Profit & Loss |
Date of Accounts |
2013-11-30 | 2014-11-30 | 2015-11-30 | 2016-11-30 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | |
Net Worth | 28 346 | 35 214 | 318 394 | 400 709 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 74 626 | 298 | 1 632 218 | 41 299 | 3 033 910 |
Current Assets | 74 848 | 115 475 | 223 116 | 307 419 | 1 829 948 | 3 179 478 | 5 203 215 | 4 174 752 | 8 458 130 |
Debtors | 48 093 | 81 650 | 218 564 | 305 885 | 1 755 322 | 3 179 180 | 3 570 997 | 4 133 453 | 5 424 220 |
Net Assets Liabilities | | | | | 975 952 | 1 552 973 | 4 223 512 | 1 880 642 | 1 746 145 |
Other Debtors | | | | | 1 663 942 | 2 899 702 | 622 632 | 222 408 | 568 281 |
Property Plant Equipment | | | | | 1 106 604 | 816 583 | 533 795 | 325 580 | 618 851 |
Cash Bank In Hand | 26 755 | 3 825 | 4 552 | 1 534 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | | 35 214 | 318 394 | 400 709 | | | | | |
Stocks Inventory | | 30 000 | | | | | | | |
Tangible Fixed Assets | 32 238 | 94 365 | 426 681 | 493 093 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | |
Profit Loss Account Reserve | 28 246 | 35 114 | 318 294 | 400 609 | | | | | |
Shareholder Funds | 28 346 | 35 214 | 318 394 | 400 709 | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | 490 040 | 514 071 | 240 848 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 28 588 | 123 340 | 372 948 | 84 450 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 709 490 | 1 077 201 | 1 487 742 | 1 797 757 | 230 445 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | 639 173 | 57 627 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 101 800 | 579 415 |
Administrative Expenses | | | | | | | 3 390 881 | 6 824 636 | 12 275 822 |
Amounts Owed By Related Parties | | | | | | 2 241 276 | 2 799 988 | | |
Amounts Owed To Group Undertakings | | | | | | | | 792 898 | |
Average Number Employees During Period | | | | | 57 | 84 | 58 | 71 | 107 |
Bank Borrowings Overdrafts | | | | | | 7 514 | 40 | | |
Bank Overdrafts | | | | | | | 40 | | |
Cash Cash Equivalents | | | | | | | 2 005 694 | 395 863 | 6 545 520 |
Comprehensive Income Expense | | | | | | | -1 608 761 | -308 284 | -4 931 885 |
Corporation Tax Payable | | | | | | | 6 066 | 13 625 | 423 685 |
Corporation Tax Recoverable | | | | | | | 54 358 | 216 494 | 217 539 |
Cost Sales | | | | | | | 5 500 402 | 12 523 717 | 28 552 833 |
Creditors | | | | | 867 204 | 1 051 643 | 975 967 | 2 998 561 | 4 398 261 |
Current Tax For Period | | | | | | | | -162 136 | 429 575 |
Deferred Income | | | | | | | 61 501 | 1 102 023 | 528 563 |
Deferred Tax Asset Debtors | | | | | | | | 288 204 | 155 545 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | -177 302 | -3 268 | -27 823 |
Dividends Paid On Shares | | | | | 215 144 | 719 009 | | | |
Finance Lease Liabilities Present Value Total | | | | | | | 229 007 | 106 022 | 105 950 |
Finance Lease Payments Owing Minimum Gross | | | | | | | 106 664 | 133 112 | 173 297 |
Fixed Assets | | 94 365 | 457 506 | 523 918 | 1 599 258 | 1 816 073 | 1 613 138 | 2 040 682 | 984 714 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | | | | | | | 1 126 351 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | | | | | -2 457 456 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 370 627 | 293 229 | 94 430 | | |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | | | | | | -25 054 | -53 625 | -70 386 |
Government Grant Income | | | | | | | 162 177 | | |
Gross Profit Loss | | | | | | | 1 969 924 | 6 554 191 | |
Impairment Loss Intangible Assets | | | | | | | | | 1 035 798 |
Impairment Loss Reversal On Investments | | | | | | | 328 890 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -6 066 | -247 154 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | 8 390 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 28 588 | 94 752 | 249 608 | 108 681 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 367 711 | 410 541 | 310 015 | 195 591 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | | | | | | | 1 035 798 |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | | | | | | | 90 553 |
Intangible Assets | | | | | 215 144 | 719 009 | 902 530 | 1 292 095 | 205 243 |
Intangible Assets Gross Cost | | | | | 215 144 | 747 597 | 1 025 870 | 1 665 043 | 289 693 |
Interest Paid Classified As Operating Activities | | | | | | | -165 007 | -139 755 | -311 922 |
Interest Payable Similar Charges Finance Costs | | | | | | | 165 007 | 139 755 | 311 922 |
Interest Received Classified As Investing Activities | | | | | | | -58 | -3 762 | -3 182 |
Investments | | | | | | 280 481 | 176 813 | | |
Investments Fixed Assets | | | 30 825 | 30 825 | 277 510 | 280 481 | 176 813 | 423 007 | 160 620 |
Investments In Group Undertakings Participating Interests | | | | | | 118 591 | 176 813 | | |
Investments In Subsidiaries | | | | | | | 176 813 | 423 007 | 160 620 |
Issue Equity Instruments | | | | | | | 3 699 249 | | 3 355 005 |
Net Cash Generated From Operations | | | | | | | | 187 379 | -2 277 129 |
Net Current Assets Liabilities | -3 892 | -59 151 | -26 394 | -20 854 | 357 780 | 965 846 | 3 586 341 | | |
Net Finance Income Costs | | | | | | | 58 | 3 762 | 3 182 |
Operating Profit Loss | | | | | | | -1 258 780 | -270 445 | |
Other Creditors | | | | | 867 204 | 1 051 643 | 975 967 | 186 867 | 2 529 052 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | 1 432 977 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 1 853 456 |
Other Disposals Intangible Assets | | | | | | | | | 1 432 977 |
Other Disposals Property Plant Equipment | | | | | | | | | 1 853 456 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 58 | 3 762 | 3 182 |
Other Investments Other Than Loans | | | | | | 161 890 | | | |
Other Remaining Borrowings | | | | | | | 960 658 | 752 093 | 2 647 586 |
Other Taxation Social Security Payable | | | | | 251 297 | 591 577 | 737 646 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 57 415 | 70 254 | 123 819 |
Percentage Class Share Held In Subsidiary | | | | | | | | 100 | |
Prepayments Accrued Income | | | | | | | 342 397 | 2 592 831 | 3 391 864 |
Profit Loss | | | | | | | -1 036 957 | -1 907 634 | -3 489 502 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | -1 752 619 | -406 438 | |
Property Plant Equipment Gross Cost | | | | | 1 816 094 | 1 893 784 | 2 021 537 | 2 123 337 | 849 296 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 113 882 | 177 303 | | | |
Redeemable Preference Shares Liability | | | | | | | 426 990 | 426 990 | 426 990 |
Social Security Costs | | | | | | | 313 486 | 460 707 | |
Staff Costs Employee Benefits Expense | | | | | | | 3 857 691 | 4 566 800 | 7 963 107 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | 284 936 | 155 545 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | -162 136 | |
Tax Increase Decrease From Effect Foreign Tax Rates | | | | | | | | 10 357 | 401 752 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | 164 086 | 77 223 | 847 352 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | -168 912 | -151 779 | 401 752 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 77 690 | 127 753 | | |
Total Assets Less Current Liabilities | 28 346 | 35 214 | 431 112 | 503 064 | 1 957 038 | 2 781 919 | 5 199 479 | | |
Total Borrowings | | | | | | | 213 738 | 301 038 | 227 064 |
Total Current Tax Expense Credit | | | | | | | 8 390 | -162 136 | 429 575 |
Trade Creditors Trade Payables | | | | | 583 181 | 750 592 | 329 253 | 1 452 707 | 1 303 266 |
Trade Debtors Trade Receivables | | | | | 91 380 | 279 478 | 148 378 | 346 018 | 976 470 |
Turnover Revenue | | | | | | | 7 470 326 | 19 077 908 | |
Wages Salaries | | | | | | | 3 486 790 | 4 035 839 | 7 063 055 |
Creditors Due After One Year | | | 88 578 | 70 998 | | | | | |
Creditors Due Within One Year | 78 740 | 174 626 | 249 510 | 328 273 | | | | | |
Number Shares Allotted | 100 | 100 | 100 | 100 | | | | | |
Par Value Share | 1 | 1 | 1 | 1 | | | | | |
Provisions For Liabilities Charges | | | 24 140 | 31 357 | | | | | |
Secured Debts | | | 88 578 | 70 998 | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | | | | | |
Tangible Fixed Assets Additions | 48 117 | 91 272 | 80 916 | 180 120 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 48 117 | 139 389 | 518 342 | 698 462 | | | | | |
Tangible Fixed Assets Depreciation | 15 879 | 45 024 | 91 661 | 205 369 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 15 879 | 29 145 | 45 327 | 113 708 | | | | | |