Profit & Loss |
Date of Accounts |
2011-09-30 | 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 | 2022-03-31 |
Currency |
| | | | | | | | | | | |
Net Worth | 160 001 | 239 321 | 300 136 | 198 831 | 227 917 | 196 185 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 206 983 | 266 410 | 242 065 | 280 243 | 235 020 | 213 760 | 35 272 |
Debtors | 60 091 | 194 035 | 281 602 | 70 156 | 108 087 | 72 774 | 48 399 | 65 222 | 45 458 | 200 315 | 270 123 | 476 663 |
Other Debtors | | | | | | 21 259 | 13 491 | 14 080 | 18 715 | 19 901 | 659 | 813 |
Property Plant Equipment | | | | | | 26 605 | 27 716 | 14 904 | 22 301 | 24 992 | 19 581 | 7 301 |
Cash Bank In Hand | 170 233 | 118 165 | 149 242 | 210 940 | 200 649 | 206 983 | | | | | | |
Current Assets | 230 324 | 312 200 | 430 844 | 281 096 | 308 736 | 279 757 | 314 809 | 317 287 | 331 601 | 441 235 | 483 883 | |
Intangible Fixed Assets | 12 300 | 11 070 | 9 963 | 4 981 | | | | | | | | |
Net Assets Liabilities | | | | | | 196 185 | 204 270 | 239 108 | 295 899 | 224 920 | 407 228 | |
Net Assets Liabilities Including Pension Asset Liability | 160 001 | 239 321 | 300 136 | 198 831 | 227 917 | 196 185 | | | | | | |
Tangible Fixed Assets | 32 635 | 29 674 | 36 951 | 42 081 | 44 945 | 26 605 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 200 | 200 | 200 | 200 | 200 | 200 | | | | | | |
Profit Loss Account Reserve | 159 801 | 239 121 | 299 936 | 198 631 | 227 717 | 195 985 | | | | | | |
Shareholder Funds | 160 001 | 239 321 | 300 136 | 198 831 | 227 917 | 196 185 | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | | | | | 26 043 | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 40 998 | 40 998 | 40 998 | 40 998 | 40 998 | 40 998 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 79 734 | 87 126 | 50 301 | 56 138 | 62 584 | 52 180 | 68 140 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | | 4 640 |
Administrative Expenses | | | | | | | | | | | 754 587 | 404 747 |
Amounts Owed By Group Undertakings | | | | | | | | | | | | 352 719 |
Average Number Employees During Period | | | | | | 14 | 14 | 13 | 14 | 14 | 15 | 6 |
Corporation Tax Payable | | | | | | 18 984 | 29 348 | 38 547 | 30 198 | 50 639 | 47 072 | 47 170 |
Cost Sales | | | | | | | | | | | 47 991 | 33 223 |
Current Tax For Period | | | | | | | | | | | 23 322 | 98 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | 518 | -2 170 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | 5 118 | 16 306 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | 3 909 | -264 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | 4 001 | -614 |
Group Tax Relief Received Paid | | | | | | | | | | | | -16 395 |
Impairment Loss Reversal On Investments | | | | | | | | | | | 18 126 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 7 392 | 4 075 | 5 837 | 6 446 | 5 118 | 16 306 |
Intangible Assets | | | | | | | | | | | | -868 611 |
Intangible Assets Gross Cost | | | | | | 40 998 | 40 998 | 40 998 | 40 998 | 40 998 | 40 998 | |
Interest Income On Bank Deposits | | | | | | | | | | | 1 750 | 134 |
Net Finance Income Costs | | | | | | | | | | | 3 192 | 134 |
Operating Profit Loss | | | | | | | | | | | 119 832 | 75 922 |
Other Creditors | | | | | | 52 973 | 78 126 | 31 035 | | 5 031 | 2 407 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | 346 |
Other Disposals Property Plant Equipment | | | | | | | | | | | | 960 |
Other Interest Income | | | | | | | | | | | 1 442 | |
Other Operating Income Format1 | | | | | | | | | | | 5 808 | |
Other Taxation Social Security Payable | | | | | | 3 639 | 13 272 | 6 454 | 7 336 | 8 684 | 7 752 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 98 784 | 22 639 |
Prepayments Accrued Income | | | | | | | | | | | 28 877 | 862 |
Profit Loss | | | | | | | | | | | 81 058 | 61 733 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | 104 898 | 76 056 |
Property Plant Equipment Gross Cost | | | | | | 106 339 | 114 842 | 65 205 | 78 439 | 87 576 | 71 761 | 75 441 |
Redemption Shares Decrease In Equity | | | | | | | | | | | | 100 |
Social Security Costs | | | | | | | | | | | 30 819 | 33 652 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 531 787 | 307 451 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | 2 554 | 384 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 19 931 | 14 451 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | | | | 92 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | | 44 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 23 840 | 14 323 |
Total Current Tax Expense Credit | | | | | | | | | | | 23 322 | 16 493 |
Total Operating Lease Payments | | | | | | | | | | | 59 100 | 8 128 |
Trade Creditors Trade Payables | | | | | | 19 198 | 5 502 | 7 135 | 819 | 6 715 | 10 408 | 2 721 |
Trade Debtors Trade Receivables | | | | | | 39 736 | 22 904 | 33 791 | 5 863 | 2 721 | 131 600 | 122 269 |
Turnover Revenue | | | | | | | | | | | 916 602 | 513 892 |
Wages Salaries | | | | | | | | | | | 402 184 | 251 160 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | | | | 84 138 | 9 883 |
Director Remuneration | | | | | | | | | | | 89 599 | 117 134 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | | | 173 737 | 127 017 |
Amount Specific Advance Or Credit Directors | | | | | 258 | 327 | 312 | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 122 506 | 140 135 | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 122 575 | 140 120 | 312 | | | | |
Accounting Period Subsidiary | | 2 012 | | | | | | | | | | |
Accrued Liabilities | | | | | | 13 569 | 10 247 | 9 727 | 18 257 | 16 753 | 26 043 | |
Creditors | | | | | | 109 422 | 136 807 | 93 083 | 56 773 | 45 833 | 93 682 | |
Creditors Due After One Year | | | 13 650 | 23 319 | | | | | | | | |
Creditors Due Within One Year | 112 341 | 110 612 | 161 933 | 105 229 | 125 078 | 109 422 | | | | | | |
Current Asset Investments | | | | | | | | 10 000 | 5 900 | 5 900 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 40 900 | | | 15 522 | |
Disposals Property Plant Equipment | | | | | | | | 53 347 | | | 18 771 | |
Fixed Assets | 44 937 | 40 746 | 46 916 | 47 064 | 44 947 | 26 605 | 27 716 | 14 904 | 22 301 | 24 992 | 19 581 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 28 698 | 29 928 | 31 035 | 36 017 | 40 998 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 1 230 | 1 107 | 4 982 | 4 981 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 40 998 | 40 998 | 40 998 | 40 998 | 40 998 | | | | | | | |
Investments Fixed Assets | 2 | 2 | 2 | 2 | 2 | | | | | | | |
Net Current Assets Liabilities | 117 983 | 201 588 | 268 911 | 175 867 | 183 658 | 170 335 | 178 002 | 224 204 | 274 828 | 247 797 | 390 201 | |
Number Shares Allotted | | 100 | 100 | 100 | 100 | 100 | | | | | | |
Other Current Asset Investments Balance Sheet Subtotal | | | | | | | | 10 000 | 5 900 | 5 900 | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | | | | | |
Prepayments | | | | | | 11 779 | 12 004 | 17 351 | 20 880 | 11 184 | 28 877 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 755 | 1 448 | | 1 230 | 2 036 | 2 554 | |
Provisions For Liabilities Charges | 2 919 | 3 013 | 2 041 | 781 | 688 | 755 | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | |
Tangible Fixed Assets Additions | | 5 332 | 28 421 | 17 827 | 16 388 | 6 439 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 83 925 | 89 257 | 99 053 | 116 880 | 133 268 | 106 339 | | | | | | |
Tangible Fixed Assets Depreciation | 51 290 | 59 583 | 62 102 | 74 799 | 88 323 | 79 734 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 8 293 | 10 667 | 12 697 | 13 524 | 9 296 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 8 148 | | | 17 885 | | | | | | |
Tangible Fixed Assets Disposals | | | 18 625 | | | 33 368 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 8 503 | 3 710 | 13 234 | 9 137 | 2 956 | |
Total Assets Less Current Liabilities | 162 920 | 242 334 | 315 827 | 222 931 | 228 605 | 196 940 | 205 718 | 239 108 | 297 129 | 374 039 | 409 782 | |
Advances Credits Directors | 12 354 | 147 690 | 211 012 | 207 | 258 | 329 | | | | | | |
Advances Credits Made In Period Directors | | 135 336 | 63 322 | 155 756 | 164 498 | | | | | | | |
Advances Credits Repaid In Period Directors | | | | 366 975 | 164 549 | | | | | | | |
Bank Borrowings Overdrafts | | | | | | | | | | 5 833 | | |