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 | 550 974 | 2 033 489 | 996 082 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 34 765 | 1 884 405 | 707 796 | | | | | | |
Cash Bank On Hand | | | 707 796 | 1 198 930 | 515 964 | 252 659 | 247 193 | 64 161 | 23 471 |
Current Assets | 966 125 | 2 950 152 | 1 324 280 | 1 820 552 | 2 473 130 | 1 090 497 | 633 504 | 516 125 | 801 137 |
Debtors | 926 754 | 1 059 463 | 604 710 | 612 526 | 957 166 | 833 898 | 368 448 | 438 539 | 752 354 |
Other Debtors | | | 10 450 | 140 | 136 | 5 256 | 12 047 | 8 263 | 8 387 |
Property Plant Equipment | | | 9 434 | 14 228 | 11 323 | 10 665 | 7 999 | 5 999 | 4 499 |
Tangible Fixed Assets | 6 482 | 10 581 | 9 434 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 140 | 140 | | | | | | |
Profit Loss Account Reserve | 550 874 | 2 033 349 | 995 942 | | | | | | |
Shareholder Funds | 550 974 | 2 033 489 | 996 082 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 5 000 | 6 000 | 6 000 | 6 000 | 9 000 | 7 500 | 7 500 | 7 500 |
Director Remuneration | 96 030 | 261 059 | 418 743 | 403 791 | 281 001 | 274 371 | 128 698 | 94 358 | 118 676 |
Dividend Recommended By Directors | | | | 152 230 | 243 273 | 1 666 029 | 625 570 | 654 999 | 353 684 |
Accrued Liabilities | | | 6 013 | 34 112 | 60 324 | 24 330 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 10 227 | 14 970 | 18 745 | 22 300 | 24 966 | 26 966 | 28 466 |
Administrative Expenses | 631 934 | 1 664 167 | 1 617 833 | 978 959 | 839 481 | 910 683 | 868 938 | 605 694 | 728 147 |
Applicable Tax Rate | | | 20 | 20 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | 15 | 15 | 18 | 19 | 14 | 13 | 11 |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -2 182 | 840 | | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | 707 796 | 1 198 930 | | 252 659 | 247 193 | -210 403 | -245 348 |
Comprehensive Income Expense | | | 538 972 | 613 796 | 680 528 | 477 156 | 263 900 | 322 979 | 452 029 |
Corporation Tax Due Within One Year | 170 901 | 533 126 | 56 059 | | | | | | |
Corporation Tax Payable | | | 56 059 | 80 043 | 80 887 | 31 920 | 42 242 | 55 995 | 106 507 |
Cost Sales | 2 450 108 | 6 745 336 | 3 779 619 | 2 988 532 | 3 469 548 | 3 374 658 | 2 987 109 | 2 427 626 | 3 265 318 |
Creditors | | | 337 632 | 377 132 | 589 554 | 395 136 | 297 149 | 509 790 | 694 957 |
Creditors Due Within One Year | 421 633 | 927 244 | 337 632 | | | | | | |
Current Asset Investments | | | | | 1 000 000 | | | | |
Current Tax For Period | | | 136 059 | 150 043 | 160 887 | 111 920 | 62 242 | 75 995 | 106 507 |
Debtors Due Within One Year | 926 754 | 1 059 463 | 604 710 | | | | | | |
Decrease Increase In Net Debt During Period | 34 765 | 1 849 640 | 1 176 609 | | | | | | |
Decrease Increase In Net Debt Resulting From Cash Flows | 34 765 | 1 849 640 | 1 176 609 | | | | | | |
Depreciation Amortisation Expense | | | 3 145 | 4 743 | 3 775 | 3 555 | 2 666 | 2 000 | 1 500 |
Depreciation Expense Property Plant Equipment | | | 3 145 | 4 743 | 3 775 | 3 555 | 2 666 | 2 000 | 1 500 |
Depreciation Tangible Fixed Assets Expense | 3 555 | 3 527 | 3 145 | | | | | | |
Dividend Per Share Final | | | | 1 522 | 2 433 | 16 660 | 6 256 | 6 550 | 3 537 |
Dividends Paid | | | 1 576 379 | 152 230 | 243 273 | 1 666 029 | 625 570 | 654 999 | 353 684 |
Dividends Paid Classified As Financing Activities | | | -1 576 379 | -152 230 | -243 273 | -1 666 029 | -625 570 | -654 999 | -353 684 |
Dividends Paid On Shares Final | | | 1 576 379 | 152 230 | 243 273 | 1 666 029 | 625 570 | 654 999 | 353 684 |
Expenses Not Deductible For Tax Purposes | 468 | 1 353 | 1 053 | | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -112 545 | 15 516 | 211 578 | -145 451 | -128 309 | -55 676 | 117 607 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 449 263 | -5 138 | -335 544 | 119 328 | 451 527 | -65 653 | -325 702 |
Gross Profit Loss | 1 396 709 | 4 262 278 | 2 289 832 | 1 741 437 | 1 680 151 | 1 414 042 | 1 084 843 | 976 831 | 1 279 324 |
Income Taxes Paid Refund Classified As Operating Activities | | | -613 126 | -126 059 | -160 043 | -160 887 | -51 920 | -62 242 | -55 995 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -1 176 609 | 491 134 | -682 966 | -263 305 | -5 466 | -457 596 | -34 945 |
Increase Decrease In Net Cash For Period | 34 765 | 1 849 640 | -1 176 609 | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 4 743 | 3 775 | 3 555 | 2 666 | 2 000 | 1 500 |
Issue Equity Instruments | | | | | -4 | | -2 | | |
Net Cash Flows From Used In Financing Activities | | | 1 576 379 | 152 230 | 243 277 | 1 666 029 | 605 572 | 674 999 | 330 891 |
Net Cash Flows From Used In Investing Activities | | | -1 034 | 8 176 | 1 000 125 | -1 036 840 | -689 | -21 | -24 |
Net Cash Flows From Used In Operating Activities | | | -398 736 | -651 540 | -560 436 | -365 884 | -599 417 | -217 382 | -295 922 |
Net Cash Generated From Operations | | | -1 011 862 | -777 599 | -720 479 | -526 771 | -651 337 | -279 624 | -351 917 |
Net Current Assets Liabilities | 544 492 | 2 022 908 | 986 648 | 1 443 420 | 1 883 576 | 695 361 | 336 355 | 6 335 | 106 180 |
Net Debt Funds | 34 765 | 1 884 405 | 707 796 | | | | | | |
Net Increase Decrease In Shareholders Funds | 550 974 | 1 482 515 | -1 037 407 | | | | | | |
Net Interest Received Paid Classified As Investing Activities | | | -3 032 | -1 361 | -745 | -39 737 | -689 | -21 | -24 |
Number Shares Allotted | 100 | 40 | 40 | | | | | | |
Number Shares Issued But Not Fully Paid | | | | 100 | 100 | 100 | 100 | 100 | 100 |
Number Shares Issued Fully Paid | | | | 40 | 40 | 40 | 34 | 34 | 34 |
Operating Profit Loss | 764 775 | 2 598 111 | 671 999 | 762 478 | 840 670 | 549 339 | 325 453 | 398 953 | 558 512 |
Other Creditors | | | 186 335 | 110 269 | 304 667 | 225 624 | 120 688 | 98 519 | 170 466 |
Other Creditors Due Within One Year | 203 748 | 195 032 | 186 335 | | | | | | |
Other Interest Receivable Similar Income | | | 3 032 | | | | | | |
Other Interest Receivable Similar Income Finance Income | | | 3 032 | 1 361 | 745 | 39 737 | 689 | 21 | 24 |
Other Operating Income Format1 | | | | | | 45 980 | 109 548 | 27 816 | 7 335 |
Other Taxation Social Security Payable | | | 75 523 | 132 254 | 140 742 | 94 922 | 100 986 | 60 177 | 109 821 |
Other Taxation Social Security Within One Year | 38 651 | 95 327 | 75 523 | | | | | | |
Par Value Share | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Prepayments Accrued Income Current Asset | 4 606 | 6 284 | 11 774 | | | | | | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | 11 774 | 9 096 | | 3 940 | 17 863 | 13 425 | 25 312 |
Proceeds From Issuing Shares | | | | | 4 | | 2 | | |
Profit Loss | | | 538 972 | 613 796 | 680 528 | 477 156 | 263 900 | 322 979 | 452 029 |
Profit Loss For Period | 593 874 | 2 064 985 | 538 972 | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 764 775 | 2 598 111 | 675 031 | 763 839 | 841 415 | 589 076 | 326 142 | 398 974 | 558 536 |
Property Plant Equipment Gross Cost | | | 19 661 | 29 198 | 30 068 | 32 965 | 32 965 | 32 965 | |
Purchase Investment Properties | | | | | -1 000 000 | | | | |
Purchase Property Plant Equipment | | | -1 998 | -9 537 | -870 | -2 897 | | | |
Share Capital Allotted Called Up Paid | 100 | 40 | 40 | | | | | | |
Social Security Costs | 44 843 | 231 215 | 145 238 | 68 923 | 57 022 | 68 875 | 46 261 | 28 428 | 40 589 |
Staff Costs | 140 873 | 758 083 | 955 283 | | | | | | |
Staff Costs Employee Benefits Expense | | | 1 364 103 | 770 213 | 667 098 | 714 335 | 663 509 | 438 791 | 546 794 |
Standard Nominal Tax Rate | 22 | 21 | 20 | | | | | | |
Tangible Fixed Assets Additions | 10 037 | 7 626 | 1 998 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 10 037 | 17 663 | 19 661 | | | | | | |
Tangible Fixed Assets Depreciation | 3 555 | 7 082 | 10 227 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 3 555 | 3 527 | 3 145 | | | | | | |
Taxation Expense Credit | | 170 901 | 613 126 | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | 135 006 | 148 949 | 159 869 | 111 924 | 61 967 | 75 805 | 106 122 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -4 | 275 | 190 | 129 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 1 053 | 1 094 | 1 018 | | | | 256 |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 168 251 | 532 613 | 135 006 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 170 901 | 533 126 | 136 059 | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 136 059 | 150 043 | 160 887 | 111 920 | 62 242 | 75 995 | 106 507 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 9 537 | 870 | 2 897 | | | |
Total Assets Less Current Liabilities | 550 974 | 2 033 489 | 996 082 | 1 457 648 | 1 894 899 | 706 026 | 344 354 | 12 334 | 110 679 |
Total Dividend Payment | 43 000 | 582 510 | 1 576 379 | | | | | | |
Total Operating Lease Payments | | | | | | 1 530 | 4 154 | 4 511 | 1 495 |
Total U K Foreign Current Tax After Adjustments Relief | 170 901 | 533 126 | 136 059 | | | | | | |
Trade Creditors Trade Payables | | | 13 702 | 20 454 | 2 934 | 18 340 | 1 186 | 2 474 | 2 481 |
Trade Creditors Within One Year | 5 424 | 94 259 | 13 702 | | | | | | |
Trade Debtors Trade Receivables | | | 594 260 | 612 386 | 957 030 | 828 642 | 356 401 | 430 276 | 743 967 |
Turnover Gross Operating Revenue | 3 846 817 | 11 007 614 | 6 069 451 | | | | | | |
Turnover Revenue | | | 6 069 451 | 4 729 969 | 5 149 699 | 4 788 700 | 4 071 952 | 3 404 457 | 4 544 642 |
U K Current Corporation Tax | 170 901 | 533 126 | 136 059 | | | | | | |
Value Shares Allotted | 100 | 100 | 100 | | | | | | |
Wages Salaries | 96 030 | 526 868 | 810 045 | 701 290 | 610 076 | 645 460 | 617 248 | 410 363 | 506 205 |
Accrued Liabilities Deferred Income | | | | | | 24 330 | 12 047 | 18 061 | 14 070 |
Amounts Owed To Group Undertakings | | | | | | | 20 000 | | |
Bank Borrowings Overdrafts | | | | | | | | 274 564 | 268 819 |
Bank Overdrafts | | | | | | | | 274 564 | 268 819 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | -20 000 | 20 000 | |
Further Item Operating Income Component Total Other Operating Income | | | | | | 45 980 | 47 057 | 22 265 | 7 335 |
Government Grant Income | | | | | | | 62 491 | 5 551 | |
Other Remaining Borrowings | | | | | | | | | 22 793 |
Total Borrowings | | | | | | | | 274 564 | 291 612 |