Profit & Loss |
Date of Accounts |
2016-01-31 | 2017-01-31 | 2018-01-31 | 2019-01-31 | 2020-01-31 | 2021-01-31 | 2022-01-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 559 979 | 346 105 | 108 236 | 1 117 418 | 1 102 293 | 348 051 | 532 624 |
Current Assets | 4 116 655 | 3 708 361 | 3 663 667 | 3 747 549 | 3 058 121 | 2 980 917 | 3 433 140 |
Debtors | 3 556 676 | 3 362 256 | 3 555 431 | 2 630 131 | 1 955 828 | 2 820 262 | 2 900 516 |
Net Assets Liabilities | 3 104 599 | 2 907 960 | 2 233 837 | 2 738 458 | 2 458 749 | 2 555 081 | 2 513 225 |
Other Debtors | 1 184 130 | 1 408 575 | | 447 143 | 354 945 | 1 171 157 | 1 106 798 |
Property Plant Equipment | 144 849 | 137 306 | 149 301 | 126 555 | 91 426 | 58 524 | 23 720 |
|
Other Financial Data |
Audit Fees Expenses | 8 000 | 8 000 | 8 000 | 8 250 | 10 000 | 10 000 | |
Accrued Liabilities Deferred Income | 272 795 | 155 362 | 216 131 | 194 744 | 206 267 | 215 531 | |
Accumulated Depreciation Impairment Property Plant Equipment | 43 023 | 69 574 | 100 951 | 134 649 | 169 778 | 147 079 | 118 564 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 19 008 | 43 372 | 10 952 | | 2 263 | |
Administrative Expenses | 800 507 | 978 588 | 718 867 | 1 833 214 | 1 348 694 | 923 634 | |
Amounts Recoverable On Contracts | 389 651 | 498 365 | 533 025 | 515 587 | 248 717 | 174 731 | |
Average Number Employees During Period | 86 | 75 | 76 | 78 | 40 | 38 | 157 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | -2 784 750 | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | 108 236 | 1 117 418 | 1 102 293 | 348 051 | |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | 510 | -510 | | | | | |
Corporation Tax Payable | 162 331 | 144 136 | 27 025 | 207 076 | 25 716 | -187 396 | |
Cost Sales | 14 172 552 | 12 147 472 | 12 810 892 | 12 169 970 | 9 857 101 | 6 891 280 | |
Creditors | 1 129 676 | 913 118 | 1 552 127 | 1 113 653 | 675 448 | 662 829 | 943 635 |
Current Tax For Period | 324 366 | 240 132 | 194 889 | 300 051 | 153 640 | 99 390 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | -245 | | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 22 991 | -3 150 | 2 415 | -5 011 | -6 643 | -6 423 | |
Depreciation Expense Property Plant Equipment | 9 943 | 26 551 | 31 377 | 33 699 | 35 129 | 29 574 | |
Depreciation Impairment Expense Property Plant Equipment | | | | 33 699 | 35 129 | 29 574 | |
Dividends Paid | 1 050 001 | 1 050 000 | 1 500 000 | 750 000 | 900 000 | 300 000 | |
Dividends Paid Classified As Financing Activities | -1 050 001 | -1 050 000 | -1 500 000 | -750 000 | -900 000 | -300 000 | |
Dividends Paid On Shares Interim | | | | 750 000 | 900 000 | 300 000 | |
Fixed Assets | 145 359 | 137 306 | | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | -159 | | -4 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 121 315 | 85 315 | 49 315 | 13 315 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 618 526 | 256 845 | -13 097 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -1 225 300 | -674 303 | 527 038 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | 2 409 | |
Government Grant Income | | | | | | 50 071 | |
Gross Profit Loss | 2 514 347 | 2 067 967 | 1 741 970 | 2 261 646 | 2 115 147 | 1 362 862 | |
Impairment Loss Reversal On Investments | | 510 | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | -205 216 | -258 327 | -312 000 | -120 000 | -335 000 | -312 502 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 26 551 | 31 377 | 33 699 | 35 129 | 29 574 | 20 067 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 57 208 | 57 200 | | | | | |
Interest Income On Bank Deposits | 1 233 | 1 359 | 78 | -61 | | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 1 233 | 1 359 | 78 | -61 | | | |
Interest Received Classified As Investing Activities | -3 268 | -1 474 | -78 | 61 | -835 | | |
Investments Fixed Assets | 510 | | | | | | |
Key Management Personnel Compensation Total | | | | 207 994 | 170 951 | 132 207 | |
Net Cash Flows From Used In Investing Activities | 126 058 | 17 534 | 43 294 | 311 013 | -835 | 144 263 | |
Net Cash Flows From Used In Operating Activities | -784 793 | -853 662 | -1 305 425 | -2 070 195 | -884 040 | 309 979 | |
Net Cash Generated From Operations | | | | -2 190 195 | -1 219 040 | | |
Net Current Assets Liabilities | 2 986 979 | 2 795 243 | 2 111 540 | 2 633 896 | 2 382 673 | 2 505 484 | 2 489 505 |
Net Finance Income Costs | 3 268 | 1 474 | 78 | -61 | 835 | | |
Number Shares Issued Fully Paid | | 99 | 99 | 99 | 99 | 99 | |
Operating Profit Loss | 1 713 840 | 1 089 379 | 1 023 103 | 1 549 722 | 766 453 | 489 299 | |
Other Creditors | 4 328 | 6 394 | 472 629 | 9 797 | 9 812 | 11 540 | 183 416 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 52 273 | 48 582 |
Other Disposals Property Plant Equipment | | | | | | 57 864 | 63 319 |
Other Interest Income | | | | | 835 | | |
Other Interest Receivable Similar Income Finance Income | 3 268 | 1 474 | 78 | -61 | 835 | | |
Other Operating Income Format1 | | | | | | 50 071 | |
Other Taxation Social Security Payable | 419 276 | 364 374 | 533 187 | 483 567 | 351 085 | 341 480 | 754 918 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 200 926 | 235 466 | 170 329 | 114 912 | 97 844 | 112 610 | |
Percentage Class Share Held In Subsidiary | | 51 | | | | | |
Prepayments Accrued Income | 111 293 | 43 091 | 37 752 | 25 181 | 30 671 | 49 137 | |
Proceeds From Borrowings Classified As Financing Activities | -1 | | | | | | |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | | | | 300 000 | | 150 000 | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | 510 | | | | | |
Proceeds From Sales Property Plant Equipment | | | | | | -8 000 | |
Profit Loss | 1 369 751 | 853 361 | 825 877 | 1 254 621 | 620 291 | 396 332 | |
Profit Loss On Ordinary Activities Before Tax | 1 717 108 | 1 090 343 | 1 023 181 | 1 549 661 | 767 288 | 489 299 | |
Property Plant Equipment Gross Cost | 187 872 | 206 880 | 250 252 | 261 204 | 261 204 | 205 603 | 142 284 |
Provisions For Liabilities Balance Sheet Subtotal | 27 739 | 24 589 | 27 004 | 21 993 | 15 350 | 8 927 | |
Purchase Property Plant Equipment | -128 816 | -19 008 | -43 372 | -10 952 | | -2 263 | |
Repayments Borrowings Classified As Financing Activities | | -2 | | | | | |
Social Security Costs | 400 785 | 369 457 | 386 454 | 401 158 | 244 617 | 207 602 | |
Staff Costs Employee Benefits Expense | 4 506 963 | 4 216 645 | 4 196 547 | 4 465 026 | 2 310 484 | 2 061 674 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 27 739 | 24 589 | 27 004 | 21 993 | 15 350 | 8 927 | |
Tax Expense Credit Applicable Tax Rate | | | | 294 436 | 145 785 | 92 967 | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | -1 294 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 592 | 20 207 | 1 267 | 604 | 1 212 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 347 357 | 236 982 | 197 304 | 295 040 | 146 997 | 92 967 | |
Total Assets Less Current Liabilities | 3 132 338 | 2 932 549 | 2 260 841 | 2 760 451 | 2 474 099 | 2 564 008 | 2 513 225 |
Total Operating Lease Payments | | 57 200 | 59 932 | 55 761 | 51 356 | 39 150 | |
Trade Creditors Trade Payables | 270 946 | 242 852 | 303 155 | 218 469 | 82 568 | 94 278 | 5 301 |
Trade Debtors Trade Receivables | 1 871 602 | 1 412 225 | 2 984 654 | 1 642 220 | 1 321 495 | 1 649 105 | 1 793 718 |
Turnover Revenue | 16 686 899 | 14 215 439 | 14 552 862 | 15 552 906 | 11 972 248 | 8 254 142 | |
Wages Salaries | 3 905 252 | 3 611 722 | 3 639 764 | 3 948 956 | 1 968 023 | 1 741 462 | |
Company Contributions To Defined Benefit Plans Directors | 84 180 | 128 076 | 54 855 | 3 636 | 13 389 | 30 000 | |
Director Remuneration | | | | 207 994 | 170 951 | 132 207 | |
Director Remuneration Benefits Including Payments To Third Parties | | | | 211 630 | 184 340 | 162 207 | |