Profit & Loss |
Date of Accounts |
2012-09-30 | 2013-09-30 | 2014-09-30 | 2015-09-30 | 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 | GBP | GBP |
Net Worth | -11 481 | 37 328 | 70 732 | 60 560 | 4 833 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 81 621 | 28 219 | 4 258 | 25 621 | 43 369 | 84 785 | 76 354 | 98 508 |
Current Assets | 110 196 | 152 321 | 188 905 | 175 490 | 172 689 | 147 924 | 111 183 | 117 840 | 143 658 | 163 029 | 136 613 | 154 754 |
Debtors | 79 032 | 120 980 | 106 760 | 85 040 | 91 068 | 119 705 | 106 925 | 92 219 | 100 289 | 78 244 | 60 259 | 56 246 |
Net Assets Liabilities | | | | | 4 833 | 1 481 | -49 362 | -42 509 | 12 810 | 36 084 | 24 652 | 28 831 |
Other Debtors | 6 955 | 6 890 | 8 139 | 6 697 | 6 462 | 21 279 | 6 279 | 6 863 | 5 963 | 3 714 | 3 731 | 390 |
Property Plant Equipment | | | | | 1 478 | 578 | 115 | | 4 837 | 6 153 | 3 699 | 1 346 |
Cash Bank In Hand | 31 164 | 31 341 | 82 145 | 90 450 | 81 621 | | | | | | | |
Intangible Fixed Assets | 28 362 | 49 409 | 62 760 | 62 209 | | | | | | | | |
Tangible Fixed Assets | 665 | 5 455 | 4 592 | 3 803 | 1 478 | | | | | | | |
Trade Debtors | 72 077 | 114 090 | 98 621 | 78 343 | 84 606 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 190 100 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Profit Loss Account Reserve | -201 581 | 36 328 | 69 732 | 59 560 | 3 833 | | | | | | | |
Shareholder Funds | -11 481 | 37 328 | 70 732 | 60 560 | 4 833 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | | 5 935 | 5 421 | 5 644 | 5 745 | 5 272 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | 4 000 | 8 000 | 12 000 | 16 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 7 848 | 8 749 | 9 212 | 9 327 | 10 940 | 12 856 | 15 310 | 17 663 |
Average Number Employees During Period | | | | | | | | 6 | 6 | 6 | 6 | 5 |
Comprehensive Income Expense | | | | | | | | | 55 319 | | | |
Corporation Tax Payable | | | | | 10 400 | 8 109 | | | 1 453 | 5 861 | | 2 414 |
Corporation Tax Recoverable | | | | | | | 8 109 | | | | 239 | |
Creditors | | | | | 125 262 | 99 299 | 126 252 | 125 195 | 36 350 | 31 093 | 16 822 | 16 975 |
Deferred Income | | | | | | | | 81 377 | 84 816 | 93 280 | 99 498 | 104 688 |
Dividends Paid | | | | | 67 200 | 35 400 | | | | | | |
Dividends Paid On Shares | | | | | | | | | 36 000 | | | |
Fixed Assets | 29 027 | 54 864 | 67 352 | 66 012 | 1 478 | | | | 40 837 | 38 153 | 31 699 | 25 346 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 8 851 | | | | | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | | | 40 000 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | 4 000 | 4 000 | 4 000 | 4 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 901 | 463 | 115 | 1 613 | 1 916 | 2 454 | 2 353 |
Intangible Assets | | | | | | | | | 36 000 | 32 000 | 28 000 | 24 000 |
Intangible Assets Gross Cost | | | | | | | | | 40 000 | 40 000 | 40 000 | |
Net Current Assets Liabilities | 74 071 | 113 651 | 147 759 | 138 531 | 128 617 | 100 202 | 76 775 | 82 686 | 8 323 | 29 024 | 9 775 | 20 460 |
Number Shares Issued Fully Paid | | | | | | 50 | 50 | | | | | |
Other Creditors | | | | | 9 321 | 6 450 | 6 959 | 7 792 | 1 957 | 1 100 | 3 110 | 1 676 |
Other Taxation Social Security Payable | | | | | 17 907 | 25 831 | 23 116 | 21 257 | 38 519 | 23 824 | 17 695 | 18 693 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | | | | | |
Profit Loss | | | | | 11 473 | 32 048 | | 6 853 | 15 319 | | | |
Property Plant Equipment Gross Cost | | | | | 9 327 | 9 327 | 9 327 | 9 327 | 15 777 | 19 009 | 19 009 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | 6 450 | 3 232 | | |
Total Assets Less Current Liabilities | 103 098 | 168 515 | 215 111 | 204 543 | 130 095 | 100 780 | 76 890 | 1 309 | 49 160 | 67 177 | 41 474 | 45 806 |
Trade Creditors Trade Payables | | | | | 6 444 | 7 332 | 4 333 | 6 105 | 3 169 | 4 296 | 790 | 1 551 |
Trade Debtors Trade Receivables | | | | | 84 606 | 98 426 | 92 537 | 85 356 | 94 326 | 74 530 | 56 289 | 55 856 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | | | | | 4 000 | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 74 549 | 74 339 | 26 599 | 22 340 | 36 050 | | | | | | | |
Accruals Deferred Income | 114 579 | 130 144 | 144 379 | 143 983 | 125 262 | | | | | | | |
Administrative Expenses | 279 430 | 298 593 | 270 671 | 284 592 | 364 306 | | | | | | | |
Amortisation Intangible Assets Expense | 7 090 | 14 125 | 20 994 | 26 104 | 26 104 | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | -20 254 | -28 687 | -12 450 | -6 227 | -11 446 | | | | | | | |
Cost Sales | 17 319 | 15 454 | 17 047 | 7 672 | 3 465 | | | | | | | |
Creditors Due After One Year | | 1 043 | | | | | | | | | | |
Creditors Due Within One Year | 36 125 | 38 670 | 41 146 | 36 959 | 44 072 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 312 | 1 639 | 1 993 | 2 217 | 2 325 | | | | | | | |
Gross Profit Loss | 346 959 | 347 347 | 368 432 | 352 144 | 386 140 | | | | | | | |
Intangible Fixed Assets Additions | | 35 172 | 34 345 | 25 553 | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 7 090 | 21 215 | 42 209 | 68 313 | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 14 125 | 20 994 | 26 104 | 26 104 | | | | | | | |
Intangible Fixed Assets Amortisation Decrease Increase On Disposals | | | | | 94 417 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 35 452 | 70 624 | 104 969 | 130 522 | | | | | | | | |
Intangible Fixed Assets Disposals | | | | | 130 522 | | | | | | | |
Interest Payable Similar Charges | 489 | 874 | 724 | 263 | | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 6 | 29 | 36 | 47 | 39 | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | -11 481 | 37 328 | 70 732 | 60 560 | 4 833 | | | | | | | |
Number Shares Allotted | | 1 000 | 1 000 | 50 | 50 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | 1 043 | | | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | 3 129 | 1 043 | | | | | | | | | |
Operating Profit Loss | 67 529 | 48 754 | 97 761 | 67 552 | 21 834 | | | | | | | |
Other Creditors Due Within One Year | 7 513 | 5 630 | 8 593 | 7 778 | 9 321 | | | | | | | |
Other Interest Receivable Similar Income | 6 | 29 | 36 | 47 | 39 | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | | -11 937 | -12 450 | | -5 226 | | | | | | | |
Other Operating Leases Expiring Within One Year | -16 750 | -20 254 | -6 227 | -6 220 | -6 227 | | | | | | | |
Other Taxation Social Security Within One Year | 24 323 | 23 631 | 26 013 | 25 693 | 28 307 | | | | | | | |
Pensions Costs Defined Contribution Schemes | | | | | 191 | | | | | | | |
Profit Loss For Period | 67 046 | 47 909 | 94 204 | 60 028 | 11 473 | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 67 046 | 47 909 | 97 073 | 67 336 | 21 873 | | | | | | | |
Share Capital Allotted Called Up Paid | 190 000 | 1 000 | 50 | 50 | 50 | | | | | | | |
Share Premium Account | 190 000 | | | | | | | | | | | |
Tangible Fixed Assets Additions | | 6 429 | 1 130 | 1 428 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 176 | 7 605 | 7 899 | 9 327 | 9 327 | | | | | | | |
Tangible Fixed Assets Depreciation | 511 | 2 150 | 3 307 | 5 524 | 7 849 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 1 639 | 1 993 | 2 217 | 2 325 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 836 | | | | | | | | | |
Tangible Fixed Assets Disposals | | | 836 | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | 2 869 | 7 308 | 10 400 | | | | | | | |
Total Dividend Payment | | | 60 800 | 70 200 | 67 200 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | | | 2 869 | 7 308 | 10 400 | | | | | | | |
Trade Creditors Within One Year | 4 289 | 6 280 | 5 497 | 3 488 | 6 444 | | | | | | | |
Turnover Gross Operating Revenue | 364 278 | 362 801 | 385 479 | 359 816 | 389 605 | | | | | | | |
U K Current Corporation Tax On Income For Period | | | 2 869 | 7 308 | 10 400 | | | | | | | |