Profit & Loss |
Date of Accounts |
2014-10-31 | 2015-10-31 | 2016-10-31 | 2017-10-31 |
Currency |
| | | |
Net Worth | 1 118 369 | 1 144 159 | | |
|
Balance Sheet |
Cash Bank On Hand | | | 736 174 | 345 355 |
Current Assets | 2 797 957 | 6 072 195 | 6 713 547 | 5 989 528 |
Debtors | 2 590 681 | 5 203 155 | 5 977 373 | 5 644 173 |
Net Assets Liabilities | | | 1 947 354 | 1 404 879 |
Other Debtors | 1 255 | 58 577 | 57 077 | 151 491 |
Property Plant Equipment | | | 78 716 | 60 773 |
Cash Bank In Hand | 207 276 | 869 040 | | |
Intangible Fixed Assets | 4 400 | | | |
Tangible Fixed Assets | 162 263 | 118 322 | | |
Trade Debtors | 2 187 596 | 2 911 427 | | |
|
Capital & Reserves |
Called Up Share Capital | 20 000 | 20 000 | | |
Profit Loss Account Reserve | 1 098 369 | 1 124 159 | | |
Shareholder Funds | 1 118 369 | 1 144 159 | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | 708 142 | 354 245 |
Accumulated Amortisation Impairment Intangible Assets | | | 846 814 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 663 632 | 698 207 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 16 632 |
Administrative Expenses | 7 049 292 | 7 947 884 | 8 810 970 | 9 235 767 |
Amounts Owed By Group Undertakings | | | 2 050 062 | 3 237 878 |
Amounts Owed To Group Undertakings | | | 449 127 | 1 861 846 |
Average Number Employees During Period | | | 145 | 142 |
Bank Borrowings | | | 341 266 | 230 642 |
Bank Borrowings Overdrafts | | | 341 266 | 230 642 |
Corporation Tax Payable | | | 422 784 | |
Corporation Tax Recoverable | | | | 15 639 |
Cost Sales | 3 585 895 | 5 389 792 | 6 591 027 | 7 339 158 |
Creditors | | | 408 205 | 408 205 |
Current Tax For Period | | | 422 784 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -7 058 | -4 221 |
Depreciation Expense Property Plant Equipment | | | 47 802 | 34 575 |
Dividends Paid | | | 645 408 | 470 660 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -1 102 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | 1 734 | -1 926 |
Gross Profit Loss | 7 912 765 | 9 543 546 | 10 819 076 | 9 279 766 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -8 992 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 34 575 |
Intangible Assets Gross Cost | | | 846 814 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 12 900 | 25 893 |
Interest Income On Bank Deposits | | | 35 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 35 | |
Interest Payable Similar Charges Finance Costs | | | 143 812 | 129 027 |
Net Current Assets Liabilities | -959 951 | 1 452 914 | 2 288 657 | 1 759 904 |
Number Shares Issued Fully Paid | | | | 20 000 |
Operating Profit Loss | 863 473 | 1 595 662 | 2 008 106 | 43 999 |
Other Creditors | | | 638 976 | 412 635 |
Other Interest Receivable Similar Income Finance Income | | | 35 | |
Other Remaining Borrowings | | | 408 205 | 408 205 |
Other Taxation Social Security Payable | | | 743 577 | 476 734 |
Par Value Share | | 1 | | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 320 428 | 247 758 |
Prepayments Accrued Income | | | 583 916 | 352 955 |
Profit Loss | | | 1 448 603 | -71 815 |
Profit Loss On Ordinary Activities Before Tax | 955 550 | 1 507 176 | 1 864 329 | -85 028 |
Property Plant Equipment Gross Cost | | | 742 348 | 758 980 |
Provisions For Liabilities Balance Sheet Subtotal | | | 11 814 | 7 593 |
Social Security Costs | 478 608 | 559 748 | 523 286 | 614 254 |
Staff Costs Employee Benefits Expense | | | 5 889 202 | 6 610 416 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 11 814 | 7 593 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 42 860 | 4 393 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 415 726 | -13 213 |
Total Assets Less Current Liabilities | 1 553 183 | 1 571 236 | 2 367 373 | 1 820 677 |
Total Borrowings | | | 408 205 | 408 205 |
Total Current Tax Expense Credit | | | 422 784 | -8 992 |
Total Operating Lease Payments | | | 117 663 | 271 411 |
Trade Creditors Trade Payables | | | 1 121 018 | 893 522 |
Trade Debtors Trade Receivables | | | 3 286 318 | 1 886 210 |
Turnover Revenue | | | 17 410 103 | 16 618 924 |
Wages Salaries | 4 310 634 | 4 780 039 | 5 045 488 | 5 748 404 |
Company Contributions To Defined Benefit Plans Directors | | | 136 455 | 94 166 |
Total Fees To Auditors | 13 500 | 11 450 | | |
Company Contributions To Money Purchase Schemes Directors | 218 500 | 148 733 | | |
Director Remuneration Benefits Including Payments To Third Parties | 140 060 | 122 475 | | |
Accruals Deferred Income Within One Year | 740 251 | 887 247 | | |
Amortisation Intangible Assets Expense | 36 666 | 4 400 | | |
Amounts Owed By Group Undertakings Other Participating Interests | 298 975 | 1 931 040 | | |
Amounts Owed To Group Undertakings Other Participating Interests After One Year | 408 205 | 408 205 | | |
Amounts Owed To Parent Undertaking Within One Year | 1 219 943 | 1 395 872 | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | -58 760 | -84 347 | | |
Commitments Under Non-cancellable Operating Leases Other Items | -325 839 | -336 844 | | |
Corporation Tax Due Within One Year | 167 486 | 331 292 | | |
Creditors Due After One Year | 408 205 | 408 205 | | |
Creditors Due Within One Year | 3 757 908 | 4 619 281 | | |
Depreciation Tangible Fixed Assets Expense | 47 576 | 43 941 | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 26 609 | 18 872 | | |
Expenses Not Deductible For Tax Purposes | 12 600 | 21 673 | | |
Fixed Assets | 2 513 134 | 118 322 | | |
Income From Other Fixed Asset Investments | 210 000 | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 842 414 | 846 814 | | |
Intangible Fixed Assets Amortisation Charged In Period | | 4 400 | | |
Intangible Fixed Assets Cost Or Valuation | | 846 814 | | |
Interest Payable Similar Charges | 117 923 | 88 486 | | |
Investment Income- Net | 210 000 | | | |
Investments Fixed Assets | 2 346 471 | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -15 750 | -68 597 | | |
Land Buildings Operating Leases Expiring Within One Year | -43 010 | -15 750 | | |
Loans From Directors | 15 256 | | | |
Net Assets Liability Excluding Pension Asset Liability | 1 118 369 | 1 144 159 | | |
Net Increase Decrease In Shareholders Funds | 450 496 | 25 790 | | |
Number Shares Allotted | | 20 000 | | |
Obligations Under Finance Leases Hire Purchase Contracts After Five Years | -408 205 | -408 205 | | |
Other Creditors Due Within One Year | 235 180 | 98 139 | | |
Other Operating Leases Expiring Between Two Five Years | -124 894 | -276 801 | | |
Other Operating Leases Expiring Within One Year | -200 945 | -60 043 | | |
Other Taxation Social Security Within One Year | 476 575 | 645 092 | | |
Pension Costs | 249 999 | 385 050 | | |
Pensions Costs Defined Contribution Schemes | 249 999 | 385 050 | | |
Prepayments Accrued Income Current Asset | 102 855 | 302 111 | | |
Profit Loss For Period | 783 796 | 1 183 534 | | |
Provisions Charged Credited To Profit Loss Account During Period | | -7 737 | | |
Provisions For Liabilities Charges | 26 609 | 18 872 | | |
Share Capital Allotted Called Up Paid | 20 000 | 20 000 | | |
Short-term Borrowing Charges Including Bank Interest | 4 852 | 5 617 | | |
Staff Costs | 5 039 241 | 5 724 837 | | |
Tangible Fixed Assets Cost Or Valuation | | 734 152 | | |
Tangible Fixed Assets Depreciation | 571 889 | 615 830 | | |
Tangible Fixed Assets Depreciation Charged In Period | | 43 941 | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -208 597 | -307 615 | | |
Tax On Profit Or Loss On Ordinary Activities | 171 754 | 323 642 | | |
Total Dividend Payment | 333 300 | 1 157 744 | | |
Total U K Foreign Current Tax After Adjustments Relief | 167 486 | 331 379 | | |
Trade Creditors Within One Year | 903 217 | 1 261 639 | | |
Turnover Gross Operating Revenue | 11 498 660 | 14 933 338 | | |
U K Current Corporation Tax | -167 486 | -331 379 | | |
U K Current Corporation Tax On Income For Period | 167 486 | 331 379 | | |
Utilisation Tax Losses | -3 647 | 3 401 | | |