Profit & Loss |
Date of Accounts |
2014-09-30 | 2015-09-30 | 2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | | | | | |
Net Worth | 323 593 | 1 036 864 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 386 697 | 1 672 760 | 1 113 351 | 2 132 592 | 2 903 093 | 3 070 340 | 3 743 083 | 2 680 005 |
Current Assets | 1 483 562 | 4 548 103 | 4 260 337 | 3 206 512 | 5 237 459 | 6 236 054 | 6 329 000 | 7 615 776 | 6 924 474 |
Debtors | 826 768 | 310 659 | 629 473 | 2 093 161 | 3 104 867 | 3 332 961 | 3 258 660 | 3 872 693 | 4 244 469 |
Net Assets Liabilities | | 1 036 864 | 2 226 562 | 2 293 747 | 2 810 559 | 4 044 119 | 4 284 050 | 4 936 095 | 5 016 637 |
Other Debtors | | 2 197 | 17 277 | 30 100 | 110 215 | 101 240 | 94 530 | 164 415 | 118 136 |
Property Plant Equipment | | 35 600 | 10 447 | | 10 514 | 30 211 | 23 868 | 35 303 | 30 019 |
Cash Bank In Hand | 656 794 | 386 697 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 323 593 | 1 036 864 | | | | | | | |
Tangible Fixed Assets | 39 323 | 35 600 | | | | | | | |
Total Inventories | | 3 850 747 | 1 958 104 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 323 493 | 1 036 764 | | | | | | | |
Shareholder Funds | 323 593 | 1 036 864 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 18 750 | | | | 15 000 | 16 500 | 17 500 |
Accrued Liabilities Deferred Income | | | 122 629 | 22 350 | 1 267 480 | 708 560 | 295 582 | 580 337 | 126 260 |
Accumulated Depreciation Impairment Property Plant Equipment | | 23 647 | 48 800 | 59 247 | 62 430 | 71 333 | 80 876 | 91 831 | 106 415 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 13 697 | 28 600 | 3 200 | 22 390 | 9 300 |
Administrative Expenses | 681 576 | 898 595 | 900 584 | | | 1 052 308 | 1 060 311 | 925 267 | 742 341 |
Amounts Owed To Group Undertakings | | | | | | | 48 262 | 150 000 | 107 060 |
Amounts Recoverable On Contracts | | | | 1 526 427 | 2 209 022 | 1 945 681 | 1 467 070 | 2 292 442 | 2 631 098 |
Average Number Employees During Period | | 23 | 25 | | | 23 | 22 | 25 | 25 |
Cash Cash Equivalents Cash Flow Value | | | | | 2 132 592 | 2 903 093 | 3 070 340 | 3 743 083 | 2 680 005 |
Corporation Tax Payable | | 373 149 | 461 023 | 68 884 | 106 688 | 270 929 | 183 433 | 114 852 | |
Corporation Tax Recoverable | | | | | 43 043 | | | | 15 171 |
Cost Sales | 7 066 791 | 8 943 831 | 13 200 403 | | | 14 176 536 | 10 718 476 | 16 526 869 | 22 211 730 |
Creditors | | 3 539 839 | 2 041 722 | 912 765 | 2 434 914 | 2 219 646 | 2 066 318 | 2 712 484 | 1 935 356 |
Current Tax For Period | | 373 149 | 461 023 | | | 470 929 | 243 433 | 306 589 | 103 340 |
Depreciation Expense Property Plant Equipment | | 16 498 | 25 153 | | | 8 903 | 9 543 | 10 955 | 14 584 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | 8 903 | 9 543 | 10 955 | 14 584 |
Dividends Paid | | 699 990 | 581 275 | 408 000 | 550 400 | 1 114 274 | 745 458 | 650 399 | 305 079 |
Dividends Paid Classified As Financing Activities | | | | | | -1 114 274 | -745 458 | -650 399 | -305 079 |
Dividends Paid On Shares Interim | | | | | | 1 114 274 | 745 458 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | -3 743 | 1 205 | -3 449 | -17 820 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 379 509 | 65 832 | -714 747 | 662 276 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 271 137 | -74 301 | 614 033 | 356 605 |
Gross Profit Loss | 1 265 802 | 2 685 715 | 3 122 266 | | | 3 865 380 | 2 282 804 | 2 512 327 | 1 209 465 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -263 645 | -330 929 | -353 433 | -215 543 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | -672 743 | 1 063 078 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 548 | | | | | | -21 737 | -17 820 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 25 153 | 1 249 | 3 183 | 8 903 | 9 543 | 10 955 | 14 584 |
Interest Received Classified As Investing Activities | | | | | | -5 691 | -6 329 | -236 | -4 017 |
Net Cash Flows From Used In Operating Activities | | | | | | -1 907 684 | -909 576 | -1 345 296 | |
Net Cash Generated From Operations | | | | | | -2 171 329 | -1 240 505 | -1 698 729 | 537 173 |
Net Current Assets Liabilities | 288 257 | 1 008 264 | 2 218 615 | 2 293 747 | 2 802 545 | 4 016 408 | 4 262 682 | 4 903 292 | 4 989 118 |
Net Finance Income Costs | | | | | | 5 691 | 6 329 | 236 | 4 017 |
Number Shares Issued Fully Paid | | | 100 | 100 | | | | | |
Operating Profit Loss | 584 226 | 1 787 120 | 2 221 682 | | | 2 813 072 | 1 222 493 | 1 587 060 | 467 124 |
Other Creditors | | 127 019 | 149 661 | 11 099 | 16 156 | 291 512 | 61 263 | 108 277 | 166 340 |
Other Interest Receivable Similar Income Finance Income | | 1 755 | 5 814 | | | 5 691 | 6 329 | 236 | 4 017 |
Other Taxation Social Security Payable | | 99 713 | 124 403 | 91 864 | 67 160 | 87 318 | 120 129 | 104 922 | 113 671 |
Par Value Share | | 1 | 1 | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 51 737 | 53 367 | | | 125 175 | 104 329 | 114 122 | 76 587 |
Prepayments Accrued Income | | | 1 963 977 | 1 533 907 | 9 024 | 37 464 | 14 597 | 6 791 | 89 860 |
Profit Loss | | 1 413 261 | 1 770 973 | 475 185 | 1 067 212 | 2 347 834 | 985 389 | 1 302 444 | 385 621 |
Profit Loss On Ordinary Activities Before Tax | 584 226 | 1 788 875 | 2 227 496 | | | 2 818 763 | 1 228 822 | 1 587 296 | 471 141 |
Property Plant Equipment Gross Cost | | 59 247 | 59 247 | 59 247 | 72 944 | 101 544 | 104 744 | 127 134 | 136 434 |
Provisions For Liabilities Balance Sheet Subtotal | | 7 000 | 2 500 | | 2 500 | 2 500 | | | |
Purchase Property Plant Equipment | | | | | | -28 600 | -3 200 | -22 390 | -9 300 |
Social Security Costs | | 124 452 | 135 943 | | | 99 083 | 105 235 | | |
Staff Costs Employee Benefits Expense | | 1 261 569 | 1 345 792 | | | 493 110 | 308 347 | 334 649 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 2 500 | 2 500 | 2 500 | 2 500 |
Tax Expense Credit Applicable Tax Rate | | 366 719 | 445 499 | | | 535 565 | 233 476 | 301 586 | 89 517 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | -1 286 | -1 732 | -1 909 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 12 422 | 14 344 | | | 16 308 | 10 038 | 10 184 | 15 258 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 375 614 | 456 523 | | | 470 929 | 243 433 | 284 852 | 85 520 |
Total Assets Less Current Liabilities | 327 580 | 1 043 864 | 2 229 062 | 2 293 747 | 2 813 059 | 4 046 619 | 4 286 550 | 4 938 595 | 5 019 137 |
Total Current Tax Expense Credit | | 372 601 | 461 023 | | | | 243 433 | 284 852 | 85 520 |
Trade Creditors Trade Payables | | 1 668 350 | 1 184 006 | 718 568 | 977 430 | 861 327 | 1 357 649 | 1 654 096 | 1 422 025 |
Trade Debtors Trade Receivables | | 228 090 | 532 634 | 529 154 | 733 563 | 1 248 576 | 1 682 463 | 1 409 045 | 1 390 204 |
Turnover Revenue | | 11 629 546 | 16 322 669 | | | 18 041 916 | 13 001 280 | 19 039 196 | 23 421 195 |
Wages Salaries | | 1 085 380 | 1 156 482 | | | 268 852 | 221 012 | | |
Company Contributions To Defined Benefit Plans Directors | | | | | | 23 000 | 34 000 | 40 879 | 44 000 |
Director Remuneration | | 149 024 | 117 293 | | | 20 000 | 24 000 | 24 000 | 24 000 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | 43 000 | 58 000 | 64 879 | 68 000 |
Other Non-audit Services Fees | | 3 000 | 6 250 | | | | | | |
Taxation Compliance Services Fees | | | 750 | | | | | | |
Company Contributions To Money Purchase Plans Directors | | 41 070 | 40 312 | | | | | | |
Dividend Recommended By Directors | | | 581 275 | | | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 2 | 2 | | | | | | |
Accrued Liabilities | | 1 271 608 | 122 629 | | | | | | |
Applicable Tax Rate | | 21 | 20 | | | | | | |
Bank Borrowings Overdrafts | 53 004 | | | | | | | | |
Comprehensive Income Expense | | 1 413 261 | 1 770 973 | | | | | | |
Creditors Due Within One Year | 1 195 305 | 3 539 839 | | | | | | | |
Debtors Due Within One Year | 826 768 | 4 161 406 | | | | | | | |
Deferred Tax Liability | 3 987 | 7 000 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 20 149 | 16 498 | | | | | | | |
Dividend Per Share Final | | | 5 813 | | | | | | |
Dividends Paid On Shares Final | | 699 990 | 581 275 | | | | | | |
Gain Loss From Disposal Fixed Assets | 4 000 | 1 058 | | | | | | | |
Gain Loss On Disposals Property Plant Equipment | | 1 058 | | | | | | | |
Number Shares Allotted | | 100 | | | | | | | |
Other Creditors Due Within One Year | 481 224 | 1 398 627 | | | | | | | |
Other Deferred Tax Expense Credit | | 3 013 | -4 500 | | | | | | |
Other Interest Receivable Similar Income | | 1 755 | | | | | | | |
Pension Costs | 92 114 | 51 737 | | | | | | | |
Prepayments | | 7 627 | 5 873 | | | | | | |
Profit Loss For Period | 450 497 | 1 413 261 | | | | | | | |
Provisions | | 7 000 | 2 500 | | | | | | |
Provisions For Liabilities Charges | 3 987 | 7 000 | | | | | | | |
Recoverable Value-added Tax | | 72 745 | 73 689 | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | 37 800 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 60 447 | 59 247 | | | | | | | |
Tangible Fixed Assets Depreciation | 21 124 | 23 647 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 16 498 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 13 975 | | | | | | | |
Tangible Fixed Assets Disposals | | 39 000 | | | | | | | |
Taxation Social Security Due Within One Year | 202 825 | 472 862 | | | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -6 125 | 1 430 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 133 729 | 375 614 | | | | | | | |
Total Dividend Payment | | 699 990 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 130 000 | 372 601 | | | | | | | |
Trade Creditors Within One Year | 458 252 | 1 668 350 | | | | | | | |
Turnover Gross Operating Revenue | 8 332 593 | 11 629 546 | | | | | | | |
U K Current Corporation Tax | 130 000 | 373 149 | | | | | | | |
U K Deferred Tax | 3 729 | 3 013 | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 75 078 | 190 094 | | | | | | | |