Profit & Loss |
Date of Accounts |
2012-01-31 | 2013-01-31 | 2014-07-31 | 2015-07-31 | 2016-07-31 | 2017-07-31 | 2018-07-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 055 580 | 880 432 | 581 688 | 409 089 | 628 082 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 110 752 | 91 901 | 174 812 | 6 497 | 588 823 | | | | | | |
Cash Bank On Hand | | | | | 588 823 | 333 687 | 123 248 | 740 848 | 509 938 | 1 332 318 | 611 955 |
Current Assets | 3 182 563 | 2 526 228 | 3 207 210 | 3 174 060 | 2 105 464 | 2 004 062 | 3 132 921 | 3 709 690 | 4 652 438 | 7 294 047 | 9 679 125 |
Debtors | 3 071 811 | 2 434 327 | 3 032 398 | 3 167 563 | 1 516 641 | 1 670 375 | 3 009 673 | 2 968 842 | 4 142 500 | 5 961 729 | 9 067 170 |
Net Assets Liabilities | | | | | 628 082 | 983 547 | 1 244 815 | 1 457 119 | 1 563 169 | 1 620 217 | 1 670 432 |
Net Assets Liabilities Including Pension Asset Liability | 1 055 580 | 880 432 | | | | | | | | | |
Other Debtors | | | | | 69 200 | 61 052 | 385 142 | 293 177 | 213 298 | 358 109 | |
Property Plant Equipment | | | | | 48 464 | 71 772 | 53 844 | 30 313 | 18 673 | 13 933 | 10 464 |
Tangible Fixed Assets | 76 910 | 57 675 | 24 536 | 30 388 | 48 464 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | 2 | | | | | | |
Profit Loss Account Reserve | 1 055 578 | 880 430 | 581 686 | 409 087 | 628 080 | | | | | | |
Shareholder Funds | 1 055 580 | 880 432 | 581 688 | 409 089 | 628 082 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 6 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 163 451 | 176 723 | 194 651 | 192 125 | 188 765 | 193 505 | 196 974 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | -2 796 | -4 007 | -390 | | |
Amounts Recoverable On Contracts | | | | | 951 195 | 658 321 | 1 819 658 | 2 111 041 | 3 484 827 | 4 765 562 | 7 070 234 |
Average Number Employees During Period | | | | | 34 | 35 | 39 | 44 | 47 | 51 | 52 |
Bank Borrowings | | | | | | | 236 661 | 319 287 | 1 004 666 | 583 166 | 487 506 |
Bank Borrowings Overdrafts | | | | | | | 154 399 | 204 665 | 865 584 | 954 282 | 466 667 |
Creditors | | | | | 1 525 846 | 1 085 094 | 154 399 | 204 665 | 865 584 | 954 282 | 466 667 |
Creditors Due Within One Year | 2 202 696 | 1 703 471 | 2 650 058 | 2 795 359 | 1 525 846 | | | | | | |
Deferred Tax Liabilities | | | | | | 7 193 | 4 397 | 390 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 14 030 | 10 379 | | |
Disposals Property Plant Equipment | | | | | | | | 26 057 | 15 000 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 133 761 | 137 904 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 13 272 | 17 928 | 11 504 | 7 019 | 4 740 | 3 469 |
Net Current Assets Liabilities | 979 867 | 822 757 | 557 152 | 378 701 | 579 618 | 918 968 | 1 349 767 | 1 631 861 | 2 410 080 | 2 560 566 | 2 126 635 |
Number Shares Allotted | | 2 | 2 | 2 | 2 | | | | | | |
Other Creditors | | | | | 26 460 | 134 396 | 277 326 | 16 762 | 29 987 | 71 000 | |
Other Taxation Social Security Payable | | | | | 216 722 | 134 073 | 135 142 | 168 204 | 484 992 | 242 010 | 226 308 |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | | 1 |
Property Plant Equipment Gross Cost | | | | | 211 915 | 248 495 | 248 495 | 222 438 | 207 438 | 207 438 | |
Provisions | | | | | | 7 193 | 4 397 | 390 | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 7 193 | 4 397 | 390 | | | |
Provisions For Liabilities Charges | 1 197 | | | | | | | | | | |
Secured Debts | 251 259 | 2 630 | 152 | | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 2 | 2 | 2 | | | | | | |
Tangible Fixed Assets Additions | | | | 14 995 | 41 057 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 295 086 | 251 154 | 187 367 | 185 853 | 211 915 | | | | | | |
Tangible Fixed Assets Depreciation | 218 176 | 193 479 | 162 831 | 155 465 | 163 451 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 16 949 | 16 239 | 6 420 | 9 828 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 41 646 | 46 887 | 13 786 | 1 842 | | | | | | |
Tangible Fixed Assets Disposals | | 43 932 | 63 787 | 16 509 | 14 995 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 36 580 | | | | | |
Total Assets Less Current Liabilities | 1 056 777 | 880 432 | 581 688 | 409 089 | 628 082 | 990 740 | 1 403 611 | 1 662 174 | 2 428 753 | 2 574 499 | 2 137 099 |
Trade Creditors Trade Payables | | | | | 1 282 664 | 816 625 | 1 288 424 | 1 778 241 | 1 588 297 | 3 837 305 | 6 663 784 |
Trade Debtors Trade Receivables | | | | | 496 246 | 951 002 | 804 873 | 564 624 | 444 375 | 838 058 | 1 582 274 |
Accrued Liabilities | | | | | | | | | | 71 000 | 142 184 |
Administrative Expenses | | | | | | | | | | 3 930 321 | 4 682 602 |
Applicable Tax Rate | | | | | | | | | | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 1 332 318 | |
Cash Receipts From Government Grants | | | | | | | | | | -29 993 | |
Comprehensive Income Expense | | | | | | | | | | 57 048 | 50 215 |
Corporation Tax Payable | | | | | | | | | | 151 019 | 32 708 |
Cost Sales | | | | | | | | | | 13 055 227 | 26 970 992 |
Current Tax For Period | | | | | | | | | | 22 602 | 32 708 |
Depreciation Amortisation Expense | | | | | | | | | | 4 740 | 3 469 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 4 740 | 3 469 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | | | | 1 869 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | 1 867 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | 2 022 567 | 3 032 980 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | -1 819 229 | -3 105 441 |
Gross Profit Loss | | | | | | | | | | 4 030 518 | 4 819 444 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | -151 019 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 822 380 | -720 363 |
Interest Expense On Loan Capital | | | | | | | | | | 48 673 | 53 919 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -50 540 | -53 919 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 50 540 | 53 919 |
Loans Owed To Related Parties | | | | | | | | | | | -2 128 041 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | -532 783 | 583 275 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | -289 597 | 137 088 |
Net Cash Generated From Operations | | | | | | | | | | -308 275 | -67 850 |
Number Shares Issued Fully Paid | | | | | | | | | | | 2 |
Other Operating Income Format1 | | | | | | | | | | 29 993 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 111 128 | 50 462 |
Prepayments Accrued Income | | | | | | | | | | 152 338 | 218 702 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | -700 000 | |
Profit Loss | | | | | | | | | | 57 048 | 50 215 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 79 650 | 82 923 |
Recoverable Value-added Tax | | | | | | | | | | 205 488 | 195 960 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | -167 217 | -583 275 |
Social Security Costs | | | | | | | | | | 222 469 | 242 752 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 3 103 422 | 3 372 056 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 15 134 | 15 755 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | 589 | 372 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 6 879 | 16 581 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 22 602 | 32 708 |
Total Operating Lease Payments | | | | | | | | | | 286 905 | 479 694 |
Turnover Revenue | | | | | | | | | | 17 085 745 | 31 790 436 |
Wages Salaries | | | | | | | | | | 2 769 825 | 3 078 842 |