Profit & Loss |
Date of Accounts |
2011-04-30 | 2012-03-31 | 2013-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 451 131 | 634 946 | 956 942 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 775 278 | 491 393 | 134 557 | 306 062 |
Current Assets | 991 839 | 972 082 | 1 983 573 | 12 592 453 | 11 652 711 | 13 101 287 | 11 830 443 |
Debtors | 947 610 | 833 339 | 900 263 | 11 817 175 | 11 161 318 | 12 966 730 | 11 524 381 |
Net Assets Liabilities | | | | 3 620 600 | 4 166 885 | 4 147 638 | 4 408 642 |
Other Debtors | | | | 259 204 | 268 255 | 372 722 | 927 620 |
Property Plant Equipment | | | | 340 223 | 289 017 | 369 373 | 326 322 |
Cash Bank In Hand | 44 229 | 138 743 | 1 083 310 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 451 131 | 634 946 | 956 942 | | | | |
Tangible Fixed Assets | 235 535 | 328 494 | 393 478 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 102 | 102 | | | | |
Profit Loss Account Reserve | 451 031 | 634 844 | 956 840 | | | | |
Shareholder Funds | 451 131 | 634 946 | 956 942 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 9 950 | 10 200 | 8 500 | 9 010 |
Accrued Liabilities Deferred Income | | | | 330 297 | 470 155 | 401 352 | 192 679 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 600 000 | 600 771 | 609 063 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 760 679 | 818 127 | 880 765 | 925 232 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 11 203 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | 3 875 | | 83 082 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 6 242 | | 1 416 |
Administration Support Average Number Employees | | | | 54 | 70 | 77 | 66 |
Administrative Expenses | | | | 3 633 638 | 3 780 449 | 4 654 588 | 4 212 849 |
Amortisation Expense Intangible Assets | | | | | | 771 | 8 292 |
Amortisation Rate Used For Intangible Assets | | | | | 20 | | 20 |
Amounts Owed By Directors | | | | 678 893 | 678 893 | 678 893 | 158 265 |
Amounts Owed By Group Undertakings | | | | 9 264 073 | 7 957 308 | 8 887 520 | 8 951 812 |
Amounts Owed To Group Undertakings | | | | 786 186 | 2 935 390 | 3 724 453 | 3 173 576 |
Applicable Tax Rate | | | | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | | 70 | | 66 |
Bank Borrowings Overdrafts | | | | 160 058 | 2 241 147 | 20 000 | 2 476 147 |
Bank Overdrafts | | | | 160 058 | | | |
Cash Cash Equivalents | | | | 615 220 | 491 393 | | |
Cash Cash Equivalents Cash Flow Value | | | | 615 220 | 491 393 | 134 557 | 306 062 |
Comprehensive Income Expense | | | | 259 214 | 746 285 | 180 753 | 461 004 |
Corporation Tax Payable | | | | 442 726 | 558 047 | | |
Cost Sales | | | | 4 289 535 | 3 438 589 | 3 041 711 | 2 607 848 |
Creditors | | | | 5 752 647 | 5 485 045 | 6 682 131 | 5 190 109 |
Current Tax For Period | | | | 62 248 | 69 624 | 12 768 | 57 812 |
Debentures In Issue | | | | 2 502 201 | 2 896 | 2 964 | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | 16 989 | 11 203 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 40 154 | -10 234 | 16 989 | 11 203 |
Deferred Tax Liabilities | | | | 60 928 | 50 694 | 67 683 | 78 886 |
Depreciation Expense Property Plant Equipment | | | | 58 543 | 57 448 | 62 638 | 44 467 |
Depreciation Rate Used For Property Plant Equipment | | | | | 33 | | 20 |
Dividends Paid | | | | 750 000 | 200 000 | 200 000 | 200 000 |
Dividends Paid Classified As Financing Activities | | | | 750 000 | 200 000 | 200 000 | 200 000 |
Dividends Paid On Shares | | | | 750 000 | 200 000 | 200 000 | 200 000 |
Finance Lease Liabilities Present Value Total | | | | | | 15 252 | 15 252 |
Finance Lease Payments Owing Minimum Gross | | | | | | 116 549 | 94 295 |
Fixed Assets | 235 535 | 328 494 | 393 478 | 340 223 | 292 892 | 372 477 | 404 216 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 210 661 | 157 609 | | |
Gain Loss In Cash Flows From Change In Accrued Items | | | | -262 163 | -252 842 | -52 704 | 319 171 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -1 558 052 | -12 622 | 429 517 | -792 580 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 2 006 241 | 1 048 557 | -891 299 | 914 505 |
Gain Loss In Cash Flows From Change In Provisions | | | | | -12 331 | | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -2 024 | -1 176 | -1 523 | -4 270 |
Government Grant Income | | | | | | 17 787 | |
Gross Profit Loss | | | | 4 158 866 | 4 687 345 | 4 838 982 | 4 816 841 |
Income Expense Recognised Directly In Equity | | | | -750 000 | -200 000 | -200 000 | -200 000 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -215 905 | -16 577 | -70 568 | 33 512 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -186 148 | -123 827 | -356 836 | 171 505 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -177 436 | 29 120 | -71 347 | -24 300 |
Increase Decrease In Existing Provisions | | | | | -22 565 | | |
Increase Decrease In Net Debt From Cash Flows | | | | | -1 469 465 | | -764 636 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 8 292 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 57 448 | | 44 467 |
Intangible Assets | | | | | 3 875 | 3 104 | 77 894 |
Intangible Assets Gross Cost | | | | 600 000 | 603 875 | 603 875 | 686 957 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 104 731 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 5 250 | |
Interest Income From Group Undertakings | | | | 25 132 | | | |
Interest Income On Cash Cash Equivalents | | | | | 37 | | |
Interest Paid Classified As Operating Activities | | | | 381 180 | 72 138 | 66 929 | 98 646 |
Interest Paid To Related Parties | | | | 276 449 | 55 561 | 53 022 | |
Interest Payable Similar Charges Finance Costs | | | | 381 180 | 72 138 | 66 929 | 98 646 |
Interest Received Classified As Operating Activities | | | | 25 132 | 37 | 3 911 | 373 |
Net Cash Flows From Used In Financing Activities | | | | -826 995 | -1 793 292 | 45 291 | -793 141 |
Net Cash Flows From Used In Investing Activities | | | | -3 807 | -10 117 | -142 994 | -1 416 |
Net Cash Flows From Used In Operating Activities | | | | 644 654 | 1 679 582 | -259 133 | 966 062 |
Net Cash Generated From Operations | | | | 784 797 | 1 735 106 | -266 683 | 1 097 847 |
Net Current Assets Liabilities | 217 099 | 317 453 | 612 307 | 6 839 806 | 6 167 666 | 6 419 156 | 6 640 334 |
Net Debt Funds | | | | 6 157 505 | 4 688 040 | 6 202 592 | 5 437 956 |
Net Deferred Tax Liability Asset | | | | 60 928 | 50 694 | 67 683 | 78 886 |
Number Shares Issued Fully Paid | | | | 11 220 000 | 11 220 000 | 11 220 000 | 11 220 000 |
Operating Profit Loss | | | | 540 228 | 906 896 | 202 181 | 603 992 |
Other Creditors | | | | 2 784 | 2 682 | 1 160 | 1 368 |
Other Finance Costs | | | | | 16 577 | 8 657 | 98 646 |
Other Finance Income | | | | | | 3 911 | 373 |
Other Interest Receivable Similar Income Finance Income | | | | 25 132 | 37 | 3 911 | 373 |
Other Operating Income Format1 | | | | 15 000 | | 17 787 | |
Other Taxation Social Security Payable | | | | 147 166 | 405 175 | 630 468 | 172 643 |
Par Value Share | | | 1 | | 0 | | 0 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | 11 441 | 42 254 |
Pension Costs Defined Contribution Plan | | | | 79 077 | 103 545 | 113 100 | 118 385 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 79 077 | 103 545 | 113 100 | 118 385 |
Prepayments Accrued Income | | | | 962 211 | 1 261 626 | 1 254 810 | 716 941 |
Proceeds From Borrowings Classified As Financing Activities | | | | -917 228 | -1 758 158 | 380 094 | |
Proceeds From Government Grants Classified As Financing Activities | | | | | | 17 787 | |
Proceeds From Loans Advances To Group Undertakings Classified As Financing Activities | | | | 840 233 | 164 866 | | |
Proceeds From Repayment Loans Advances To Group Undertakings Classified As Financing Activities | | | | | | 789 063 | |
Proceeds From Repayment Loans Advances To Related Parties Classified As Financing Activities | | | | | | -930 212 | -550 887 |
Profit Loss | | | | 259 214 | 746 285 | 180 753 | 461 004 |
Profit Loss On Ordinary Activities Before Tax | | | | 184 180 | 834 795 | 139 163 | 505 719 |
Property Plant Equipment Gross Cost | | | | 1 100 902 | 1 107 144 | 1 250 138 | 1 251 554 |
Provisions | | | | 75 091 | 52 526 | 69 515 | 80 718 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 75 091 | 52 526 | 69 515 | 80 718 |
Purchase Intangible Assets | | | | | 3 875 | | |
Purchase Property Plant Equipment | | | | 3 807 | 6 242 | 142 994 | 1 416 |
Rental Leasing Income | | | | 15 000 | | | |
Revenue From Rendering Services | | | | 8 448 401 | 8 125 934 | 7 880 693 | 7 424 689 |
Social Security Costs | | | | 150 223 | 240 730 | 286 311 | 265 236 |
Staff Costs Employee Benefits Expense | | | | 1 861 071 | 2 660 155 | 3 118 218 | 2 774 499 |
Tax Expense Credit Applicable Tax Rate | | | | 34 994 | 158 611 | 26 441 | 96 086 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 9 585 | 9 436 | -15 669 | 1 622 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 54 822 | 577 | 1 996 | 11 188 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | -51 084 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | -75 034 | 88 510 | -41 590 | 44 715 |
Total Assets Less Current Liabilities | 452 634 | 645 947 | 1 005 785 | 7 180 029 | 6 460 558 | 6 791 633 | 7 044 550 |
Total Current Tax Expense Credit | | | | -115 188 | 98 744 | -58 579 | 33 512 |
Trade Creditors Trade Payables | | | | 1 381 229 | 1 110 700 | 1 886 482 | 1 634 591 |
Trade Debtors Trade Receivables | | | | 652 794 | 995 236 | 1 772 785 | 769 743 |
Turnover Revenue | | | | 8 448 401 | 8 125 934 | 7 880 693 | 7 424 689 |
Wages Salaries | | | | 1 631 771 | 2 315 880 | 2 718 807 | 2 390 878 |
Advances Credits Directors | | | | 678 893 | 678 893 | | |
Advances Credits Made In Period Directors | | | | 433 757 | | | |
Advances Credits Repaid In Period Directors | | | | 392 | | | |
Company Contributions To Money Purchase Plans Directors | | | | 9 996 | 9 996 | 13 498 | 15 999 |
Director Remuneration | | | | 12 282 | 20 334 | 20 028 | 22 028 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | 22 278 | 30 330 | 33 526 | 38 027 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 1 | 1 | 1 | 1 |
Creditors Due Within One Year Total Current Liabilities | 1 125 387 | 665 631 | | | | | |
Prepayments Accrued Income Not Expressed Within Current Asset Sub-total | 350 647 | 373 650 | | | | | |
Provisions For Liabilities Charges | 1 503 | 0 | 44 703 | | | | |
Tangible Fixed Assets Additions | | 154 155 | 133 806 | | | | |
Tangible Fixed Assets Cost Or Valuation | 388 990 | 543 146 | 676 952 | | | | |
Tangible Fixed Assets Depreciation | 153 455 | 214 652 | 283 474 | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 61 197 | | | | | |
Creditors Due After One Year | | 11 001 | 4 140 | | | | |
Creditors Due Within One Year | | 654 629 | 1 371 266 | | | | |
Number Shares Allotted | | | 1 | | | | |
Share Capital Allotted Called Up Paid | | 1 | 1 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 68 822 | | | | |
Amount Specific Advance Or Credit Directors | | 5 491 | 3 991 | | | | |