Profit & Loss |
Date of Accounts |
2012-08-31 | 2013-08-31 | 2014-08-31 | 2015-08-31 | 2016-08-31 | 2017-08-31 | 2018-08-31 | 2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-08-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 482 681 | 427 436 | 618 245 | 983 685 | 1 325 214 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 375 659 | 765 723 | 612 295 | 731 618 | 942 211 | 1 229 697 | 913 675 |
Current Assets | 800 954 | 756 097 | 725 718 | 825 697 | 845 327 | 1 333 439 | 1 471 718 | 1 480 457 | 2 159 879 | 2 165 280 | 1 815 939 |
Debtors | 640 361 | 598 283 | 551 442 | 390 409 | 469 668 | 567 716 | 669 423 | 568 839 | 1 025 600 | 717 083 | 631 597 |
Net Assets Liabilities | | | | | 1 325 214 | 1 920 090 | 2 110 101 | 2 542 587 | 2 696 123 | 3 494 335 | 4 088 311 |
Other Debtors | | | | | 372 878 | 486 151 | 592 537 | 446 142 | 887 665 | 391 557 | 176 178 |
Property Plant Equipment | | | | | 12 760 | 29 955 | 40 819 | 52 766 | 79 332 | 92 382 | 122 247 |
Cash Bank In Hand | 160 593 | 157 814 | 174 276 | 435 288 | 375 659 | | | | | | |
Intangible Fixed Assets | 61 033 | 38 025 | 56 061 | 102 278 | 153 819 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 482 681 | 427 436 | 618 245 | 983 685 | 1 325 214 | | | | | | |
Tangible Fixed Assets | 6 939 | 5 630 | 8 273 | 13 978 | 12 760 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 220 | 220 | 220 | 220 | 220 | | | | | | |
Profit Loss Account Reserve | 482 231 | 426 986 | 617 795 | 996 599 | 1 324 764 | | | | | | |
Shareholder Funds | 482 681 | 427 436 | 618 245 | 983 685 | 1 325 214 | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | | | 116 914 | 183 625 | 214 843 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 223 440 | 277 051 | 330 663 | 432 102 | 1 224 347 | 1 420 312 | 1 814 983 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 45 471 | 49 800 | 59 140 | 73 156 | 45 772 | 2 675 | 2 675 |
Acquired Through Business Combinations Property Plant Equipment | | | | | | | | | | | 2 652 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | | 1 056 260 | 1 819 393 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | 38 083 | 797 |
Administrative Expenses | | | | | | | | | | 4 329 105 | 5 542 303 |
Amounts Owed To Group Undertakings | | | | | | | | | | 36 500 | 181 958 |
Average Number Employees During Period | | | | | | 41 | 46 | 61 | 69 | 69 | 70 |
Bank Borrowings | | | | | | | | | | 636 560 | 477 380 |
Bank Borrowings Overdrafts | | | | | 17 446 | | | 278 546 | 629 277 | 194 634 | 216 169 |
Bank Overdrafts | | | | | | | | | | | 55 268 |
Cash Cash Equivalents | | | | | | | | | | 1 466 155 | 1 307 199 |
Comprehensive Income Expense | | | | | | | | | | 1 404 736 | 1 327 940 |
Corporation Tax Payable | | | | | | | | | 108 959 | 373 248 | 120 976 |
Cost Sales | | | | | | | | | | 4 181 920 | 4 210 983 |
Creditors | | | | | 385 046 | 441 124 | 314 430 | 278 546 | 810 457 | 853 849 | 2 042 963 |
Current Asset Investments | | | | | | | 190 000 | 180 000 | 192 068 | 218 500 | 270 667 |
Current Tax For Period | | | | | | | | | | 430 968 | 477 800 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | 2 082 | 12 785 |
Dividends Paid | | | | | | | | | 592 000 | 576 000 | |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -576 000 | -576 000 |
Dividends Paid On Shares | | | | | | | | | 189 427 | | |
Dividends Paid To Non-controlling Interests Classified As Financing Activities | | | | | | | | | | -110 000 | -90 000 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | | | | | | -576 000 | -576 000 |
Equity Securities Held | | | | | | | | | | 56 000 | 36 240 |
Fixed Assets | 67 972 | 43 655 | 762 688 | 814 610 | 864 933 | 1 033 316 | 960 568 | 2 039 776 | 2 472 065 | 3 345 410 | 4 958 699 |
Further Item Creditors Component Total Creditors | | | | | | | | | 181 180 | 370 123 | 296 323 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | 70 345 | 136 339 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | -455 707 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 53 611 | 53 612 | 101 439 | 792 245 | 195 965 | 394 671 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 4 329 | 9 340 | 14 016 | 18 589 | 25 033 | 1 486 |
Intangible Assets | | | | | 153 819 | 125 007 | 71 395 | 593 596 | 189 427 | 1 049 722 | 3 041 368 |
Intangible Assets Gross Cost | | | | | 377 259 | 402 058 | 402 058 | 1 025 698 | 1 413 774 | 2 470 034 | 3 438 472 |
Interest Income On Bank Deposits | | | | | | | | | | 71 | 388 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | -49 480 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 25 882 | 49 480 |
Interest Received Classified As Investing Activities | | | | | | | | | | -1 062 | -32 527 |
Investments | | | | | | | | | | 2 226 306 | 3 212 963 |
Investments Fixed Assets | | | 698 354 | 698 354 | 698 354 | 878 354 | 848 354 | 1 393 414 | 2 203 306 | 2 203 306 | 3 212 963 |
Investments In Associates | | | | | | | | | | 380 000 | 530 000 |
Investments In Subsidiaries | | | | | | | | | | 1 823 306 | 2 646 723 |
Net Current Assets Liabilities | 464 009 | 416 025 | 78 452 | 247 512 | 460 281 | 892 315 | 1 157 288 | 791 382 | 1 049 588 | 1 020 327 | |
Net Finance Income Costs | | | | | | | | | | 1 062 | 32 527 |
Other Creditors | | | | | 237 318 | 237 821 | 217 098 | 378 253 | 181 180 | 707 635 | 803 189 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 394 |
Other Disposals Property Plant Equipment | | | | | | | | | | | 2 435 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 1 062 | 32 527 |
Other Investments Other Than Loans | | | | | 698 354 | 878 354 | 848 354 | 1 393 414 | 2 203 306 | 2 203 306 | |
Other Remaining Borrowings | | | | | | | | | | | 150 000 |
Other Taxation Social Security Payable | | | | | 122 186 | 189 362 | 49 184 | 189 039 | 138 051 | 46 928 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 348 462 | 330 459 |
Prepayments Accrued Income | | | | | | | | | 253 884 | 182 274 | 315 290 |
Profit Loss | | | | | | | | | 745 536 | 1 374 212 | |
Property Plant Equipment Gross Cost | | | | | 58 231 | 79 755 | 99 959 | 125 922 | 125 104 | 2 675 | 2 675 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 5 541 | 7 755 | 10 025 | 15 073 | 17 553 | |
Staff Costs Employee Benefits Expense | | | | | | | | | | 2 283 784 | 2 920 739 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | 17 553 | 30 562 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | 31 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 7 175 | 12 984 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 433 050 | 490 585 |
Total Assets Less Current Liabilities | 531 981 | 459 680 | 841 140 | 1 062 122 | 1 325 214 | 1 925 631 | 2 117 856 | 2 831 158 | 3 521 653 | 4 365 737 | |
Total Borrowings | | | | | | | | | | 194 634 | 216 169 |
Trade Creditors Trade Payables | | | | | 8 096 | 13 941 | 48 148 | 45 389 | 271 237 | 39 866 | 511 187 |
Trade Debtors Trade Receivables | | | | | 96 790 | 81 565 | 76 886 | 122 697 | 137 935 | 126 816 | 140 129 |
Wages Salaries | | | | | | | | | | 1 935 322 | 2 590 280 |
Amount Specific Advance Or Credit Directors | | | | 30 902 | 32 857 | 90 150 | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 44 216 | 104 872 | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 42 261 | 47 579 | | | | | |
Capital Redemption Reserve | 230 | 230 | 230 | 230 | 230 | | | | | | |
Creditors Due After One Year | 49 300 | 32 244 | 222 895 | 78 437 | | | | | | | |
Creditors Due Within One Year | 336 945 | 340 072 | 647 266 | 564 821 | 385 046 | | | | | | |
Intangible Fixed Assets Additions | | 4 740 | 55 396 | 78 930 | 104 193 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 72 967 | 100 715 | 138 075 | 170 788 | 223 440 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 27 748 | 37 360 | 32 713 | 52 652 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 134 000 | 138 740 | 194 136 | 273 066 | 377 259 | | | | | | |
Net Assets Liabilities Associates | | | | | -35 622 | -70 861 | | | | | |
Net Assets Liabilities Subsidiaries | | | | | -63 239 | -49 641 | -63 816 | -44 832 | -41 010 | | |
Number Shares Allotted | | 100 | 100 | 100 | 100 | | | | | | |
Other Current Asset Investments Balance Sheet Subtotal | | | | | | | 190 000 | 180 000 | 192 068 | | |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | | |
Percentage Class Share Held In Associate | | | | | | 25 | | | | | |
Percentage Class Share Held In Subsidiary | | | | | | 100 | 100 | 100 | 100 | | |
Profit Loss From Continuing Operations Associates | | | | | 59 178 | 55 520 | | | | | |
Profit Loss Subsidiaries | | | | | 417 500 | 60 000 | 60 000 | 5 161 | 124 890 | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | | | | | | |
Tangible Fixed Assets Additions | | 570 | 4 453 | 8 521 | 2 861 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 41 826 | 42 396 | 46 849 | 55 370 | 58 231 | | | | | | |
Tangible Fixed Assets Depreciation | 34 887 | 36 766 | 38 576 | 41 392 | 45 471 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 1 879 | 1 810 | 2 816 | 4 079 | | | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | 24 799 | | 623 640 | 388 076 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 21 524 | 20 204 | 25 963 | 46 783 | | |
Advances Credits Directors | | | 5 458 | 30 902 | 32 857 | | | | | | |
Advances Credits Made In Period Directors | | | | 38 569 | | | | | | | |
Advances Credits Repaid In Period Directors | | | | 13 125 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 45 973 | | |
Disposals Property Plant Equipment | | | | | | | | | 47 601 | | |