Profit & Loss |
Date of Accounts |
2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 623 511 | 674 793 | 837 028 | 783 311 |
Current Assets | 1 192 787 | 1 302 305 | 1 558 515 | 2 449 012 |
Debtors | 569 276 | 627 512 | 721 486 | 1 665 701 |
Net Assets Liabilities | 827 092 | 745 010 | 1 093 461 | 1 784 368 |
Other Debtors | 36 400 | 37 270 | 37 270 | 977 326 |
Property Plant Equipment | 8 653 | 6 698 | 2 796 | 18 198 |
|
Other Financial Data |
Audit Fees Expenses | 3 500 | 3 500 | 3 500 | 3 500 |
Audit-related Assurance Services Fees | 7 906 | 10 473 | | |
Fees For Non-audit Services | 8 556 | 11 123 | 11 647 | 10 620 |
Other Non-audit Services Fees | | 10 473 | 10 997 | 9 970 |
Taxation Compliance Services Fees | 650 | 650 | 650 | 650 |
Accumulated Amortisation Impairment Intangible Assets | 21 200 | 21 200 | 21 200 | 21 486 |
Accumulated Depreciation Impairment Property Plant Equipment | 12 059 | 15 645 | 19 807 | 13 337 |
Additions Other Than Through Business Combinations Intangible Assets | | | | 4 350 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 980 | 261 | 21 064 |
Administration Support Average Number Employees | 2 | 2 | 2 | 2 |
Administrative Expenses | 463 847 | 571 218 | 659 517 | 937 387 |
Amortisation Expense Intangible Assets | 2 609 | | | 286 |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 5 | 6 | 6 | 7 |
Cash Cash Equivalents Cash Flow Value | 623 511 | 674 793 | 837 028 | |
Comprehensive Income Expense | 917 186 | 908 064 | 1 144 722 | |
Cost Sales | 335 277 | 258 087 | 352 767 | 360 188 |
Creditors | 373 167 | 563 012 | 466 869 | 685 925 |
Current Tax For Period | 217 394 | 217 115 | 271 260 | 433 005 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | -346 | -175 | | |
Depreciation Amortisation Expense | 5 633 | 3 935 | 4 163 | 5 207 |
Depreciation Expense Property Plant Equipment | 3 024 | 3 935 | 4 163 | 4 921 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -349 | | -11 391 |
Disposals Property Plant Equipment | | -349 | | -12 133 |
Dividends Paid | -481 664 | -997 257 | -796 271 | -1 140 000 |
Dividends Paid Classified As Financing Activities | -481 664 | -997 257 | -796 271 | -1 140 000 |
Fixed Assets | 8 653 | 6 723 | 2 822 | 22 287 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 204 750 | 106 167 | 22 750 | 295 969 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 54 982 | -153 922 | 105 152 | 37 889 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -35 475 | 58 411 | 93 974 | 944 215 |
Gain Loss On Disposals Property Plant Equipment | | | | -742 |
Gain Loss On Financial Assets Liabilities Fair Value Through Profit Or Loss | -26 841 | 36 297 | -44 751 | 95 063 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | -2 | | | |
Gross Profit Loss | 1 598 162 | 1 696 202 | 2 075 210 | 2 244 982 |
Income Taxes Paid Refund Classified As Operating Activities | 182 798 | 217 489 | 217 226 | 270 994 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 424 802 | 51 282 | 162 235 | -53 717 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -275 | -129 |
Increase Decrease In Existing Provisions | | -175 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 286 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 3 935 | 4 163 | 4 921 |
Intangible Assets | | | | 4 064 |
Intangible Assets Gross Cost | 21 200 | 21 200 | 21 200 | 25 550 |
Interest Income On Bank Deposits | 265 | 195 | 14 | 202 |
Interest Received Classified As Investing Activities | 265 | 195 | 14 | 202 |
Interest Received Classified As Operating Activities | 265 | 195 | 14 | 202 |
Investments Fixed Assets | | 25 | 25 | 25 |
Investments In Associates | | 25 | 25 | 25 |
Issue Equity Instruments | | 7 111 | | |
Net Cash Flows From Used In Financing Activities | -481 664 | -990 146 | -796 271 | |
Net Cash Flows From Used In Investing Activities | -4 336 | -1 810 | -247 | -25 212 |
Net Cash Flows From Used In Operating Activities | 910 802 | 1 043 238 | 958 753 | 1 111 495 |
Net Cash Generated From Operations | 1 093 600 | 1 260 727 | 1 175 979 | 1 382 489 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 1 113 107 | 1 165 216 | 1 375 106 | 2 364 593 |
Net Current Assets Liabilities | 819 620 | 739 293 | 1 091 646 | 1 763 087 |
Nominal Value Allotted Share Capital | 21 335 | 28 446 | 28 446 | 28 446 |
Number Shares Issued Fully Paid | 21 335 | 28 446 | 28 446 | 28 446 |
Operating Profit Loss | 1 134 315 | 1 124 984 | 1 415 693 | 2 263 581 |
Other Creditors | 13 575 | 13 711 | 2 483 | 8 502 |
Other Departments Average Number Employees | 3 | 4 | 4 | 5 |
Other Interest Receivable Similar Income Finance Income | 265 | 195 | 14 | 202 |
Other Operating Income Format1 | | | | 955 986 |
Other Payables Accrued Expenses | 58 081 | 94 378 | 49 628 | 144 691 |
Other Remaining Operating Income | | | | 955 986 |
Other Revenue | 109 537 | 84 766 | 77 523 | 146 160 |
Par Value Share | | 1 | | 1 |
Payments To Acquire Interests In Joint Ventures Associates Participating Interests Classified As Investing Activities | | -25 | | |
Pension Costs Defined Contribution Plan | 2 889 | 6 577 | 6 385 | 7 637 |
Prepayments | 526 263 | 573 620 | 671 317 | 669 939 |
Proceeds From Issuing Shares | | 7 111 | | |
Profit Loss | 917 186 | 908 064 | 1 144 722 | 1 830 907 |
Profit Loss On Ordinary Activities Before Tax | 1 134 580 | 1 125 179 | 1 415 707 | 2 263 783 |
Property Plant Equipment Gross Cost | 20 712 | 22 343 | 22 604 | 31 535 |
Provisions | 1 181 | 1 006 | | |
Provisions For Liabilities Balance Sheet Subtotal | 1 181 | 1 006 | 1 006 | 1 006 |
Purchase Property Plant Equipment | -4 601 | -1 980 | -261 | -21 064 |
Revenue From Rendering Services | 1 823 902 | 1 869 523 | 2 350 454 | 2 459 010 |
Social Security Costs | 10 617 | 20 259 | 25 680 | 36 926 |
Staff Costs Employee Benefits Expense | 160 923 | 257 983 | 301 600 | 402 414 |
Taxation Social Security Payable | 80 749 | 165 303 | 98 491 | 29 837 |
Tax Expense Credit Applicable Tax Rate | 215 570 | 213 784 | 268 984 | 430 119 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 196 | 371 | -50 | -3 543 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 974 | 3 135 | 2 326 | 6 429 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 217 394 | 217 115 | 270 985 | 432 876 |
Total Assets Less Current Liabilities | 828 273 | 746 016 | 1 094 467 | 1 785 374 |
Trade Creditors Trade Payables | 3 023 | 72 255 | 45 143 | 69 889 |
Trade Debtors Trade Receivables | 6 613 | 16 622 | 12 900 | 18 436 |
Turnover Revenue | 1 933 439 | 1 954 289 | 2 427 977 | 2 605 170 |
Wages Salaries | 147 417 | 231 147 | 269 535 | 357 851 |
Director Remuneration | 481 664 | 997 257 | 796 271 | 1 140 000 |