Profit & Loss |
Date of Accounts |
2011-02-28 | 2012-02-28 | 2013-02-28 | 2014-02-28 | 2015-02-28 | 2016-02-28 | 2016-02-29 | 2016-03-01 | 2017-02-28 | 2018-02-28 | 2019-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | | | | | | | | | | | | | |
Net Worth | 3 637 392 | 4 620 132 | 4 490 645 | 4 772 352 | 1 253 645 | | 1 030 803 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 154 276 | | 154 276 | 848 345 | 2 100 204 | 4 985 108 | 3 541 417 | 2 316 895 | 1 771 139 | 1 261 625 |
Current Assets | 1 867 686 | 1 225 803 | 2 250 430 | 3 905 223 | 2 086 862 | 1 579 671 | 1 583 652 | 1 579 671 | 1 502 645 | 9 277 204 | 9 648 734 | 4 741 373 | 3 159 028 | 2 502 578 | 1 877 714 |
Debtors | 651 907 | 513 410 | 1 116 719 | 1 528 347 | 1 158 143 | 1 425 395 | 1 429 376 | 1 425 395 | 654 300 | 7 177 000 | 4 663 626 | 1 199 956 | 842 133 | 731 439 | 616 089 |
Net Assets Liabilities | | | | | | 647 681 | | -533 512 | -417 866 | | | | | | |
Other Debtors | | | | | | 12 272 | | 12 272 | 7 710 | 23 978 | 18 394 | 23 149 | 9 784 | 9 784 | 9 784 |
Property Plant Equipment | | | | | | 18 739 | | 18 739 | 7 516 | 14 148 | 9 414 | 5 339 | 1 528 | 73 | |
Cash Bank In Hand | 1 215 779 | 604 726 | 1 133 711 | 1 211 060 | 637 823 | | 154 276 | | | | | | | | |
Intangible Fixed Assets | 2 876 541 | 3 758 544 | 3 274 114 | 2 937 838 | 2 059 516 | | 1 181 193 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 3 637 392 | 4 620 132 | 4 490 645 | 4 772 352 | 1 498 869 | | 1 030 803 | | | | | | | | |
Tangible Fixed Assets | 24 404 | 62 759 | 89 153 | 89 967 | 40 274 | | 18 740 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 110 | 110 | 110 | | 110 | | | | | | | | |
Profit Loss Account Reserve | 3 637 390 | 4 620 935 | 4 490 535 | 4 772 242 | 1 253 535 | | 1 030 693 | | | | | | | | |
Shareholder Funds | 3 637 392 | 4 620 132 | 4 490 645 | 4 772 352 | 1 253 645 | | 1 030 803 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 9 000 | 9 000 | | | |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | | 29 951 | 6 750 | | | |
Director Remuneration | | | | | | | | | | | 83 417 | 83 943 | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 3 812 211 | | | | | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 179 871 | | 179 871 | 26 499 | 32 777 | 37 511 | 41 835 | 45 646 | 47 101 | 47 164 |
Amounts Owed By Group Undertakings | | | | | | 878 519 | | 878 519 | | | | | 5 829 | 28 546 | |
Amounts Owed To Group Undertakings | | | | | | | | | | | 5 205 | 2 000 702 | | | 252 |
Average Number Employees During Period | | | | | | | | 24 | 24 | 48 | 46 | 40 | 36 | 29 | 22 |
Bank Borrowings Overdrafts | | | | | | 732 402 | | 732 402 | | | | | | | |
Creditors | | | | | | 732 402 | | 732 402 | 1 928 027 | 6 921 636 | 5 628 732 | 2 817 641 | 1 754 379 | 1 291 535 | 1 241 825 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | 3 812 211 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 164 263 | | | | | | |
Disposals Intangible Assets | | | | | | | | 4 993 404 | | | | | | | |
Disposals Property Plant Equipment | | | | | | | | | 164 595 | | | | | | |
Fixed Assets | 2 900 945 | 3 821 303 | 3 365 755 | 3 030 293 | 2 099 790 | 1 199 932 | 1 199 933 | 18 739 | | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | 10 891 | 6 278 | | 4 324 | 3 811 | 1 455 | 63 |
Intangible Assets | | | | | | 1 181 193 | | | | | | | | | |
Intangible Assets Gross Cost | | | | | | 4 993 404 | | | | | | | | | |
Net Current Assets Liabilities | 736 447 | 799 634 | 2 250 430 | 2 472 572 | -304 201 | 180 151 | 570 013 | 180 151 | -425 382 | 2 355 568 | 4 020 002 | 1 923 732 | 1 404 649 | 1 211 043 | 635 889 |
Number Shares Issued Fully Paid | | | | | | | | 1 000 | 1 000 | 1 000 | | 11 000 | 11 000 | 11 000 | 11 000 |
Other Creditors | | | | | | 253 339 | | 253 339 | 567 419 | 720 317 | 798 837 | 141 859 | 109 160 | 571 554 | 236 921 |
Other Taxation Social Security Payable | | | | | | 523 317 | | 523 317 | 504 842 | 1 287 315 | | 498 306 | 534 337 | 390 488 | 449 474 |
Par Value Share | | | 0 | | | | 0 | 0 | 0 | 0 | | 0 | 0 | 0 | 0 |
Profit Loss | | | | | | | | -1 181 193 | 115 646 | 2 787 582 | 1 659 700 | -100 545 | -522 894 | -195 061 | -575 217 |
Property Plant Equipment Gross Cost | | | | | | 198 610 | | 198 610 | 34 015 | 46 925 | 46 925 | 47 174 | 47 174 | 47 174 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | | 12 910 | | 249 | | | |
Total Assets Less Current Liabilities | 3 637 392 | 4 941 927 | 5 616 185 | 5 502 865 | 1 796 619 | 1 380 083 | 1 769 946 | 198 890 | -417 866 | 2 369 716 | 4 029 416 | 1 929 071 | 1 406 177 | 1 211 116 | 635 899 |
Trade Creditors Trade Payables | | | | | | 622 864 | | 622 864 | 855 766 | 4 914 004 | 3 104 033 | 176 774 | 1 110 882 | 329 493 | 555 178 |
Trade Debtors Trade Receivables | | | | | | 534 604 | | 534 604 | 646 590 | 7 153 022 | 4 639 319 | 1 176 807 | 826 520 | 693 109 | 606 305 |
Accrued Liabilities | | | | | | | | | | | 140 | 1 776 | | | |
Accrued Liabilities Deferred Income | | | | | | | | | | | 773 635 | 95 458 | | | |
Administrative Expenses | | | | | | | | | | | 3 153 385 | 1 646 823 | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | 4 985 108 | | | | |
Comprehensive Income Expense | | | | | | | | | | | 1 659 700 | -100 545 | | | |
Corporation Tax Payable | | | | | | | | | | | 683 548 | 346 009 | | | |
Cost Sales | | | | | | | | | | | 10 600 738 | 4 312 934 | | | |
Current Tax For Period | | | | | | | | | | | 394 231 | -23 421 | | | |
Depreciation Amortisation Expense | | | | | | | | | | | 4 734 | 4 324 | | | |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | 4 734 | 4 324 | | | |
Dividends Paid | | | | | | | | | | | | 1 999 800 | | | |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | | -1 999 800 | | | |
Dividends Paid On Shares Interim | | | | | | | | | | | | 1 999 800 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | -932 068 | -2 473 552 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | 2 513 374 | 3 463 670 | | | |
Gross Profit Loss | | | | | | | | | | | 5 207 316 | 1 522 857 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | -755 067 | -314 118 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | 2 884 904 | -1 443 691 | | | |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | | 1 999 800 | | | |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | | 249 | | | |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | -2 884 904 | -556 358 | | | |
Net Cash Generated From Operations | | | | | | | | | | | -3 639 971 | -870 476 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 304 894 | 267 804 | | | |
Prepayments | | | | | | | | | | | 5 913 | 5 913 | | | |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | 2 053 931 | -123 966 | | | |
Purchase Property Plant Equipment | | | | | | | | | | | | -249 | | | |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 4 231 663 | 3 292 424 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 394 231 | -23 421 | | | |
Total Operating Lease Payments | | | | | | | | | | | 59 355 | 46 680 | | | |
Turnover Revenue | | | | | | | | | | | 15 808 054 | 5 835 791 | | | |
Wages Salaries | | | | | | | | | | | 3 926 769 | 3 024 620 | | | |
Creditors Due After One Year | | 321 795 | 926 340 | 500 000 | 1 384 413 | | 708 820 | | | | | | | | |
Creditors Due Within One Year | 1 131 239 | 426 169 | 926 340 | 1 432 651 | 2 391 063 | | 1 013 639 | | | | | | | | |
Current Asset Investments | | | | 1 165 816 | 290 896 | | | | | | | | | | |
Intangible Fixed Assets Additions | | 1 400 497 | 261 469 | 454 898 | | | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 518 494 | 1 264 393 | 2 055 566 | 2 933 888 | | 3 812 211 | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 518 494 | 745 899 | 791 174 | 878 322 | | 878 323 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 2 876 541 | 4 277 038 | 4 538 507 | 4 993 404 | 4 993 404 | | 4 993 404 | | | | | | | | |
Investments Fixed Assets | | 2 488 | 2 488 | 2 488 | 1 030 | | | | | | | | | | |
Number Shares Allotted | | 200 | 1 000 | | | | 11 000 | | | | | | | | |
Provisions For Liabilities Charges | | | 199 200 | 230 513 | 42 974 | | 30 323 | | | | | | | | |
Share Capital Allotted Called Up Paid | | 2 | 10 | | 110 | | 110 | | | | | | | | |
Tangible Fixed Assets Additions | | 59 515 | 53 143 | 50 158 | | | 2 105 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 95 112 | 133 239 | 186 381 | 223 706 | 196 505 | | 198 610 | | | | | | | | |
Tangible Fixed Assets Depreciation | 70 708 | 70 481 | 97 228 | 133 739 | 156 231 | | 179 870 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 19 980 | 26 749 | 37 618 | 22 492 | | 23 639 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 20 207 | | 1 107 | | | | | | | | | | | |
Tangible Fixed Assets Disposals | | 21 387 | | | 27 201 | | | | | | | | | | |
Tangible Fixed Assets Increase Decrease From Transfers Between Items | | | | -12 833 | | | | | | | | | | | |