Profit & Loss |
Date of Accounts |
2012-03-31 | 2012-11-30 | 2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 42 085 | 13 757 | | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 7 886 | 637 | | | | | | | | |
Cash Bank On Hand | | | 3 719 | 1 853 | 1 222 | 5 581 | 87 841 | 50 773 | 5 686 | 15 975 |
Current Assets | 40 703 | 77 465 | 188 321 | 102 926 | 97 157 | 343 792 | 192 850 | 182 399 | 274 608 | 385 290 |
Debtors | 32 817 | 76 828 | 184 602 | 101 073 | 95 935 | 338 211 | 105 009 | 131 626 | 268 922 | 369 315 |
Intangible Fixed Assets | | 44 700 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 42 085 | 13 757 | | | | | | | | |
Other Debtors | | | 6 272 | 16 712 | 29 472 | 230 902 | 24 250 | 25 333 | 156 956 | 247 155 |
Property Plant Equipment | | | 1 426 | 33 567 | 37 269 | | 20 579 | 11 117 | 7 502 | 4 615 |
Tangible Fixed Assets | 12 678 | 11 784 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 50 000 | 50 000 | | | | | | | | |
Profit Loss Account Reserve | -7 915 | -36 243 | | | | | | | | |
Shareholder Funds | 42 085 | 13 757 | | | | | | | | |
|
Other Financial Data |
Fees For Non-audit Services | | | | | | | 3 750 | 6 000 | 6 000 | 4 000 |
Other Non-audit Services Fees | | | 2 000 | 2 000 | 3 000 | 3 000 | | | | |
Audit Fees Expenses | | | | | | | 1 500 | | | |
Director Remuneration | | | 21 000 | 32 500 | 24 000 | 34 260 | 42 000 | 21 000 | | 6 250 |
Accrued Liabilities Deferred Income | | | 24 045 | 10 490 | 13 675 | 14 700 | 9 347 | 6 147 | 13 500 | 15 473 |
Accumulated Amortisation Impairment Intangible Assets | | | 11 486 | | | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 13 622 | 21 547 | 31 647 | | 55 013 | 66 075 | 69 690 | 72 577 |
Administrative Expenses | | | 153 008 | 281 435 | 325 804 | | 267 946 | 221 153 | 216 127 | 203 753 |
Amortisation Expense Intangible Assets | | | 5 743 | | | | | | | |
Amounts Owed To Group Undertakings | | | 1 | | | | | | | |
Applicable Tax Rate | | | 20 | 19 | 19 | 19 | 19 | 19 | 19 | 25 |
Average Number Employees During Period | | | | | | 5 | 5 | 5 | 5 | 5 |
Called Up Share Capital Not Paid | | | 150 000 | | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | 3 719 | | | | 87 841 | 50 773 | 5 686 | |
Comprehensive Income Expense | | | -101 951 | -68 471 | -35 361 | -25 972 | 7 241 | 24 320 | 87 584 | 95 966 |
Cost Sales | | | 141 013 | 212 545 | 143 973 | | 153 921 | 125 480 | 123 488 | 88 467 |
Creditors | | | 140 731 | 76 157 | 68 518 | 296 051 | 125 108 | 80 775 | 81 785 | 93 614 |
Creditors Due After One Year | | 60 000 | | | | | | | | |
Creditors Due Within One Year | 11 296 | 60 192 | | | | | | | | |
Deferred Tax Asset Debtors | | | | | | | | | | 81 718 |
Depreciation Amortisation Expense | | | 7 981 | 7 925 | 10 100 | | 13 178 | 11 062 | 3 615 | 2 887 |
Depreciation Expense Property Plant Equipment | | | 2 238 | 7 925 | 10 100 | 13 381 | 13 179 | 11 062 | 3 615 | 2 887 |
Fixed Assets | 12 678 | 56 484 | 47 370 | 46 936 | 37 369 | 33 439 | 20 679 | 11 117 | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 2 056 | 2 245 | 4 764 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | -1 | | | -100 | | |
Further Operating Expense Item Component Total Operating Expenses | | | 2 000 | 3 000 | 2 400 | 2 400 | 2 400 | 5 152 | 2 000 | 4 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 85 000 | 75 000 | 100 000 | | | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -210 | | | 142 | -168 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -12 202 | -48 314 | -1 988 | | -170 943 | -44 233 | 6 800 | 11 829 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -8 295 | 83 529 | 5 138 | | 233 203 | -26 617 | -137 296 | -18 675 |
Gross Profit Loss | | | 53 956 | 212 964 | 292 261 | | 275 187 | 247 529 | 305 956 | 222 765 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 3 015 | -1 866 | -631 | | 82 260 | -37 068 | -45 087 | 10 289 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 7 925 | 10 100 | | | 11 062 | 3 615 | 2 887 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | | -11 486 | | | | | | |
Intangible Assets | | | 45 943 | | | | | | | |
Intangible Assets Gross Cost | | | 57 429 | | | | | | | |
Intangible Fixed Assets Additions | | 44 700 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 44 700 | | | | | | | | |
Interest Expense On Bank Overdrafts | | | | | 1 818 | -854 | | | | |
Interest Expense On Loan Capital | | | 2 899 | | | | | | | |
Interest Paid Classified As Operating Activities | | | -2 899 | | -1 818 | | | | | |
Interest Payable Similar Charges Finance Costs | | | 2 899 | | 1 818 | | | 2 056 | 2 245 | 4 764 |
Investments Fixed Assets | | | 1 | 13 369 | 100 | 100 | 100 | | | |
Investments In Group Undertakings | | | 1 | 1 | 100 | 100 | 100 | -100 | | |
Issue Equity Instruments | | | 250 000 | 47 216 | 27 664 | 41 144 | | | | |
Key Management Personnel Compensation Total | | | 21 000 | 32 500 | | | | | | |
Net Assets Liabilities Subsidiaries | | | | | | -30 536 | -42 353 | | | |
Net Cash Flows From Used In Financing Activities | | | -117 482 | -30 956 | -22 013 | | | 100 | 5 790 | |
Net Cash Flows From Used In Investing Activities | | | | 53 434 | 13 901 | | 419 | 1 500 | | |
Net Cash Flows From Used In Operating Activities | | | 114 467 | -20 612 | 8 743 | | -82 679 | 35 468 | 39 297 | -10 289 |
Net Cash Generated From Operations | | | 111 568 | -20 612 | 6 925 | | -82 679 | 33 412 | 37 052 | -15 053 |
Net Current Assets Liabilities | 29 407 | 17 273 | 47 590 | 26 769 | 28 639 | 47 741 | 67 742 | 101 624 | 192 823 | 291 676 |
Nominal Value Shares Issued Specific Share Issue | | | | 1 | 1 | | | | | |
Number Shares Allotted | | 50 000 | | | | | | | | |
Number Shares Issued Fully Paid | | | | 348 608 | 362 440 | 383 012 | 383 012 | 383 012 | 383 012 | 383 012 |
Number Shares Issued Specific Share Issue | | | | 23 608 | 13 832 | 20 572 | | | | |
Operating Profit Loss | | | -99 052 | -68 471 | -33 543 | | 7 241 | 26 376 | 89 829 | 19 012 |
Other Creditors | | | 13 101 | 1 976 | 3 156 | 212 980 | 6 835 | 9 000 | 4 252 | 2 297 |
Other Deferred Tax Expense Credit | | | | | | | | | | -81 718 |
Other Remaining Borrowings | | | 27 900 | 11 640 | | | | | | |
Other Taxation Social Security Payable | | | 11 898 | 17 238 | 19 590 | 7 378 | 26 273 | 13 820 | 15 862 | 37 525 |
Par Value Share | | 1 | | 1 | 1 | | | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 161 | 2 020 | 3 447 | 2 317 | 1 933 | 1 658 | 2 271 |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 | 100 | 100 | | | |
Prepayments Accrued Income | | | 25 330 | 6 171 | 19 565 | 86 229 | 45 719 | 31 622 | 59 068 | 19 054 |
Proceeds From Borrowings Classified As Financing Activities | | | -115 736 | -11 640 | | | | | | |
Proceeds From Issuing Shares | | | | -47 216 | -27 664 | | | | | |
Profit Loss | | | -101 951 | -68 471 | -35 361 | 8 698 | 7 241 | 24 320 | 87 584 | 95 966 |
Profit Loss On Ordinary Activities Before Tax | | | -101 951 | -68 471 | -35 361 | 8 698 | 12 005 | 24 320 | 87 584 | 14 248 |
Profit Loss Subsidiaries | | | | | | 30 436 | 11 817 | | | |
Property Plant Equipment Gross Cost | | | 15 048 | 55 114 | 68 916 | | 75 592 | 77 192 | 77 192 | |
Purchase Property Plant Equipment | | | | -40 066 | -13 802 | | -419 | -1 600 | | |
Recoverable Value-added Tax | | | | | 1 187 | | | | | |
Repayments Borrowings Classified As Financing Activities | | | 1 746 | -27 900 | -11 640 | | | | | |
Social Security Costs | | | | | | 5 987 | 9 375 | 9 443 | 6 398 | 8 561 |
Staff Costs Employee Benefits Expense | | | 56 750 | 113 550 | 131 722 | 175 292 | 141 094 | 128 891 | 103 331 | 126 562 |
Tangible Fixed Assets Additions | | 1 805 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 15 443 | 17 248 | | | | | | | | |
Tangible Fixed Assets Depreciation | 2 765 | 5 464 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 2 699 | | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | -20 390 | -13 009 | -6 719 | 1 653 | 1 376 | 4 621 | 16 641 | 3 562 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 447 | -6 107 | -753 | -1 607 | 2 424 | 1 797 | 3 615 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 547 | 62 | | 239 | | | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | | -3 562 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | -81 718 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 40 066 | 13 802 | | | 1 600 | | |
Total Assets Less Current Liabilities | 42 085 | 73 757 | 94 960 | 73 705 | 66 008 | 81 180 | 88 421 | 112 741 | 200 325 | 296 291 |
Total Operating Lease Payments | | | | 2 479 | 1 642 | 1 058 | | | | |
Trade Creditors Trade Payables | | | 63 786 | 24 506 | 26 108 | 42 811 | 40 117 | 34 580 | 47 914 | 37 865 |
Trade Debtors Trade Receivables | | | 3 000 | 78 190 | 45 711 | 21 080 | 35 040 | 74 671 | 52 898 | 21 388 |
Turnover Revenue | | | 194 969 | 425 509 | 436 234 | 574 054 | 429 108 | 373 009 | 429 444 | 311 232 |
Value Shares Allotted | 50 000 | 50 000 | | | | | | | | |
Wages Salaries | | | 56 750 | 113 389 | 129 702 | 165 858 | 176 713 | 117 515 | 95 275 | 115 730 |