Profit & Loss |
Date of Accounts |
2014-08-31 | 2015-08-31 | 2016-08-31 | 2019-08-31 | 2020-08-31 |
Currency |
| | | | |
Net Worth | 1 078 280 | 1 124 101 | 1 295 645 | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 541 440 | 1 095 479 |
Current Assets | 732 593 | 921 810 | 940 895 | 1 415 301 | 5 195 719 |
Debtors | 566 762 | 799 366 | 633 996 | 873 861 | 4 100 240 |
Net Assets Liabilities | | | | 2 307 534 | 2 256 692 |
Other Debtors | | | | 2 566 | 13 559 |
Property Plant Equipment | | | | 4 451 119 | 233 564 |
Cash Bank In Hand | 165 831 | 122 444 | 306 899 | | |
Net Assets Liabilities Including Pension Asset Liability | 1 078 280 | 1 124 101 | 1 295 645 | | |
Tangible Fixed Assets | 1 203 123 | 1 439 058 | 1 926 654 | | |
|
Capital & Reserves |
Called Up Share Capital | 3 000 | 3 000 | 3 000 | | |
Profit Loss Account Reserve | 1 075 280 | 1 121 101 | 1 292 645 | | |
Shareholder Funds | 1 078 280 | 1 124 101 | 1 295 645 | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 10 750 | 10 750 |
Accrued Liabilities Deferred Income | | | | 320 456 | 500 580 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 610 492 | 231 939 |
Additional Provisions Increase From New Provisions Recognised | | | | | 11 019 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 153 292 |
Administration Support Average Number Employees | | | | 16 | 16 |
Administrative Expenses | | | | 1 553 560 | 1 859 508 |
Amounts Owed By Group Undertakings | | | | | 2 899 153 |
Amounts Owed To Directors | | | | 343 607 | 541 269 |
Amounts Owed To Group Undertakings | | | | | 825 000 |
Applicable Tax Rate | | | | 19 | 19 |
Average Number Employees During Period | | | | 308 | 344 |
Bank Borrowings Overdrafts | | | | 128 039 | |
Cash Cash Equivalents Cash Flow Value | | | | 541 440 | 1 095 479 |
Comprehensive Income Expense | | | | 1 180 053 | 1 629 158 |
Corporation Tax Payable | | | | 291 123 | 379 734 |
Cost Sales | | | | 5 985 310 | 7 287 883 |
Creditors | | | | 1 808 377 | 3 095 856 |
Current Tax For Period | | | | 255 931 | 381 225 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 10 523 | 11 019 |
Deferred Tax Liabilities | | | | 10 523 | 21 542 |
Depreciation Expense Property Plant Equipment | | | | 156 884 | 133 243 |
Depreciation Rate Used For Property Plant Equipment | | | | | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 511 796 |
Disposals Property Plant Equipment | | | | | 4 749 400 |
Dividends Paid | | | | 645 000 | 1 680 000 |
Dividends Paid Classified As Financing Activities | | | | 645 000 | 1 680 000 |
Dividends Paid On Shares | | | | 645 000 | 1 680 000 |
Finance Lease Liabilities Present Value Total | | | | 44 967 | 103 587 |
Finance Lease Payments Owing Minimum Gross | | | | 139 679 | 158 780 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | -134 826 | 180 124 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 94 010 | 65 501 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 335 381 | -3 226 379 |
Gain Loss On Disposals Property Plant Equipment | | | | | 3 436 |
Government Grant Income | | | | | 320 355 |
Gross Profit Loss | | | | 2 997 711 | 3 540 978 |
Income Taxes Paid Refund Classified As Operating Activities | | | | 154 466 | 289 910 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 328 379 | 554 039 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -9 756 | -2 704 |
Increase Decrease In Net Debt From Cash Flows | | | | | -1 285 589 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 133 243 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 48 723 | 36 324 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 10 035 | 8 962 |
Interest Income On Cash Cash Equivalents | | | | 148 | 878 |
Interest Paid Classified As Operating Activities | | | | 110 142 | 83 245 |
Interest Payable Similar Charges Finance Costs | | | | 110 142 | 83 245 |
Interest Received Classified As Operating Activities | | | | 393 | 1 771 |
Net Cash Flows From Used In Financing Activities | | | | -409 660 | -2 091 195 |
Net Cash Flows From Used In Investing Activities | | | | -995 695 | 4 087 748 |
Net Cash Flows From Used In Operating Activities | | | | 1 733 734 | -1 442 514 |
Net Cash Generated From Operations | | | | 1 997 949 | -1 071 130 |
Net Current Assets Liabilities | 222 684 | 96 942 | 29 987 | -393 076 | 2 099 863 |
Net Debt Funds | | | | 1 715 159 | 429 570 |
Net Deferred Tax Liability Asset | | | | 10 523 | 21 542 |
Number Shares Issued Fully Paid | | | | 3 000 | 3 000 |
Operating Profit Loss | | | | 1 546 500 | 2 100 172 |
Other Creditors | | | | 489 845 | 558 599 |
Other Departments Average Number Employees | | | | 288 | 324 |
Other Finance Costs | | | | 51 384 | 37 959 |
Other Finance Income | | | | 245 | 893 |
Other Interest Receivable Similar Income Finance Income | | | | 393 | 1 771 |
Other Operating Income Format1 | | | | 102 349 | 418 702 |
Other Taxation Social Security Payable | | | | 130 198 | 157 878 |
Par Value Share | | 1 | 1 | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | 26 189 | -19 101 |
Pension Costs Defined Contribution Plan | | | | 94 747 | 140 037 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 109 984 | 160 284 |
Prepayments Accrued Income | | | | 84 279 | 213 697 |
Proceeds From Borrowings Classified As Financing Activities | | | | 261 529 | -1 575 651 |
Proceeds From Government Grants Classified As Financing Activities | | | | | 320 355 |
Proceeds From Loans Advances To Group Undertakings Classified As Financing Activities | | | | | 825 000 |
Proceeds From Sales Property Plant Equipment | | | | | 4 241 040 |
Profit Loss | | | | 1 180 053 | 1 629 158 |
Profit Loss On Ordinary Activities Before Tax | | | | 1 436 751 | 2 018 698 |
Property Plant Equipment Gross Cost | | | | 5 061 611 | 465 503 |
Provisions | | | | 10 523 | 21 542 |
Purchase Property Plant Equipment | | | | 995 695 | 153 292 |
Revenue From Rendering Services | | | | 8 983 021 | 10 828 861 |
Social Security Costs | | | | 473 264 | 614 237 |
Staff Costs Employee Benefits Expense | | | | 6 519 895 | 8 024 957 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 10 523 | 21 542 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 653 |
Tax Expense Credit Applicable Tax Rate | | | | 272 983 | 383 553 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -17 324 | 910 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 272 | 3 945 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | 10 523 | 11 019 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | -6 530 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 256 698 | 389 540 |
Total Assets Less Current Liabilities | 1 425 807 | 1 536 000 | 1 956 641 | 4 058 043 | 2 333 427 |
Total Current Tax Expense Credit | | | | 246 175 | 378 521 |
Trade Creditors Trade Payables | | | | 60 142 | 29 209 |
Trade Debtors Trade Receivables | | | | 787 016 | 973 831 |
Turnover Revenue | | | | 8 983 021 | 10 828 861 |
Wages Salaries | | | | 5 936 647 | 7 250 436 |
Company Contributions To Money Purchase Plans Directors | | | | 30 474 | 40 494 |
Director Remuneration | | | | 146 516 | 151 711 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | 176 990 | 192 205 |
Creditors Due After One Year | 347 527 | 411 899 | 660 996 | | |
Creditors Due Within One Year | 509 909 | 824 868 | 910 908 | | |
Fixed Assets | 1 203 123 | 1 439 058 | 1 926 654 | | |
Number Shares Allotted | | 1 000 | 3 000 | | |
Secured Debts | 382 463 | 333 842 | 675 868 | | |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | 3 000 | | |
Tangible Fixed Assets Additions | | 317 455 | 603 907 | | |
Tangible Fixed Assets Cost Or Valuation | 1 455 816 | 1 728 071 | 2 087 045 | | |
Tangible Fixed Assets Depreciation | 252 693 | 289 013 | 160 391 | | |
Tangible Fixed Assets Depreciation Charged In Period | | 64 714 | 49 420 | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 28 394 | 178 042 | | |
Tangible Fixed Assets Disposals | | 45 200 | 244 933 | | |
Amount Specific Advance Or Credit Directors | 6 189 | | 78 412 | | |