Profit & Loss |
Date of Accounts |
2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 4 845 423 | 3 929 468 | 5 204 779 | 3 109 769 | 2 124 039 | 2 821 695 |
Current Assets | 9 014 416 | 8 645 998 | 10 021 540 | 6 227 244 | 4 071 482 | 5 127 255 |
Debtors | 4 168 993 | 4 716 530 | 4 816 761 | 3 117 475 | 1 834 989 | 2 208 730 |
Net Assets Liabilities | 5 184 489 | 4 204 564 | 2 102 438 | -234 319 | -2 495 700 | -2 934 117 |
Other Debtors | 1 896 877 | 1 712 572 | 2 271 315 | 2 058 406 | 1 042 220 | 892 547 |
Property Plant Equipment | 47 172 | 51 876 | 61 382 | 23 175 | 21 789 | 21 141 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 295 325 | 91 697 | 387 531 | 283 175 | | |
Accumulated Amortisation Impairment Intangible Assets | 632 000 | 1 264 000 | 1 896 000 | 2 528 000 | 3 160 000 | 3 792 000 |
Accumulated Depreciation Impairment Property Plant Equipment | 7 144 | 19 055 | 28 312 | 33 349 | 42 726 | 52 295 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 16 615 | | 875 | | |
Administrative Expenses | 2 779 405 | 3 050 027 | | | | |
Amortisation Expense Intangible Assets | 632 000 | 632 000 | | | | |
Amortisation Impairment Expense Intangible Assets | 632 000 | 632 000 | | | | |
Amounts Owed By Related Parties | | | | 120 857 | 94 555 | 95 031 |
Amounts Owed To Group Undertakings | 7 145 668 | 6 378 498 | 6 378 498 | 6 375 644 | 6 375 451 | 6 374 145 |
Average Number Employees During Period | | | 37 | 37 | 19 | 15 |
Bank Borrowings | | | | 1 000 000 | 983 333 | 783 333 |
Bank Borrowings Overdrafts | | | | 983 333 | 783 333 | 583 333 |
Capital Reduction Decrease In Equity | 240 | 39 936 | 200 082 | | | |
Cash Cash Equivalents | | 3 929 468 | 5 204 779 | 3 109 769 | | |
Cash Cash Equivalents Cash Flow Value | 4 845 423 | 3 929 468 | | | | |
Corporation Tax Payable | 4 995 | 69 678 | 97 268 | 23 866 | 654 | |
Cost Sales | 13 874 624 | 15 386 386 | | | | |
Creditors | 10 764 874 | 10 204 185 | 5 718 293 | 7 358 977 | 7 158 784 | 6 957 478 |
Current Asset Investments | | | | | 112 454 | 96 830 |
Current Tax For Period | 4 071 | 4 147 | | | | |
Depreciation Expense Property Plant Equipment | 7 345 | 11 911 | | | | |
Depreciation Impairment Expense Property Plant Equipment | 7 345 | 11 911 | | | | |
Dividend Income From Group Undertakings | | 500 000 | | | | |
Dividends Paid | | 180 000 | | | | |
Dividends Paid Classified As Financing Activities | | -180 000 | -100 000 | | | |
Dividends Paid On Shares Interim | | 180 000 | | | | |
Dividends Received Classified As Investing Activities | | -500 000 | -100 000 | | | |
Equity Securities Held | | | 372 698 | 382 846 | | |
Fixed Assets | 7 454 552 | 6 836 405 | 5 277 292 | 4 617 233 | 3 994 307 | 3 374 309 |
Further Item Increase Decrease In Equity From Share Capital Changes Dividend Payments Component Total Increase Decrease In Equity From Share Capital Changes Dividend Payments | | -280 146 | | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | 1 033 120 | -578 587 | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | 1 432 | -3 156 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 30 750 | 30 750 | 30 750 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 172 449 | 71 061 | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -9 948 840 | 625 372 | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 3 125 967 | 1 126 124 | | | | |
Gain Loss On Disposals Property Plant Equipment | 120 | | | | | |
Gross Profit Loss | 2 095 694 | 2 352 349 | | | | |
Income Taxes Paid Refund Classified As Operating Activities | -4 071 | 60 536 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -4 568 289 | 915 955 | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 4 068 | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | 632 000 | | 632 000 | 632 000 | 632 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 11 911 | | 9 390 | 9 377 | 9 569 |
Intangible Assets | 5 688 000 | 5 056 000 | 4 424 000 | 3 792 000 | 3 160 000 | 2 528 000 |
Intangible Assets Gross Cost | 6 320 000 | | 6 320 000 | 6 320 000 | 6 320 000 | |
Interest Income | 21 180 | 26 663 | | | | |
Interest Income On Bank Deposits | 8 183 | 2 858 | | | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 8 183 | 2 858 | | | | |
Interest Payable Similar Charges Finance Costs | | | 770 | 2 241 | | |
Interest Received Classified As Investing Activities | -21 180 | -26 663 | | | | |
Investments | 1 719 380 | 1 728 529 | 791 910 | 802 058 | | |
Investments Fixed Assets | 1 719 380 | 1 728 529 | 791 910 | 802 058 | 812 518 | 825 168 |
Investments In Subsidiaries | 1 367 329 | 1 367 329 | 419 212 | 419 212 | | |
Issue Equity Instruments | 4 462 888 | | | 1 000 000 | | |
Net Assets Liabilities Subsidiaries | | 93 837 | | | | |
Net Cash Flows From Used In Financing Activities | -4 401 648 | 1 084 930 | | | | |
Net Cash Flows From Used In Investing Activities | 7 394 334 | -1 079 486 | | | | |
Net Cash Flows From Used In Operating Activities | -7 560 975 | 910 511 | | | | |
Net Cash Generated From Operations | -7 565 046 | 971 047 | | | | |
Net Current Assets Liabilities | -1 750 458 | -1 558 187 | | 3 641 632 | 1 864 245 | 1 996 030 |
Net Finance Income Costs | 21 180 | 526 663 | 126 845 | 25 923 | | |
Operating Profit Loss | -416 657 | -417 511 | | | | |
Other Cash Inflow Outflow Classified As Investing Activities | | | -26 845 | -25 923 | | |
Other Creditors | 1 203 881 | 765 094 | 1 399 414 | 797 845 | 975 901 | 1 041 912 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 4 353 | | |
Other Disposals Property Plant Equipment | | | | 34 045 | | |
Other Interest Income | 12 997 | 23 805 | | | | |
Other Interest Receivable Similar Income Finance Income | 21 180 | 526 663 | | | | |
Other Investments Other Than Loans | | | | | 112 454 | 96 830 |
Other Operating Income Format1 | 267 054 | 280 167 | | | | |
Other Provisions Balance Sheet Subtotal | | | 1 099 603 | 1 134 207 | | |
Other Taxation Social Security Payable | 21 775 | 144 229 | | 51 532 | 56 514 | 22 307 |
Payments To Redeem Own Shares | -61 000 | -624 702 | -650 000 | -1 500 000 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 569 574 | 563 141 | 43 527 | 53 405 | | |
Percentage Class Share Held In Subsidiary | | 100 | | 100 | | |
Prepayments Accrued Income | 35 958 | 61 010 | 51 582 | 201 093 | | |
Proceeds From Issuing Shares | -4 462 648 | 280 228 | | | | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | 7 997 | 9 149 | 11 498 | 10 148 | | |
Proceeds From Sales Property Plant Equipment | -1 300 | | | | | |
Profit Loss | -399 548 | 105 005 | -403 927 | -1 836 757 | | |
Profit Loss On Ordinary Activities Before Tax | -395 477 | 109 152 | | | | |
Profit Loss Subsidiaries | | 71 171 | | 3 530 | | |
Property Plant Equipment Gross Cost | 54 316 | 70 931 | 89 694 | 56 524 | 64 515 | 73 436 |
Provisions For Liabilities Balance Sheet Subtotal | 519 605 | 1 073 654 | | 1 134 207 | 1 195 468 | 1 346 978 |
Purchase Intangible Assets | -6 320 000 | | | | | |
Purchase Property Plant Equipment | -55 697 | -16 615 | -18 763 | -875 | | |
Redemption Shares Decrease In Equity | 61 000 | 584 848 | 450 000 | 1 500 000 | | |
Social Security Costs | 73 994 | 88 314 | 101 218 | 107 249 | | |
Staff Costs Employee Benefits Expense | 1 550 067 | 1 747 523 | 1 418 754 | 1 492 179 | | |
Tax Expense Credit Applicable Tax Rate | -77 118 | 20 739 | | | | |
Tax Increase Decrease From Effect Dividends From Companies | | -95 000 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 989 | 3 520 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 4 071 | 4 147 | -38 510 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 7 991 | 8 921 |
Total Assets Less Current Liabilities | 5 704 094 | 5 278 218 | | 8 258 865 | 5 858 552 | 5 370 339 |
Total Borrowings | | | | 983 333 | 783 333 | 583 333 |
Total Increase Decrease In Provisions | | -554 049 | | | | |
Trade Creditors Trade Payables | 2 093 230 | 2 754 989 | 3 779 256 | 1 412 527 | 974 168 | 1 867 006 |
Trade Debtors Trade Receivables | 2 236 158 | 2 942 948 | 2 367 968 | 938 212 | 698 214 | 1 221 152 |
Turnover Revenue | 15 970 318 | 17 738 735 | | | | |
Wages Salaries | 906 499 | 1 096 068 | 1 274 009 | 1 331 525 | | |
Company Contributions To Defined Benefit Plans Directors | 519 605 | 554 049 | | | | |
Director Remuneration Benefits Including Payments To Third Parties | 565 751 | 642 016 | | | | |
Number Directors Accruing Benefits Under Defined Benefit Scheme | | 3 | | | | |