Profit & Loss |
Date of Accounts |
2011-08-31 | 2012-08-31 | 2013-08-31 | 2014-08-31 | 2015-08-31 | 2016-08-31 | 2017-08-31 | 2018-08-31 | 2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-08-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
|
Balance Sheet |
Cash Bank On Hand | | | | | 2 607 | 1 794 | 938 | 5 280 | 4 248 | 1 851 979 | 3 708 007 | 4 119 379 |
Current Assets | 2 614 021 | 3 282 883 | 3 864 464 | 3 693 223 | 3 731 802 | 3 724 682 | 3 909 663 | 3 872 401 | 3 871 063 | 1 941 499 | 4 853 008 | 5 154 889 |
Debtors | | | | | | | | 306 | | 89 520 | 1 145 001 | 1 035 510 |
Net Assets Liabilities | | | | | 3 962 858 | 3 964 084 | 4 113 926 | 4 113 926 | 4 113 825 | 8 860 698 | 9 266 234 | 9 857 425 |
Other Debtors | | | | | | | | 306 | | 40 204 | 920 | 16 788 |
Property Plant Equipment | | | | | 250 000 | 250 000 | 250 000 | 250 000 | 250 000 | 9 808 676 | 11 080 435 | 12 075 785 |
Cash Bank In Hand | 803 | 149 | 861 | 310 | 2 607 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 2 798 273 | 3 355 112 | 3 938 979 | 3 939 140 | 3 970 858 | | | | | | | |
Tangible Fixed Assets | 250 000 | 250 000 | 250 000 | 250 000 | 250 000 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 2 717 331 | 3 274 170 | 3 858 037 | 3 858 198 | 3 889 916 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 8 100 | 9 000 | 11 100 |
Accrued Liabilities Deferred Income | | | | | | | | | | 1 337 862 | 4 025 550 | 4 446 466 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | | | 118 020 | 246 483 | 381 739 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | 9 521 696 | 1 413 222 | 1 135 156 |
Administration Support Average Number Employees | | | | | | | | | | 52 | 55 | 61 |
Administrative Expenses | | | | | | | | | 1 314 | 3 963 316 | 5 520 381 | 7 471 776 |
Amount Specific Bank Loan | | | | | | | | | | | 1 350 000 | 1 338 750 |
Applicable Tax Rate | | | | | | | | | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | | | | | | 5 | 105 | 105 | 132 |
Bank Borrowings | | | | | | | | | | 97 222 | 166 667 | 166 667 |
Bank Borrowings Overdrafts | | | | | | | | | | | 135 000 | 135 000 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 169 158 | 169 158 | 169 158 | 169 158 | 169 158 | | | |
Corporation Tax Payable | | | | | 7 930 | 306 | 36 198 | | | 207 818 | 103 246 | 1 540 |
Creditors | | | | | 10 944 | 2 598 | 38 937 | 1 675 | 438 | 2 079 594 | 4 865 962 | 5 699 196 |
Current Asset Investments | 2 613 218 | 3 282 734 | 3 863 603 | 3 692 913 | 3 729 195 | 3 722 888 | 3 908 725 | 3 866 815 | 3 866 815 | | | |
Current Tax For Period | | | | | | | | | | 207 818 | 103 246 | 1 540 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | 46 428 | -6 128 | 101 791 |
Deferred Tax Liabilities | | | | | | | | 6 800 | 6 800 | 53 228 | 47 100 | 148 891 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 88 810 | 98 932 | 97 036 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | 21 605 | 23 065 | 92 084 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | | | | 6 483 | 7 587 | 7 368 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | 4 992 | 126 792 | 15 471 |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | | | | | | | | | | 155 000 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | -207 818 | -103 246 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | -1 032 | 1 847 731 | 1 856 028 | 411 372 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | -10 186 | | |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | | | | | | | | 46 428 | -6 128 | 101 791 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | | 118 020 | 130 592 | 129 906 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | 12 821 | 5 316 | 21 105 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 6 483 | 7 587 | 7 368 |
Interest Paid Classified As Operating Activities | | | | | | | | | | 12 821 | 5 316 | 21 105 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 19 304 | 12 903 | 28 473 |
Investments In Group Undertakings | | | | | | | | | | 3 664 541 | 3 664 541 | 3 664 541 |
Issue Equity Instruments | | | | | | | | | | 3 664 540 | | |
Marketing Average Number Employees | | | | | | | | | | 3 | 3 | 2 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | 4 400 022 | -146 603 | -148 716 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | -5 514 881 | -1 402 351 | -1 125 256 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | -1 032 | 2 962 590 | 3 404 982 | 1 685 344 |
Net Cash Generated From Operations | | | | | | | | | -1 032 | 2 981 894 | 3 625 703 | 1 817 063 |
Net Current Assets Liabilities | 2 548 273 | 3 105 112 | 3 688 979 | 3 689 140 | 3 720 858 | 3 722 084 | 3 870 726 | 3 870 726 | 3 870 625 | -138 095 | -12 954 | -544 307 |
Nominal Value Allotted Share Capital | | | | | | | | | 100 | 188 | 188 | 188 |
Nominal Value Shares Issued In Period | | | | | | | | | | 88 | | |
Number Shares Issued Fully Paid | | | | | | | | | | 188 | 188 | 188 |
Number Shares Issued In Period- Gross | | | | | | | | | | 88 | | |
Operating Profit Loss | | | | | | | | | -101 | 1 200 883 | 515 557 | 722 995 |
Other Creditors | | | | | 3 014 | 2 292 | 2 739 | 1 675 | 438 | 151 727 | 213 079 | 524 765 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 2 129 | -5 350 |
Other Disposals Property Plant Equipment | | | | | | | | | | | 13 000 | 4 550 |
Other Operating Income Format1 | | | | | | | | | | 75 410 | 37 381 | |
Other Taxation Social Security Payable | | | | | | | | | | 84 208 | 62 659 | 86 023 |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | 14 518 | 21 603 | -17 951 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 43 793 | 217 283 | 74 288 |
Percentage Class Share Held In Associate | | | | | | | | | | 100 | 100 | 100 |
Prepayments Accrued Income | | | | | | | | | | | 85 615 | 76 266 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | 750 000 | | |
Proceeds From Issuing Shares | | | | | | | | | | 3 664 540 | | |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | | | | | | | | | | 3 866 815 | | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | 10 871 | 9 900 |
Profit Loss | | | | | | | | | -101 | 1 082 333 | 405 536 | 591 191 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | -101 | 1 336 579 | 502 654 | 694 522 |
Property Plant Equipment Gross Cost | | | | | 250 000 | 250 000 | 250 000 | 250 000 | 250 000 | 9 926 696 | 11 326 918 | 12 457 524 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 8 000 | 8 000 | 6 800 | 6 800 | 6 800 | | | |
Purchase Property Plant Equipment | | | | | | | | | | 9 381 696 | 1 413 222 | 1 135 156 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | | 125 000 | 166 667 |
Research Development Average Number Employees | | | | | | | | | 5 | 53 | 47 | 69 |
Revenue From Rendering Services | | | | | | | | | 1 213 | 5 088 789 | 5 998 557 | 8 194 771 |
Social Security Costs | | | | | | | | | | 136 740 | 136 740 | 244 891 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 1 886 502 | 2 059 992 | 2 939 499 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | 6 800 | 53 228 | 47 100 | 148 891 |
Taxation Social Security Payable | | | | | | | 36 198 | | | | | |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | 19 264 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | -19 | 253 950 | 95 504 | 131 959 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | -27 164 | 7 551 | -131 369 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | | | | | | | | | | 10 482 | 191 | 950 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 254 246 | 97 118 | 103 331 |
Total Assets Less Current Liabilities | | | | | 3 970 858 | 3 972 084 | 4 120 726 | 4 120 726 | 4 120 625 | 9 670 581 | 11 067 481 | 11 531 478 |
Total Current Tax Expense Credit | | | | | | | | | | 207 818 | 103 246 | 1 540 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | | | 155 000 | | |
Trade Creditors Trade Payables | | | | | | | | | | 179 152 | 271 696 | 381 651 |
Trade Debtors Trade Receivables | | | | | | | | | | 49 316 | 1 058 466 | 942 456 |
Turnover Revenue | | | | | | | | | 1 213 | 5 088 789 | 5 998 557 | 8 194 771 |
Wages Salaries | | | | | | | | | | 1 705 969 | 2 358 898 | 2 620 320 |
Director Remuneration | | | | | | | | | | 198 530 | 297 591 | 317 822 |
Capital Employed | 2 798 273 | 3 355 112 | 3 938 979 | 3 939 140 | 3 970 858 | | | | | | | |
Creditors Due Within One Year | 65 748 | 177 771 | 175 485 | 4 083 | 10 944 | | | | | | | |
Number Shares Allotted | | 100 | 100 | 100 | 100 | | | | | | | |
Revaluation Reserve | 80 842 | 80 842 | 80 842 | 80 842 | 80 842 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 250 000 | 250 000 | 250 000 | 250 000 | 250 000 | | | | | | | |