Profit & Loss |
Date of Accounts |
2011-08-31 | 2012-08-31 | 2013-08-31 | 2014-08-31 | 2015-08-31 | 2018-08-31 | 2019-08-31 | 2020-08-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 997 321 | 1 333 378 | 1 564 544 | 1 646 181 | 2 511 231 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 5 311 550 | 7 059 982 | 9 756 894 |
Current Assets | 2 093 052 | 2 108 910 | 2 697 388 | 3 179 109 | 3 613 497 | 9 763 385 | 11 603 542 | 16 101 143 |
Debtors | 640 389 | 1 177 948 | 1 801 410 | 2 355 722 | 2 691 607 | 4 451 835 | 4 543 560 | 6 344 249 |
Net Assets Liabilities | | | | | | 8 363 841 | 10 129 808 | 14 359 567 |
Other Debtors | | | | | | 3 721 | 8 204 | 18 446 |
Property Plant Equipment | | | | | | 266 465 | 270 992 | 232 178 |
Cash Bank In Hand | 1 452 663 | 930 962 | 895 978 | 823 387 | 921 890 | | | |
Net Assets Liabilities Including Pension Asset Liability | 997 321 | 1 333 378 | 1 564 544 | 1 646 181 | 2 511 231 | | | |
Tangible Fixed Assets | 13 890 | 32 763 | 22 178 | 14 784 | 19 056 | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 107 | 107 | | | |
Profit Loss Account Reserve | 997 221 | 1 333 278 | 1 564 444 | 1 614 081 | 2 479 131 | | | |
Shareholder Funds | 997 321 | 1 333 378 | 1 564 544 | 1 646 181 | 2 511 231 | | | |
|
Other Financial Data |
Total Fixed Assets Additions | | 59 621 | 12 706 | 14 663 | 19 336 | | | |
Total Fixed Assets Cost Or Valuation | 54 223 | 113 844 | 126 147 | 140 810 | 160 146 | | | |
Total Fixed Assets Depreciation | 40 333 | 62 251 | 85 139 | 107 196 | 122 260 | | | |
Total Fixed Assets Depreciation Charge In Period | | 21 918 | 22 989 | 22 057 | 15 064 | | | |
Total Fixed Assets Depreciation Disposals | | | -101 | | | | | |
Total Fixed Assets Disposals | | | -403 | | | | | |
Accrued Liabilities Deferred Income | | | | | | 497 855 | 378 395 | 511 846 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 1 346 | 3 136 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 377 039 | 492 800 | 600 828 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 8 300 | 1 700 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | 4 039 | 1 330 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 120 288 | 69 214 |
Administration Support Average Number Employees | | | | | | 15 | 15 | 15 |
Administrative Expenses | | | | | | 2 603 051 | 2 635 167 | 2 510 457 |
Amortisation Expense Intangible Assets | | | | | | | 1 346 | 1 790 |
Amortisation Rate Used For Intangible Assets | | | | | | | 33 | 33 |
Amounts Owed By Directors | | | | | | 652 | 652 | 652 |
Amounts Owed By Group Undertakings | | | | | | 547 515 | 596 051 | 612 911 |
Amounts Owed To Group Undertakings | | | | | | 9 163 | 8 834 | 9 041 |
Applicable Tax Rate | | | | | | 19 | 19 | 19 |
Average Number Employees During Period | | | | | | 64 | 67 | 72 |
Called Up Share Capital Not Paid | | | | | | 46 490 | 46 490 | 46 490 |
Cash Cash Equivalents Cash Flow Value | | | | | | 5 311 550 | 7 059 982 | 9 756 894 |
Comprehensive Income Expense | | | | | | 3 170 913 | 2 765 967 | 4 229 759 |
Corporation Tax Recoverable | | | | | | 601 637 | 614 092 | 206 045 |
Cost Sales | | | | | | 10 767 363 | 10 565 970 | 11 768 297 |
Creditors | | | | | | 1 687 717 | 1 760 827 | 1 987 695 |
Current Tax For Period | | | | | | 716 000 | 605 000 | 987 000 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | -10 000 | 8 300 | 1 700 |
Deferred Tax Liabilities | | | | | | -2 000 | 6 300 | 8 000 |
Depreciation Expense Property Plant Equipment | | | | | | 113 331 | 115 761 | 108 028 |
Depreciation Rate Used For Property Plant Equipment | | | | | | | 25 | 25 |
Dividends Paid | | | | | | 1 848 928 | 1 000 000 | |
Dividends Paid Classified As Financing Activities | | | | | | 1 848 928 | 1 000 000 | |
Dividends Paid On Shares | | | | | | 1 848 928 | 1 000 000 | |
Double Taxation Relief | | | | | | 2 750 | | |
Financial Instruments Net Gain Loss Before Tax | | | | | | -67 088 | -115 838 | 167 491 |
Fixed Assets | 13 890 | 51 593 | 41 008 | 33 614 | 37 886 | 286 173 | 293 393 | 254 119 |
Further Item Operating Income Component Total Other Operating Income | | | | | | 836 092 | 834 042 | 963 399 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | 55 | 7 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 665 600 | 534 900 | 406 900 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 54 574 | 73 439 | 226 661 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 568 885 | -91 725 | -1 800 689 |
Gain Loss On Disposals Property Plant Equipment | | | | | | -18 361 | 113 | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -234 206 | -63 747 | -31 388 |
Gross Profit Loss | | | | | | 5 682 717 | 5 267 331 | 6 570 939 |
Income Expense Recognised Directly In Equity | | | | | | -1 848 928 | -1 000 000 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | 584 455 | 605 027 | 986 395 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 2 164 982 | 1 748 432 | 2 696 912 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | 259 | 27 | -605 |
Increase Decrease In Net Debt From Cash Flows | | | | | | | | -2 696 705 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 1 346 | 1 790 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 115 761 | 108 028 |
Intangible Assets | | | | | | | 2 693 | 2 233 |
Intangible Assets Gross Cost | | | | | | | 4 039 | 5 369 |
Interest Paid Classified As Operating Activities | | | | | | 67 191 | 115 838 | |
Interest Payable Similar Charges Finance Costs | | | | | | 67 191 | 115 838 | |
Interest Received Classified As Operating Activities | | | | | | 23 655 | 28 257 | 193 973 |
Investments | | | | | | 19 708 | 19 708 | 19 708 |
Investments Fixed Assets | | | | | | 19 708 | 19 708 | 19 708 |
Investments In Group Undertakings | | | | | | 19 708 | 19 708 | 19 708 |
Net Cash Flows From Used In Financing Activities | | | | | | -1 848 708 | -1 000 329 | 207 |
Net Cash Flows From Used In Investing Activities | | | | | | -31 428 | -124 214 | -70 544 |
Net Cash Flows From Used In Operating Activities | | | | | | 4 045 118 | 2 872 975 | 2 767 249 |
Net Cash Generated From Operations | | | | | | 4 673 109 | 3 565 583 | 3 559 671 |
Net Current Assets Liabilities | 983 431 | 1 287 985 | 1 527 736 | 1 612 567 | 2 473 345 | 8 075 668 | 9 842 715 | 14 113 448 |
Net Debt Funds | | | | | | | -7 051 148 | -9 747 853 |
Net Deferred Tax Liability Asset | | | | | | -6 400 | -7 200 | -5 330 |
Number Shares Issued But Not Fully Paid | | | | | | | 2 191 | 2 191 |
Number Shares Issued Fully Paid | | | | | | 271 | 271 | 271 |
Operating Profit Loss | | | | | | 3 917 958 | 3 466 875 | 5 023 881 |
Other Creditors | | | | | | 67 088 | 182 950 | 15 460 |
Other Departments Average Number Employees | | | | | | 49 | 52 | 57 |
Other Finance Costs | | | | | | 103 | | |
Other Interest Receivable Similar Income Finance Income | | | | | | 23 655 | 28 257 | 193 973 |
Other Operating Income Format1 | | | | | | 838 292 | 834 711 | 963 399 |
Other Remaining Operating Income | | | | | | 2 200 | 669 | |
Other Taxation Social Security Payable | | | | | | 237 250 | 195 861 | 332 499 |
Par Value Share | | | | | | | 0 | 0 |
Pension Costs Defined Contribution Plan | | | | | | 118 121 | 141 977 | 182 019 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 118 121 | 141 977 | 182 019 |
Prepayments Accrued Income | | | | | | 83 015 | 119 728 | 98 211 |
Proceeds From Loans Advances To Group Undertakings Classified As Financing Activities | | | | | | 220 | -329 | 207 |
Proceeds From Sales Property Plant Equipment | | | | | | | 113 | |
Profit Loss | | | | | | 3 170 913 | 2 765 967 | 4 229 759 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 3 874 422 | 3 379 294 | 5 217 854 |
Property Plant Equipment Gross Cost | | | | | | 643 504 | 763 792 | 833 006 |
Provisions | | | | | | -2 000 | 6 300 | 8 000 |
Purchase Intangible Assets | | | | | | | 4 039 | 1 330 |
Purchase Property Plant Equipment | | | | | | 31 428 | 120 288 | 69 214 |
Revenue From Rendering Services | | | | | | 16 450 080 | 15 833 301 | 18 339 236 |
Social Security Costs | | | | | | 396 180 | 379 986 | 412 616 |
Staff Costs Employee Benefits Expense | | | | | | 4 335 280 | 4 387 886 | 4 810 512 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | -2 000 | 6 300 | 8 000 |
Tax Expense Credit Applicable Tax Rate | | | | | | 736 140 | 642 066 | 991 392 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | -17 996 | -34 335 | -19 119 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 2 559 | 2 559 | 2 559 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | -14 898 | 2 350 | 13 471 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | 223 | 55 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 703 509 | 613 327 | 988 095 |
Total Assets Less Current Liabilities | 997 321 | 1 339 578 | 1 568 744 | 1 646 181 | 2 511 231 | 8 361 841 | 10 136 108 | 14 367 567 |
Total Current Tax Expense Credit | | | | | | 713 509 | 605 027 | 986 395 |
Trade Creditors Trade Payables | | | | | | 876 361 | 994 787 | 1 118 849 |
Trade Debtors Trade Receivables | | | | | | 3 168 805 | 3 158 343 | 5 361 494 |
Turnover Revenue | | | | | | 16 450 080 | 15 833 301 | 18 339 236 |
Wages Salaries | | | | | | 3 820 979 | 3 865 923 | 4 215 877 |
Company Contributions To Money Purchase Plans Directors | | | | | | 19 960 | 22 340 | 26 970 |
Director Remuneration | | | | | | 670 592 | 563 915 | 588 762 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | | | 690 552 | 586 255 | 615 732 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | 6 | 6 | 7 |
Creditors Due Within One Year Total Current Liabilities | 1 109 621 | 820 925 | 1 169 652 | 1 566 542 | 1 140 152 | | | |
Provisions For Liabilities Charges | 0 | 6 200 | 4 200 | 0 | | | | |
Share Premium Account | | | 0 | 31 993 | 31 993 | | | |
Tangible Fixed Assets Additions | | 40 791 | 12 706 | 14 663 | 19 336 | | | |
Tangible Fixed Assets Cost Or Valuation | 54 223 | 95 014 | 107 317 | 121 980 | 141 316 | | | |
Tangible Fixed Assets Depreciation | 40 333 | 62 251 | 85 139 | 107 196 | 122 260 | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 21 918 | 22 989 | 22 057 | 15 064 | | | |
Tangible Fixed Assets Depreciation Disposals | | | -101 | | | | | |
Tangible Fixed Assets Disposals | | | -403 | | | | | |
Total Fixed Asset Investments Additions | | 18 830 | | | | | | |
Total Fixed Asset Investments Cost Or Valuation | 0 | 18 830 | 18 830 | 18 830 | 18 830 | | | |
Total Investments Fixed Assets | 0 | 18 830 | 18 830 | 18 830 | 18 830 | | | |