Profit & Loss |
Date of Accounts |
2013-10-31 | 2014-10-31 | 2015-10-31 | 2019-12-30 | 2020-12-30 | 2021-12-30 | 2022-12-30 |
Currency |
| | | | | | |
Net Worth | 106 734 | -410 117 | 620 853 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 705 435 | 859 366 | 749 989 | 1 201 107 |
Current Assets | 1 840 621 | 2 091 267 | 5 385 578 | 3 004 918 | 3 342 158 | 4 163 257 | 5 088 590 |
Debtors | 949 066 | 404 427 | 3 087 595 | 2 299 483 | 2 482 792 | 3 413 268 | 3 887 483 |
Other Debtors | | 220 932 | 2 075 951 | 1 012 045 | 993 781 | | |
Property Plant Equipment | | | | 15 593 | 8 965 | 5 996 | 11 659 |
Cash Bank In Hand | 891 555 | 1 686 840 | 2 297 983 | | | | |
Intangible Fixed Assets | | 337 236 | 258 489 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 106 734 | -410 117 | 620 853 | | | | |
Tangible Fixed Assets | 36 964 | 38 773 | 24 695 | | | | |
Trade Debtors | | 183 495 | 1 011 644 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | | | | |
Profit Loss Account Reserve | 106 732 | -788 119 | 242 851 | | | | |
Shareholder Funds | 106 734 | -410 117 | 620 853 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 33 447 | 15 750 | 17 000 | |
Other Non-audit Services Fees | | | | 2 500 | 2 500 | 2 500 | |
Accrued Liabilities Deferred Income | | | | | 834 849 | 1 169 654 | 657 828 |
Accumulated Amortisation Impairment Intangible Assets | | | | 268 027 | 306 107 | 218 743 | 225 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 38 940 | 46 558 | 36 985 | 41 293 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | 13 500 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 3 250 | 9 971 |
Amounts Owed By Group Undertakings | | | | | 514 181 | 1 115 848 | 1 115 847 |
Amounts Owed By Related Parties | | | | 461 566 | 514 181 | | |
Average Number Employees During Period | | | | 29 | 22 | 15 | 16 |
Bank Borrowings Overdrafts | | | | 30 | 5 | | |
Bank Overdrafts | | | | | 5 | | |
Corporation Tax Recoverable | | | | | 140 962 | | |
Creditors | | | | 3 036 103 | 3 925 402 | 4 390 211 | 5 197 453 |
Deferred Tax Asset Debtors | | | | 57 570 | 57 570 | 67 437 | 106 090 |
Dividends Paid On Shares | | | | 128 844 | | | |
Fixed Assets | 36 964 | 376 009 | 285 184 | 144 437 | 114 463 | 5 996 | 24 934 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 55 000 | 57 664 |
Government Grant Income | | | | | | 84 233 | |
Increase Decrease Through Other Changes Intangible Assets | | | | | | | -218 743 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 38 080 | 32 143 | 225 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 7 618 | 5 730 | 4 308 |
Intangible Assets | | | | 128 844 | 105 498 | | 13 275 |
Intangible Assets Gross Cost | | | | 396 871 | 411 605 | 218 743 | 13 500 |
Interest Income On Bank Deposits | | | | | | 1 | 52 |
Net Current Assets Liabilities | 91 111 | -772 187 | 335 669 | -31 185 | -583 244 | -226 954 | -108 863 |
Other Creditors | | | | 1 106 932 | 1 096 913 | | |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | 119 507 | 218 743 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 15 303 | |
Other Disposals Intangible Assets | | | | | | 192 862 | |
Other Disposals Property Plant Equipment | | | | | | 15 792 | |
Other Taxation Social Security Payable | | | | 68 823 | 68 501 | 20 563 | 25 229 |
Prepayments Accrued Income | | | | | 824 461 | 1 052 034 | 662 286 |
Profit Loss | | | | | -582 033 | 247 823 | 137 029 |
Property Plant Equipment Gross Cost | | | | 54 533 | 55 523 | 42 981 | 52 952 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 990 | | |
Total Assets Less Current Liabilities | 128 075 | -396 178 | 620 853 | 113 252 | -468 781 | -220 958 | -83 929 |
Total Borrowings | | | | | 5 | | |
Trade Creditors Trade Payables | | | | 1 860 318 | 2 759 983 | 2 223 564 | 4 508 286 |
Trade Debtors Trade Receivables | | | | 768 302 | 776 298 | 995 379 | 1 977 163 |
Company Contributions To Defined Benefit Plans Directors | | | | | 6 000 | 6 375 | |
Director Remuneration | | | | | 119 400 | 134 400 | |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 125 400 | 140 775 | |
Accruals Deferred Income Within One Year | | 79 472 | 479 504 | | | | |
Administration Support Average Number Employees | | 41 | | | | | |
Administrative Expenses | | 2 064 377 | | | | | |
Amortisation Intangible Assets Expense | | 67 447 | | | | | |
Amount Due From To Related Party | | | -12 000 | | | | |
Bills Exchange Within One Year | | 2 369 010 | 3 207 661 | | | | |
Capital Element Finance Lease Rental Payments | | 7 368 | | | | | |
Cash Flow Outflow Arising From Restructuring | | -129 982 | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | | 424 653 | | | | | |
Cash Flow Outflow From Capital Expenditure Financial Investment | | -426 631 | | | | | |
Cash Flow Outflow From Financing | | 370 632 | | | | | |
Cash Flow Outflow From Operating Activities | | 1 032 672 | | | | | |
Cash Flow Outflow From Returns On Investments Servicing Finance | | -2 642 | | | | | |
Commitments Under Non-cancellable Operating Leases Total | | 34 716 | 17 643 | | | | |
Cost Sales | | 336 255 | | | | | |
Creditors Due After One Year | 21 341 | 13 939 | | | | | |
Creditors Due Within One Year | 1 749 510 | 2 863 454 | 5 049 909 | | | | |
Decrease Increase In Debtors | | 544 639 | | | | | |
Decrease Increase In Net Debt During Period | | 802 653 | | | | | |
Decrease Increase In Net Debt Resulting From Cash Flows | | 802 653 | | | | | |
Depreciation Tangible Fixed Assets Expense | | 20 139 | 20 301 | | | | |
Equity Dividends Paid | | 178 000 | | | | | |
Exceptional Gain Loss Reported After Operating Profit Loss Subtotal | | -129 982 | | | | | |
Fixed Asset Investments Additions | | | 2 000 | | | | |
Fixed Asset Investments Cost Or Valuation | | | 2 000 | | | | |
Foreign Exchange Gain Loss Recognised In Profit Loss | | 110 | | | | | |
Gross Profit Loss | | 1 480 896 | | | | | |
Increase Decrease In Creditors | | 1 113 910 | | | | | |
Increase Decrease In Net Cash For Period | | 795 285 | | | | | |
Intangible Fixed Assets Additions | | 404 683 | 2 708 | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 24 216 | 91 663 | 173 118 | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 67 447 | 81 455 | | | | |
Intangible Fixed Assets Cost Or Valuation | 24 216 | 428 899 | 431 607 | | | | |
Interest Element Finance Lease Rental Payments | | 1 747 | | | | | |
Interest Paid | | 895 | | | | | |
Interest Payable Similar Charges | | 2 642 | | | | | |
Interim Payment | | 178 000 | | | | | |
Investments Fixed Assets | | | 2 000 | | | | |
Leased Assets Included In Tangible Fixed Assets | | 8 991 | | | | | |
Loans From Directors Within One Year | | 114 834 | 99 179 | | | | |
Net Debt Funds | -862 881 | -1 665 534 | -2 297 983 | | | | |
Number Shares Allotted | | 18 | 18 | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | 13 939 | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | 7 367 | | | | | |
Operating Leases Expiring Between Two Five Years | | 570 | 570 | | | | |
Operating Leases Expiring Within One Year | | 34 146 | 17 073 | | | | |
Operating Profit Loss | | -583 481 | | | | | |
Other Creditors Due Within One Year | | 33 802 | 142 292 | | | | |
Other Exceptional Gain Loss Reported After Operating Profit Loss | | -129 982 | | | | | |
Other Taxation Social Security Within One Year | | 136 184 | 315 434 | | | | |
Par Value Share | | 0 | 0 | | | | |
Pension Costs | | 615 | | | | | |
Pension Costs Defined Contribution Scheme | | 615 | | | | | |
Proceeds From Issue Shares Other Equity Instruments Excluding Shares Issued To Minority Interests | | 378 000 | | | | | |
Profit Loss For Period | | -716 851 | | | | | |
Profit Loss On Ordinary Activities Before Tax | | -716 105 | | | | | |
Secured Debts | 28 674 | 21 306 | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | | | | | |
Share Premium Account | | 378 000 | 378 000 | | | | |
Tangible Fixed Assets Additions | | 21 948 | 6 223 | | | | |
Tangible Fixed Assets Cost Or Valuation | 609 877 | 631 825 | 595 065 | | | | |
Tangible Fixed Assets Depreciation | 572 913 | 593 052 | 570 370 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 20 139 | 7 811 | | | | |
Purchase Intangible Fixed Assets | | 404 683 | | | | | |
Purchase Tangible Fixed Assets | | 21 948 | | | | | |
Staff Costs | | 1 163 899 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 42 983 | | | | |
Tangible Fixed Assets Disposals | | | 42 983 | | | | |
Taxation Expense Credit | | 746 | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | 746 | | | | | |
Total Depreciation Amortisation Impairment Charges | | 87 586 | | | | | |
Total Exceptional Gain Loss For Operating Non-operating Items Before Tax | | -129 982 | | | | | |
Trade Creditors Within One Year | | 122 785 | 805 839 | | | | |
Turnover Gross Operating Revenue | | 1 817 151 | | | | | |
U K Current Corporation Tax On Income For Period | | 746 | | | | | |
Value Shares Allotted | | 0 | 0 | | | | |
Wages Salaries | | 1 163 284 | | | | | |