Profit & Loss |
Date of Accounts |
2012-10-31 | 2013-10-31 | 2014-10-31 | 2015-10-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 |
Currency |
| | | | | | | |
Net Worth | | | -225 143 | 286 952 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 1 029 706 | 212 040 | 298 216 | 2 658 881 |
Current Assets | 908 847 | 973 386 | 1 249 571 | 2 901 802 | 4 725 735 | 4 321 113 | 5 641 793 | 13 857 548 |
Debtors | 865 364 | 754 747 | 1 215 222 | 2 568 676 | 3 682 848 | 4 103 125 | 5 333 393 | 11 079 318 |
Net Assets Liabilities | | | | | 1 048 843 | -257 150 | -228 048 | 4 413 519 |
Other Debtors | | | | | 2 598 330 | 3 082 919 | 264 397 | 356 684 |
Property Plant Equipment | | | | | 297 686 | 323 473 | 336 078 | 1 119 002 |
Total Inventories | | | | | 13 181 | 5 948 | 10 184 | 119 349 |
Cash Bank In Hand | 43 483 | 218 639 | 34 349 | 333 126 | | | | |
Net Assets Liabilities Including Pension Asset Liability | -44 098 | -273 291 | -225 143 | | | | | |
Tangible Fixed Assets | 91 421 | 96 154 | 61 380 | 108 113 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 328 | 1 328 | 1 328 | 1 328 | | | | |
Profit Loss Account Reserve | -140 906 | -370 099 | -321 951 | 190 144 | | | | |
Shareholder Funds | | | -225 143 | 286 952 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 10 819 | 8 400 | 12 600 | 20 650 |
Accrued Liabilities Deferred Income | | | | | 1 135 160 | 189 245 | 924 860 | 9 227 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 7 561 | 39 530 | 117 003 | 225 479 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 330 607 | 490 921 | 543 461 | 602 086 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | 3 881 | 137 029 | 45 500 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 186 102 | 210 843 | 1 069 843 |
Administrative Expenses | | | | | 7 776 422 | 9 923 385 | 12 309 989 | 17 742 119 |
Amortisation Expense Intangible Assets | | | | | | 31 969 | 77 473 | 108 476 |
Amounts Owed To Directors | | | | | | 105 278 | 112 233 | |
Amounts Owed To Group Undertakings | | | | | 1 227 | 16 055 | 2 166 112 | 1 872 611 |
Average Number Employees During Period | | | | | 72 | 97 | 104 | 116 |
Comprehensive Income Expense | | | | | 467 837 | -1 305 993 | 29 102 | 4 641 567 |
Corporation Tax Payable | | | | | 92 855 | | | 786 971 |
Corporation Tax Recoverable | | | | | | 79 007 | 79 010 | |
Cost Sales | | | | | 7 570 477 | 6 915 297 | 8 386 867 | 14 365 615 |
Creditors | | | | | 193 757 | 5 121 866 | 107 565 | 9 227 |
Current Tax For Period | | | | | 92 855 | -79 001 | | 966 172 |
Debentures In Issue | | | | | | | 235 267 | |
Deferred Income | | | | | 193 757 | 214 593 | 332 658 | 1 485 626 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | 73 539 | -52 579 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 12 553 | -34 040 | 43 342 | 165 049 |
Depreciation Expense Property Plant Equipment | | | | | | 160 314 | 168 660 | 234 415 |
Derivative Liabilities | | | | | | 355 446 | | |
Dividends Paid | | | | | 22 000 | | | |
Factored Debts Outstanding | | | | | | 3 082 919 | 4 552 770 | |
Finance Lease Liabilities Present Value Total | | | | | | | 57 009 | 58 581 |
Finance Lease Payments Owing Minimum Gross | | | | | | | 100 301 | 58 581 |
Financial Commitments Other Than Capital Commitments | | | | | | 7 413 531 | | |
Finished Goods Goods For Resale | | | | | 13 181 | 5 948 | 10 184 | 119 349 |
Fixed Assets | 91 421 | 96 799 | 62 025 | 108 758 | 427 003 | 543 603 | 701 299 | 1 510 933 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 1 246 | 2 261 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 1 099 | 1 309 | 2 360 | 36 097 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 302 099 | 237 367 | 235 585 | 1 210 424 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | 366 004 | -127 774 | -238 191 | -423 723 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -14 791 | -50 868 |
Gain Loss On Hedging Instruments Designated As Fair Value Hedges | | | | | 86 878 | -442 324 | | |
Gross Profit Loss | | | | | 8 092 415 | 8 884 032 | 12 508 333 | 23 666 121 |
Impairment Loss Reversal On Investments | | | | | | 442 324 | | |
Increase Decrease In Amortisation Impairment Intangible Assets | | | | | | | | 51 007 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -434 |
Increase Decrease In Intangible Assets | | | | | | | | 89 686 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 31 969 | 77 473 | 108 476 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 160 314 | 168 660 | 234 415 |
Intangible Assets | | | | | 129 317 | 220 130 | 365 221 | 391 931 |
Intangible Assets Gross Cost | | | | | 136 878 | 259 660 | 482 224 | 617 410 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 5 124 | 10 756 |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | | 89 495 | 97 661 | 112 994 | 131 037 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 953 | 6 546 | 8 059 |
Interest Income | | | | | | 6 | 10 | 465 |
Interest Income On Bank Deposits | | | | | 2 | 6 | 10 | 43 |
Interest Payable Similar Charges Finance Costs | | | | | 93 557 | 100 348 | 125 910 | 152 113 |
Loan Commitments | | | | | 1 668 860 | 2 665 676 | | |
Loans From Group Undertakings Participating Interests | | | | | 1 544 708 | 1 648 765 | | |
Management Fee Income | | | | | 263 929 | 162 985 | | |
Net Current Assets Liabilities | 262 017 | 33 511 | 171 932 | 643 357 | 849 637 | -800 753 | -778 440 | 3 120 204 |
Net Finance Income Costs | | | | | | | 10 | 465 |
Number Shares Issued Fully Paid | | | | | | 132 800 | 132 800 | 132 800 |
Operating Profit Loss | | | | | -579 922 | 876 368 | 198 344 | 5 924 002 |
Other Creditors | | | | | 1 910 018 | 1 724 757 | 2 210 603 | |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | | | | | 219 486 | 412 396 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 116 120 | 175 790 |
Other Disposals Property Plant Equipment | | | | | | | 145 698 | 228 294 |
Other Interest Income | | | | | | | | 422 |
Other Interest Receivable Similar Income Finance Income | | | | | 2 | 6 | 10 | 465 |
Other Non-operating Income Before Tax | | | | | 2 | 6 | | |
Other Operating Income Format1 | | | | | 263 929 | 162 985 | | |
Other Remaining Borrowings | | | | | | 911 633 | 50 556 | 55 720 |
Other Taxation Social Security Payable | | | | | 165 493 | 127 339 | 126 692 | 674 408 |
Par Value Share | | 0 | 0 | 1 | | 1 | | |
Pension Costs Defined Contribution Plan | | | | | 145 196 | 178 713 | 399 150 | 524 503 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 145 196 | 178 713 | 399 150 | 524 503 |
Prepayments Accrued Income | | | | | 409 | 88 | 336 | 1 256 |
Profit Loss | | | | | -467 837 | 1 305 993 | 29 102 | 4 641 567 |
Profit Loss On Ordinary Activities Before Tax | | | | | 573 245 | -1 419 034 | 72 444 | 5 772 354 |
Property Plant Equipment Gross Cost | | | | | 628 292 | 814 394 | 879 539 | 1 721 088 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 34 040 | | 43 342 | 208 391 |
Revenue From Sale Goods | | | | | 15 662 892 | 15 799 329 | | |
Social Security Costs | | | | | | 484 726 | 515 164 | 885 893 |
Staff Costs Employee Benefits Expense | | | | | | 5 157 910 | 5 417 589 | 8 393 260 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 34 040 | | 43 342 | |
Tax Decrease From Utilisation Tax Losses | | | | | | | 13 190 | |
Tax Expense Credit Applicable Tax Rate | | | | | | -269 616 | 13 764 | 1 096 747 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | 82 408 | 92 775 | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | -986 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 1 521 | 305 | 212 | -1 623 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 105 408 | -113 041 | 43 342 | 1 130 787 |
Total Assets Less Current Liabilities | 353 438 | 130 310 | 233 957 | 752 115 | 1 276 640 | -257 150 | -77 141 | 4 631 137 |
Total Borrowings | | | | | | | 50 556 | |
Total Current Tax Expense Credit | | | | | | | | 965 738 |
Total Operating Lease Payments | | | | | | 239 654 | 284 277 | |
Trade Creditors Trade Payables | | | | | 513 026 | 1 477 520 | 2 325 199 | 3 560 445 |
Trade Debtors Trade Receivables | | | | | 289 916 | 72 622 | 66 712 | 8 844 726 |
Turnover Revenue | | | | | 15 662 892 | 15 799 329 | 20 895 200 | 38 031 736 |
Unpaid Contributions To Pension Schemes | | | | | | | 34 363 | 306 |
Wages Salaries | | | | | | 4 494 471 | 4 503 275 | 6 982 864 |
Company Contributions To Defined Benefit Plans Directors | | | | | | 85 700 | 69 533 | 119 916 |
Director Remuneration | | | | | | | 602 028 | 634 793 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | | 604 900 | 539 890 | | |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | 625 590 | 671 561 | 754 709 |
Number Directors Accruing Retirement Benefits | | | | | | 3 | | 4 |
Bank Borrowings Overdrafts Secured | | 229 790 | 210 193 | | | | | |
Capital Employed | -44 098 | -273 291 | -225 143 | | | | | |
Creditors Due After One Year | 397 536 | 403 601 | 459 100 | 465 163 | | | | |
Creditors Due Within One Year | 646 830 | 939 875 | 1 077 639 | 2 258 445 | | | | |
Debtors Due After One Year | | | 125 | | | | | |
Investments Fixed Assets | | 645 | 645 | 645 | | | | |
Number Shares Allotted | | 100 000 | 80 000 | 80 000 | | | | |
Percentage Subsidiary Held | | | | 100 | | | | |
Share Capital Allotted Called Up Paid | 1 000 | 800 | 800 | 800 | | | | |
Share Premium Account | 95 480 | 95 480 | 95 480 | 95 480 | | | | |
Tangible Fixed Assets Additions | | 52 911 | 15 575 | 81 698 | | | | |
Tangible Fixed Assets Cost Or Valuation | 177 797 | 230 708 | 197 377 | 279 075 | | | | |
Tangible Fixed Assets Depreciation | 86 376 | 134 554 | 135 997 | 170 962 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 48 178 | 50 267 | 34 965 | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 48 824 | | | | | |
Tangible Fixed Assets Disposals | | | 48 906 | | | | | |