562 168 | 1 064 749 | 881 104 | 1 373 098 | 702 907 | 1 139 892 | 2 508 628 | 3 086 591 | 4 502 320 |
Number Shares Issued Fully Paid | | | | 1 | 1 | 1 | 1 | | |
Operating Profit Loss | | | | | | | | 1 133 359 | 1 660 764 |
Other Creditors | | | 84 808 | 461 398 | 340 621 | 630 417 | 170 816 | 119 087 | 129 057 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 334 251 | 27 450 | | |
Other Disposals Property Plant Equipment | | | | | | 357 216 | 27 450 | | |
Other Operating Income Format1 | | | | | | | | 300 000 | 1 060 959 |
Other Provisions Balance Sheet Subtotal | | | | | | | 50 000 | 785 335 | 165 950 |
Other Taxation Social Security Payable | | | 135 819 | 317 479 | 267 999 | 219 755 | 314 271 | 443 788 | 378 065 |
Par Value Share | | 1 | | 1 | 1 | 1 | 1 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 147 033 | 157 157 |
Prepayments Accrued Income | | | | | | | | 867 404 | 732 155 |
Profit Loss | | | | | | | | 1 216 510 | 1 920 906 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 1 120 406 | 1 651 183 |
Property Plant Equipment Gross Cost | | | 289 350 | 376 449 | 395 207 | 293 284 | 324 305 | 387 023 | 422 605 |
Provisions | | | | 8 298 | 60 000 | 87 851 | 84 418 | 785 335 | |
Provisions For Liabilities Balance Sheet Subtotal | | | 18 387 | 8 298 | 60 000 | 87 851 | 84 418 | 785 335 | |
Social Security Costs | | | | | | | | 459 429 | 459 421 |
Staff Costs Employee Benefits Expense | | | | | | | | 5 129 385 | 4 963 342 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 8 298 | | 42 851 | 34 418 | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | 32 197 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 212 877 | 313 725 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | 191 303 | -298 260 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | -160 933 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | -2 028 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | -4 749 | 297 |
Tax Increase Decrease From Effect Exercise Employee Share Options | | | | | | | | -2 377 951 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 782 | 9 930 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | 2 084 467 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | -96 104 | -269 723 |
Total Assets Less Current Liabilities | 598 430 | 1 112 220 | 905 202 | 1 443 759 | 724 072 | 1 388 970 | 2 841 769 | 3 457 467 | 4 703 843 |
Total Deferred Tax Expense Credit | | | | | | | | -54 204 | 1 238 |
Total Operating Lease Payments | | | | | | | | 319 523 | 222 646 |
Trade Creditors Trade Payables | | | 39 410 | 110 837 | 160 814 | 184 555 | 91 276 | 694 586 | 222 953 |
Trade Debtors Trade Receivables | | | 518 113 | 558 477 | 623 031 | 733 226 | 871 229 | 1 261 768 | 1 414 595 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Intangible Assets | | | | | | | | | 194 410 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | 59 554 |
Turnover Revenue | | | | | | | | 10 419 412 | 10 809 594 |
Wages Salaries | | | | | | | | 4 522 923 | 4 346 764 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | 60 415 | 26 853 |
Director Remuneration | | | | | | | | 471 947 | 117 763 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | 532 362 | 144 616 |
Creditors Due Within One Year | 242 291 | 626 217 | | | | | | | |
Number Shares Allotted | | 100 | | | | | | | |
Provisions For Liabilities Charges | | 8 101 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | 50 045 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 194 921 | 244 966 | | | | | | | |
Tangible Fixed Assets Depreciation | 158 659 | 197 495 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 38 836 | | | | | | | |
Advances Credits Directors | | 26 118 | | | | | | | |