Profit & Loss |
Date of Accounts |
2012-09-30 | 2013-09-30 | 2014-09-30 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | | | |
Net Worth | 613 301 | 794 623 | 779 376 | 719 985 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 833 180 | 645 066 | 898 516 | 705 809 | 827 988 | 765 392 | 517 728 | 566 431 |
Current Assets | 2 934 305 | 3 322 431 | 3 881 219 | 4 085 624 | 4 046 580 | 4 885 887 | 5 544 152 | 5 775 283 | 5 554 864 | 5 756 090 | 5 826 208 |
Debtors | 2 167 638 | 2 620 560 | 3 016 441 | 3 252 444 | 3 396 978 | 3 987 371 | 4 838 343 | 4 947 295 | 4 789 472 | 5 238 362 | 5 259 777 |
Net Assets Liabilities | | | | 609 302 | 441 264 | | 1 106 574 | 1 114 638 | 1 102 174 | 1 039 813 | 1 153 003 |
Other Debtors | | | 21 028 | 13 791 | 16 685 | | | | | | |
Property Plant Equipment | | | | 120 605 | 81 572 | 114 209 | 89 115 | 121 510 | 92 869 | 41 474 | 30 646 |
Total Inventories | | | | | 4 536 | | | | | | |
Cash Bank In Hand | 765 833 | 699 280 | 864 500 | 833 180 | | | | | | | |
Stocks Inventory | 834 | 2 591 | 278 | | | | | | | | |
Tangible Fixed Assets | 119 526 | 105 496 | 120 356 | 120 605 | | | | | | | |
Trade Debtors | | | 1 078 018 | 773 942 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 20 000 | 20 000 | 20 000 | 20 000 | | | | | | | |
Profit Loss Account Reserve | 593 301 | 774 623 | 759 376 | 699 985 | | | | | | | |
Shareholder Funds | 613 301 | 794 623 | 779 376 | 719 985 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | 370 576 | 409 839 | | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 187 500 | 176 777 | 188 392 | 222 666 | 191 371 | 218 003 | 205 904 | 195 942 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 89 684 | | | | | | |
Amounts Owed By Group Undertakings | | | | 516 | 2 727 091 | 3 181 069 | 3 614 905 | 3 651 891 | 3 692 126 | 4 017 761 | 4 025 838 |
Amounts Owed By Parent Entities | | | | 2 316 424 | 2 726 575 | | | | | | |
Amounts Owed To Group Undertakings | | | | 2 793 905 | 2 889 239 | | | | | | |
Average Number Employees During Period | | | | 14 | 14 | 14 | 17 | 18 | 14 | 12 | 13 |
Corporation Tax Payable | | | | 283 754 | 63 629 | 118 342 | 117 831 | 71 869 | 46 351 | 61 890 | 62 275 |
Corporation Tax Recoverable | | | | 64 | | | | | | | |
Creditors | | | | 834 | 3 696 888 | 4 238 547 | 4 536 693 | 1 277 | 8 166 | 1 633 | 4 713 851 |
Current Tax For Period | | | | 99 500 | 63 693 | | | | | | |
Deferred Tax Asset Debtors | | | | 9 250 | 11 500 | 5 300 | 8 000 | 8 000 | 10 754 | 12 477 | 9 384 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 4 050 | -2 250 | | | | | | |
Finance Lease Liabilities Present Value Total | | | | 834 | 833 | | | 1 277 | 8 166 | 1 633 | 1 633 |
Fixed Assets | 223 026 | 251 496 | 266 356 | 224 105 | 91 572 | 124 209 | 99 115 | 131 510 | 102 869 | 51 474 | 40 646 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 169 613 | 97 169 | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 52 867 | 44 365 | 45 148 | 44 785 | 46 472 | 35 835 | 20 983 |
Investments Fixed Assets | 103 500 | 146 000 | 146 000 | 103 500 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 |
Net Current Assets Liabilities | 390 275 | 568 832 | 541 910 | 496 714 | 349 692 | 647 340 | 1 007 459 | 984 405 | 1 007 471 | 989 972 | 1 112 357 |
Other Creditors | | | | 62 180 | 2 889 239 | 3 332 764 | 3 672 282 | 3 881 064 | 3 793 450 | 4 050 757 | 4 040 101 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 63 590 | | | | | | |
Other Disposals Property Plant Equipment | | | | | 139 440 | | | | | | |
Other Taxation Social Security Payable | | | | 11 524 | 109 705 | 6 198 | 16 638 | 18 701 | 18 478 | 19 810 | 15 709 |
Prepayments Accrued Income | | | | 25 146 | 11 081 | | | | | | |
Property Plant Equipment Gross Cost | | | | 308 105 | 258 349 | 302 601 | 311 781 | 312 881 | 310 872 | 228 828 | 226 588 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 273 163 | 158 612 | | | | | | |
Total Assets Less Current Liabilities | 613 301 | 820 328 | 808 266 | 720 819 | 441 264 | 771 549 | 1 106 574 | 1 115 915 | 1 110 340 | 1 041 446 | 1 153 003 |
Total Current Tax Expense Credit | | | | 269 113 | 160 862 | | | | | | |
Trade Creditors Trade Payables | | | | 42 121 | 65 499 | 97 592 | 91 254 | 95 117 | 60 469 | 85 521 | 83 627 |
Trade Debtors Trade Receivables | | | | 773 942 | 630 621 | 720 165 | 1 184 833 | 1 263 102 | 1 074 989 | 1 182 195 | 1 187 303 |
Accrued Liabilities | | | | | 409 839 | 511 846 | 638 688 | 595 017 | 618 788 | 541 607 | 510 506 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 32 750 | 10 874 | 76 080 | 19 840 | 47 934 | 12 395 |
Disposals Property Plant Equipment | | | | | | 32 750 | 17 999 | 103 488 | 34 890 | 90 815 | 17 500 |
Dividends Paid | | | | | | 198 474 | | | | | |
Number Shares Issued Fully Paid | | | | | | 20 000 | | | | | |
Other Investments Other Than Loans | | | | | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 |
Par Value Share | | 1 | 1 | 1 | | 1 | | | | | |
Prepayments | | | | | 11 081 | 60 710 | 18 259 | 12 238 | 11 603 | 12 444 | 16 705 |
Profit Loss | | | | | | 528 759 | | | | | |
Recoverable Value-added Tax | | | | | 16 685 | 20 127 | 12 346 | 12 064 | | 13 485 | 20 547 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 77 002 | 27 179 | 104 588 | 32 881 | 27 321 | 15 260 |
Total Fees To Auditors | | | | 5 850 | | | | | | | |
Advances Credits Directors | | 183 | 60 212 | | | | | | | | |
Advances Credits Made In Period Directors | | 8 008 | 121 497 | | | | | | | | |
Advances Credits Repaid In Period Directors | | 10 293 | 181 892 | | | | | | | | |
Company Contributions To Money Purchase Schemes Directors | | | 41 460 | 4 950 | | | | | | | |
Director Remuneration Benefits Including Payments To Third Parties | | | 86 667 | 98 543 | | | | | | | |
Accruals Deferred Income Within One Year | | | 164 030 | 370 576 | | | | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | | | 493 | | | | | | | | |
Administrative Expenses | | | 872 933 | | | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | | | 1 890 841 | 2 430 251 | | | | | | | |
Amounts Owed To Parent Undertaking Within One Year | | | 2 215 753 | 2 796 533 | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | | | 5 780 | | | | | | | | |
Corporation Tax Due Within One Year | | | 56 124 | 283 754 | | | | | | | |
Corporation Tax Recoverable Current Asset | | | 64 | 64 | | | | | | | |
Cost Sales | | | 6 250 848 | | | | | | | | |
Creditors Due After One Year | | 25 705 | 28 890 | 834 | | | | | | | |
Creditors Due Within One Year | 2 544 030 | 2 753 599 | 3 339 309 | 3 588 910 | | | | | | | |
Deferred Tax Current Asset | | | 13 300 | 9 250 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | | | 49 664 | 64 027 | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | | -13 300 | -9 250 | | | | | | | |
Dividends From U K Companies | | | 2 650 | | | | | | | | |
Expenses Not Deductible For Tax Purposes | | | 3 248 | | | | | | | | |
Finished Goods Goods For Resale | | | 278 | | | | | | | | |
Gross Profit Loss | | | 1 087 594 | | | | | | | | |
Income From Other Participating Interests | | | 13 252 | | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | | 493 | | | | | | | | |
Interest Payable Similar Charges | | | 1 766 | | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | | | 9 629 | | | | | | | | |
Investment Income- Net | | | 13 252 | | | | | | | | |
Loans From Directors | | | 60 212 | 62 180 | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 613 301 | 794 623 | 779 376 | 719 985 | | | | | | | |
Net Increase Decrease In Shareholders Funds | | | -15 247 | | | | | | | | |
Number Shares Allotted | | 20 000 | 20 000 | 20 000 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | 28 890 | 834 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | | 26 666 | 22 222 | | | | | | | |
Operating Profit Loss | | | 223 329 | | | | | | | | |
Other Interest Receivable Similar Income | | | 9 629 | | | | | | | | |
Other Operating Income | | | 8 668 | | | | | | | | |
Other Taxation Social Security Within One Year | | | 13 899 | 11 524 | | | | | | | |
Other Timing Differences Leading To Decrease Increase In Taxation | | | 2 854 | | | | | | | | |
Pension Costs | | | 41 460 | | | | | | | | |
Pensions Costs Defined Contribution Schemes | | | 41 460 | | | | | | | | |
Percentage Associate Held | | | 20 | 20 | | | | | | | |
Prepayments Accrued Income Current Asset | | | 13 190 | 25 146 | | | | | | | |
Profit Loss For Period | | | 191 987 | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | | 244 444 | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | | 4 050 | | | | | | | |
Provisions For Liabilities Charges | | | -13 300 | | | | | | | | |
Rollover Relief On Profit On Disposal Fixed Assets | | | 762 | | | | | | | | |
Share Capital Allotted Called Up Paid | 20 000 | 20 000 | 20 000 | 20 000 | | | | | | | |
Social Security Costs | | | 64 298 | | | | | | | | |
Staff Costs | | | 630 471 | | | | | | | | |
Standard Nominal Tax Rate | | | 20 | | | | | | | | |
Tangible Fixed Assets Additions | | 86 924 | 76 257 | 103 750 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 301 647 | 268 597 | 289 435 | 308 105 | | | | | | | |
Tangible Fixed Assets Depreciation | 182 121 | 163 101 | 169 079 | 187 500 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 52 080 | 49 664 | 57 130 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 71 100 | 43 686 | 45 606 | | | | | | | |
Tangible Fixed Assets Disposals | | 119 974 | 55 419 | 85 080 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | | | -48 889 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | 52 457 | | | | | | | | |
Total Dividend Payment | | | 207 234 | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | | | 56 225 | | | | | | | | |
Trade Creditors Within One Year | | | 802 625 | 42 121 | | | | | | | |
Turnover Gross Operating Revenue | | | 7 338 442 | | | | | | | | |
U K Current Corporation Tax | | | -56 225 | | | | | | | | |
U K Current Corporation Tax On Income For Period | | | 55 732 | | | | | | | | |
U K Deferred Tax | | | -3 768 | | | | | | | | |
Wages Salaries | | | 524 713 | | | | | | | | |