Profit & Loss |
Date of Accounts |
2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2023-10-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 32 | |
Debtors | | | | | 190 975 |
Net Assets Liabilities | 2 705 629 | 3 532 459 | 3 689 524 | 3 078 225 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | 262 499 | 665 022 |
Accumulated Amortisation Impairment Intangible Assets | | 798 260 | 1 302 424 | 1 806 588 | 2 814 916 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 1 290 137 | 1 918 270 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 4 563 089 |
Administrative Expenses | | | | 4 969 219 | 8 268 802 |
Amounts Owed To Group Undertakings | 522 264 | 1 347 716 | 1 818 280 | 3 594 900 | 3 655 888 |
Amounts Recoverable On Contracts | | | | 3 809 234 | 2 410 937 |
Average Number Employees During Period | | 67 | 70 | 59 | 5 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 4 758 749 | 9 459 475 |
Cash Cash Equivalents | | | 4 054 918 | 32 | 8 225 262 |
Cash Cash Equivalents Cash Flow Value | | | | 32 | |
Comprehensive Income Expense | 760 993 | 1 966 034 | 934 546 | -17 956 | 2 475 853 |
Corporation Tax Payable | | | | | 3 000 |
Corporation Tax Recoverable | | | | 91 088 | |
Cost Sales | | | | 34 557 583 | 46 846 551 |
Creditors | 2 661 008 | 713 594 | 290 243 | 3 594 900 | 3 655 888 |
Current Tax For Period | | 704 000 | 438 214 | -5 255 | 3 000 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | 1 039 134 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 130 862 | 1 039 134 |
Dividends Paid Classified As Financing Activities | | | | -593 343 | -1 295 143 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | -593 343 | -1 295 143 |
Dividends Received Classified As Investing Activities | | | | | -1 425 143 |
Equity Securities Held | | | | 50 000 | 50 000 |
Finance Lease Liabilities Present Value Total | | | | 2 147 394 | 3 215 909 |
Finance Lease Payments Owing Minimum Gross | | | | 2 053 490 | 3 497 670 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 130 862 | -108 439 |
Gain Loss On Disposals Property Plant Equipment | | -80 906 | -9 080 | 14 294 | |
Government Grant Income | | | | 49 892 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -307 199 | 111 439 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -14 056 | 4 668 | 11 | -111 439 |
Increase From Amortisation Charge For Year Intangible Assets | | | 504 164 | | 504 164 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 1 570 262 |
Intangible Assets | | 4 243 380 | 3 739 216 | 3 235 052 | 2 226 724 |
Intangible Assets Gross Cost | | 5 041 640 | | 5 041 640 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 3 498 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 83 237 | 65 757 | 98 560 | |
Interest Income On Bank Deposits | | | | 172 | 31 070 |
Interest Paid Classified As Operating Activities | | | | -17 956 | -262 285 |
Interest Payable Similar Charges Finance Costs | | 254 021 | 119 247 | 17 956 | 262 285 |
Interest Received Classified As Investing Activities | | | | -172 | -31 070 |
Investments | | | | 6 673 093 | 6 673 093 |
Investments Fixed Assets | 6 673 093 | 6 673 093 | 6 673 093 | 6 673 093 | 6 673 093 |
Investments In Subsidiaries | | | | 6 673 093 | 6 673 093 |
Net Cash Generated From Operations | | | | -611 331 | 130 000 |
Net Finance Income Costs | | | | 172 | 1 425 143 |
Other Creditors | 1 600 275 | 672 277 | 290 243 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 1 475 095 |
Other Disposals Property Plant Equipment | | | | | 2 944 733 |
Other Interest Receivable Similar Income Finance Income | | | | 172 | 31 070 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 165 425 | 69 461 | 99 551 | 128 573 |
Percentage Class Share Held In Subsidiary | 100 | | 100 | 100 | |
Prepayments Accrued Income | | | | 98 858 | 128 456 |
Profit Loss | 219 829 | 2 766 248 | 927 026 | -17 956 | 1 425 143 |
Property Plant Equipment Gross Cost | | | | 6 964 625 | 11 492 324 |
Social Security Costs | | 120 800 | 106 473 | 199 409 | |
Staff Costs Employee Benefits Expense | | 2 158 026 | 2 281 398 | 2 294 927 | 2 950 926 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 544 998 | 1 916 734 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | -3 399 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -131 608 | 28 889 | -290 254 | -507 717 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 45 352 | 20 454 | 1 568 | 27 724 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | 188 142 | -371 644 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 807 100 | 411 337 | 125 618 | 930 695 |
Total Current Tax Expense Credit | | 689 944 | 442 882 | -5 244 | -108 439 |
Trade Creditors Trade Payables | | | | | 8 177 574 |
Trade Debtors Trade Receivables | | | | 56 395 | 194 737 |
Turnover Revenue | | | | 40 027 867 | |
Wages Salaries | | 1 871 801 | 2 105 464 | 1 995 967 | 2 543 452 |
Audit Fees Expenses | | 16 000 | 16 333 | | |
Company Contributions To Money Purchase Plans Directors | | 114 125 | 10 525 | | |
Director Remuneration | | 82 847 | 64 527 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 3 | 3 | | |
Dividends Paid | 377 000 | 1 139 204 | 777 481 | 593 343 | |
Fixed Assets | 6 673 093 | 6 673 093 | 6 673 093 | 6 673 093 | |
Investments In Group Undertakings | 6 673 093 | 6 673 093 | 6 673 093 | 6 673 093 | |
Issue Equity Instruments | 2 321 636 | | | | |
Net Assets Liabilities Subsidiaries | -486 883 | -467 796 | -202 684 | -172 870 | |
Net Current Assets Liabilities | -1 306 456 | -2 427 040 | -2 693 326 | -3 594 868 | |
Number Shares Issued Fully Paid | 17 040 | | 17 040 | 17 040 | |
Profit Loss Subsidiaries | -6 870 | -19 087 | -65 112 | -29 814 | |
Total Assets Less Current Liabilities | 5 366 637 | 4 246 053 | 3 979 767 | 3 078 225 | |
Amortisation Expense Intangible Assets | | 504 164 | 504 164 | | |
Applicable Tax Rate | | 19 | 19 | | |
Depreciation Expense Property Plant Equipment | | 247 545 | 268 619 | | |
Dividends Paid On Shares | | 1 139 204 | 777 481 | | |
Dividends Paid On Shares Interim | | 818 018 | 560 138 | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | -157 668 | 7 520 | | |
Further Item Interest Expense Component Total Interest Expense | | 165 502 | 50 455 | | |
Further Operating Expense Item Component Total Operating Expenses | | 409 728 | 460 809 | | |
Interest Expense On Bank Overdrafts | | 4 886 | 3 035 | | |
Other Deferred Tax Expense Credit | | 117 156 | -31 545 | | |
Profit Loss On Ordinary Activities Before Tax | | 3 573 348 | 1 533 439 | | |
Tax Expense Credit Applicable Tax Rate | | 678 936 | 291 353 | | |
Total Operating Lease Payments | | 2 293 400 | 2 301 446 | | |