Profit & Loss |
Date of Accounts |
2012-09-30 | 2013-09-30 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | |
Net Worth | -4 615 | -5 784 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 170 601 | 19 143 | 1 844 | 150 399 | 2 549 |
Current Assets | 1 737 | 26 864 | 220 781 | 69 055 | 51 749 | 200 304 | 5 282 725 |
Debtors | 415 | 518 | 50 180 | 49 912 | 49 905 | 49 905 | 5 280 176 |
Net Assets Liabilities | | | 2 864 902 | 2 550 795 | 2 384 880 | 2 680 993 | 16 259 775 |
Other Debtors | | | 50 180 | 49 912 | 49 905 | 49 905 | 176 |
Cash Bank In Hand | 1 322 | 26 346 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | |
Profit Loss Account Reserve | -4 715 | -5 884 | | | | | |
Shareholder Funds | -4 615 | -5 784 | | | | | |
|
Other Financial Data |
Total Fees To Auditors | | | 20 750 | 21 070 | | | |
Accrued Liabilities Deferred Income | | | 155 800 | 304 783 | 453 424 | 626 825 | 194 485 |
Accumulated Amortisation Impairment Intangible Assets | | | 4 829 217 | 1 038 897 | 369 688 | 1 523 126 | 1 523 126 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 126 266 | 132 609 | 40 360 | 51 759 | 128 376 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 19 231 | 1 313 |
Administrative Expenses | | | 7 117 755 | 7 361 801 | 6 177 301 | 9 234 564 | 10 020 612 |
Amortisation Expense Intangible Assets | | | 1 038 897 | 1 038 897 | 1 038 897 | 2 512 875 | |
Amounts Owed To Group Undertakings | | | | | | 212 760 | 212 760 |
Applicable Tax Rate | | | 19 | 19 | | | |
Average Number Employees During Period | | | 4 | 4 | 4 | 4 | 3 |
Bank Borrowings Overdrafts | | | 27 | 8 433 080 | 8 433 287 | | |
Bank Overdrafts | | | 27 | 15 | | | |
Capital Commitments | | | | 200 715 | | | |
Cash Cash Equivalents | | | 1 164 502 | 911 575 | 5 407 476 | 4 400 774 | 11 849 087 |
Comprehensive Income Expense | | | | | -1 761 514 | -1 588 928 | 1 243 501 |
Corporation Tax Payable | | | 55 547 | | | | |
Corporation Tax Recoverable | | | 187 501 | 194 191 | 268 630 | 177 192 | 110 932 |
Cost Sales | | | 649 468 | 973 507 | 807 310 | 1 018 160 | 7 620 492 |
Creditors | | | 10 633 540 | 9 133 080 | 684 726 | 537 168 | 474 094 |
Current Asset Investments | | | 109 469 | 126 095 | 142 774 | 159 474 | 174 403 |
Current Tax For Period | | | 341 515 | 304 002 | 6 963 | 87 227 | 83 379 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 36 360 | -205 | 10 407 |
Depreciation Amortisation Expense | | | 59 289 | 53 012 | | | |
Depreciation Expense Property Plant Equipment | | | | | 85 238 | 44 070 | |
Dividends Paid Classified As Financing Activities | | | | -500 000 | | | |
Dividends Paid On Shares | | | | 500 000 | | | |
Financial Assets | | | 109 469 | 126 095 | | | |
Financial Commitments Other Than Capital Commitments | | | 798 159 | 2 594 882 | | | |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | | 1 911 | 1 674 | | | |
Further Item Creditors Component Total Creditors | | | 8 433 540 | 8 433 080 | | | |
Further Item Current Tax Expense Credit Component Total Current Tax Expense | | | -7 897 | 6 077 | | | |
Further Item Finance Income Component Total Finance Income | | | 3 978 | 16 626 | | | |
Further Item Non-operating Gain Loss Before Tax Income Statement Item Component Profit Or Loss Before Tax | | | -112 024 | 16 626 | | | |
Further Item Operating Income Component Total Other Operating Income | | | 1 779 | 1 674 | | | |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | | -201 447 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 1 106 | 3 158 | -3 169 | 885 | 258 293 |
Further Operating Expense Item Component Total Operating Expenses | | | 14 922 | 86 081 | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | -71 341 | -1 705 | -273 696 |
Government Grant Income | | | | | 629 697 | 411 253 | |
Gross Profit Loss | | | 8 436 765 | 8 515 785 | 4 871 653 | 8 276 771 | |
Group Tax Relief Received Paid | | | | | 82 079 | | |
Impairment Loss Reversal On Investments | | | | | -16 679 | -22 734 | |
Income Taxes Paid Refund Classified As Operating Activities | | | 398 004 | 384 820 | | 4 211 | -17 120 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -7 897 | 6 077 | 81 799 | -27 863 | |
Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | 6 343 | | | |
Increase Decrease In Property Plant Equipment | | | | 66 905 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 1 153 438 | 1 359 437 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 11 399 | 76 617 |
Intangible Assets | | | 10 388 646 | 5 868 114 | 1 153 000 | 5 327 600 | 3 968 163 |
Intangible Assets Gross Cost | | | 5 559 429 | 4 520 532 | 1 523 126 | 1 523 126 | |
Interest Expense | | | 549 149 | 590 819 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 410 877 | 416 240 | |
Interest Income | | | 922 | 1 674 | | | |
Interest Income On Bank Deposits | | | | | 696 | 60 | 1 459 |
Interest Income On Financial Assets Fair Value Through Profit Or Loss | | | 922 | 1 674 | | | |
Interest Paid Classified As Operating Activities | | | | | -591 121 | -590 738 | -39 335 |
Interest Payable Similar Charges Finance Costs | | | 549 149 | 590 819 | 591 121 | 590 738 | 39 335 |
Interest Received Classified As Investing Activities | | | | | -1 398 | -62 | -1 459 |
Investments | | | 11 451 144 | 11 451 144 | 11 451 144 | 11 451 144 | 11 451 144 |
Investments Fixed Assets | | | 11 451 144 | 11 451 144 | 11 451 144 | 11 451 144 | 11 451 144 |
Investments In Associates | | | 5 767 589 | 5 749 718 | | | 1 371 355 |
Investments In Group Undertakings | | | 5 767 589 | 5 749 718 | | | |
Investments In Group Undertakings Participating Interests | | | 11 451 144 | 11 451 144 | | | |
Investments In Other Entities Measured Fair Value | | | 109 469 | 126 095 | | | |
Investments In Subsidiaries | | | 11 451 144 | 11 451 144 | 11 451 144 | 11 451 144 | 11 451 144 |
Issue Equity Instruments | | | | | | | 13 713 540 |
Net Cash Flows From Used In Operating Activities | | | -375 939 | 358 604 | 926 699 | 1 277 271 | |
Net Cash Generated From Operations | | | 571 214 | 1 334 243 | 1 599 218 | 1 863 798 | -3 562 732 |
Net Current Assets Liabilities | -4 615 | -5 784 | -152 702 | -467 269 | -632 977 | -336 864 | |
Net Finance Income Costs | | | | | 1 398 | 62 | 1 459 |
Net Interest Paid Received Classified As Operating Activities | | | 549 149 | 590 819 | | | |
Nominal Value Allotted Share Capital | | | 100 | 100 | | | |
Number Shares Issued Fully Paid | | | | 100 | | | |
Operating Profit Loss | | | 1 319 010 | 1 153 984 | -675 951 | -933 964 | |
Other Creditors | | | 2 200 000 | 700 000 | 212 760 | 5 419 916 | 5 596 068 |
Other Current Tax Expense | | | 4 473 | 12 504 | | | |
Other Interest Income | | | 857 | | | | |
Other Interest Receivable Similar Income Finance Income | | | 1 779 | 1 674 | 1 398 | 62 | 1 459 |
Other Remaining Borrowings | | | 8 433 540 | 8 433 080 | 8 433 287 | 8 433 287 | |
Par Value Share | | 1 | | 1 | | | |
Pension Costs Defined Contribution Plan | | | 129 217 | 129 555 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 129 217 | 129 555 | 132 795 | 99 373 | 116 825 |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 | 100 | |
Prepayments Accrued Income | | | 133 092 | 167 497 | 1 082 827 | 882 311 | 1 152 345 |
Profit Loss | | | -17 193 | 185 893 | -165 915 | 296 113 | 7 455 |
Profit Loss On Ordinary Activities Before Tax | | | 887 642 | 563 594 | | | |
Property Plant Equipment Gross Cost | | | 139 677 | 206 582 | 219 889 | 219 889 | 219 889 |
Purchase Property Plant Equipment Intangible Assets | | | 35 407 | 112 733 | | | |
Repayments Borrowings Classified As Financing Activities | | | | 460 | | | |
Social Security Costs | | | 181 946 | 171 589 | 129 934 | 114 483 | |
Staff Costs Employee Benefits Expense | | | 3 109 428 | 3 313 963 | 2 419 444 | 1 874 807 | 186 484 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 36 360 | 36 155 | 46 562 |
Taxation Social Security Payable | | | 807 782 | 810 810 | | | |
Tax Decrease From Utilisation Tax Losses | | | 128 503 | 2 233 | 11 800 | 26 050 | 405 292 |
Tax Expense Credit Applicable Tax Rate | | | 168 652 | 107 083 | | | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | 75 918 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -509 | 11 567 | -22 170 | 2 020 | 19 068 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | | | 197 390 | 197 390 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 39 | 29 999 | 40 252 | 21 531 | 4 836 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | | | -46 903 | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | 33 483 | 147 682 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 338 091 | 322 583 | 43 043 | 87 022 | 93 786 |
Total Assets Less Current Liabilities | -4 615 | -5 784 | 11 298 442 | 10 983 875 | 10 818 167 | | |
Total Borrowings | | | | | 8 433 287 | 8 433 287 | |
Total Current Tax Expense Credit | | | 338 091 | 322 583 | 6 683 | 87 227 | |
Total Operating Lease Payments | | | 394 197 | 372 117 | | | |
Trade Creditors Trade Payables | | | 4 758 | 18 616 | 18 377 | 23 880 | 66 684 |
Trade Debtors Trade Receivables | | | 3 349 871 | 2 858 764 | 5 742 715 | 5 453 430 | 2 407 436 |
Turnover Revenue | | | 9 086 233 | 9 489 292 | 5 678 963 | 9 099 227 | |
Wages Salaries | | | 2 798 265 | 3 012 819 | 2 156 715 | 1 660 951 | 165 134 |
Company Contributions To Money Purchase Plans Directors | | | 18 344 | 19 840 | | | |
Director Remuneration | | | 197 371 | 441 673 | | | |
Director Remuneration Benefits Including Payments To Third Parties | | | 500 475 | 773 662 | | | |
Creditors Due Within One Year | 6 352 | 32 648 | | | | | |
Number Shares Allotted | | 100 | | | | | |
Value Shares Allotted | 100 | 100 | | | | | |