Profit & Loss |
Date of Accounts |
2013-12-31 | 2014-12-31 | 2017-12-31 | 2018-12-31 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | | |
Net Worth | 176 467 | 188 809 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 337 036 | 248 669 | 376 527 | 731 508 | 943 719 | 1 089 156 |
Current Assets | 2 004 767 | 2 563 955 | 5 539 852 | 4 412 217 | 2 989 510 | 4 608 518 | 6 209 778 | 6 718 836 |
Debtors | 1 919 614 | 2 432 990 | 5 202 816 | 4 163 548 | 2 612 983 | 3 877 010 | 5 266 059 | 5 629 680 |
Net Assets Liabilities | | | | | 23 518 | -90 158 | 72 363 | 187 118 |
Other Debtors | 1 922 | | 918 261 | 921 797 | 950 017 | 499 757 | 458 258 | 359 700 |
Property Plant Equipment | | | 7 502 | 9 806 | 2 425 | | 4 446 | 4 474 |
Cash Bank In Hand | 85 153 | 130 965 | | | | | | |
Tangible Fixed Assets | | 1 403 | | | | | | |
Trade Debtors | 1 860 645 | 2 432 990 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | | | | | | |
Profit Loss Account Reserve | 176 465 | 188 807 | | | | | | |
Shareholder Funds | 176 467 | 188 809 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 3 533 | 4 950 | 4 950 | 6 500 | 6 583 | 6 673 | 7 493 | 8 193 |
Accrued Liabilities Deferred Income | | | 792 723 | 989 252 | 133 021 | 667 582 | 270 957 | 80 941 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 60 000 | 120 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 8 514 | 14 139 | 21 520 | 23 945 | 24 832 | 26 991 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 7 929 | | | | 2 187 |
Administrative Expenses | 1 728 667 | 1 708 896 | 1 864 071 | 1 679 038 | 3 906 660 | 1 734 088 | 1 467 219 | 1 963 671 |
Amortisation Impairment Expense Intangible Assets | | | | | | | 60 000 | 60 000 |
Average Number Employees During Period | | | 1 655 | 1 446 | 994 | 976 | 1 028 | 1 860 |
Bank Borrowings | | | | | | 50 000 | 42 901 | 33 333 |
Bank Borrowings Overdrafts | | | | | | 43 333 | 32 901 | 23 333 |
Cash Cash Equivalents Cash Flow Value | | | | 248 669 | 376 527 | 731 508 | 943 719 | 1 089 156 |
Cash Receipts From Sales Interests In Associates | | | | | | | -60 500 | |
Corporation Tax Payable | | | 72 352 | 47 711 | 25 704 | | 3 031 | 44 815 |
Corporation Tax Recoverable | | | | | | 25 434 | 25 434 | |
Cost Sales | 31 077 881 | 31 825 816 | 48 070 398 | 43 167 421 | 45 694 074 | 34 225 614 | 44 210 822 | 69 580 185 |
Creditors | | | 5 312 252 | 4 214 101 | 2 968 417 | 43 333 | 32 901 | 23 333 |
Current Tax For Period | | | 72 352 | 47 711 | 25 704 | | 3 031 | 44 815 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 46 445 | -327 |
Depreciation Impairment Expense Property Plant Equipment | | | | | 7 381 | 2 425 | 887 | 2 159 |
Dividends Paid | | | | | 280 000 | | 50 000 | |
Dividends Paid Classified As Financing Activities | | | -241 000 | -220 000 | -280 000 | | -50 000 | |
Dividends Paid On Shares Interim | | | | | 280 000 | | 50 000 | |
Fixed Assets | | | | | | | 244 446 | 184 474 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | 7 099 | 9 568 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 1 069 | | | -57 000 | -327 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 1 223 677 | -1 705 963 | -1 640 808 | -302 442 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -1 650 565 | 1 228 093 | 1 449 551 | 389 055 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -47 711 | -25 704 | | 22 414 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | -212 211 | -145 437 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 2 296 | | | -25 434 | | -11 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 60 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 5 625 | | 2 425 | | 2 159 |
Intangible Assets | | | | | | | 240 000 | 180 000 |
Intangible Assets Gross Cost | | | | | | | 300 000 | |
Interest Paid Classified As Operating Activities | | | | | | | | -1 081 |
Interest Payable Similar Charges Finance Costs | | | | | | 833 | | 1 081 |
Interest Received Classified As Investing Activities | | | | -7 | | | | |
Issue Bonus Shares Decrease Increase In Equity | | | | | | | -49 998 | |
Net Cash Flows From Used In Operating Activities | | | | | -507 858 | -315 481 | | |
Net Cash Generated From Operations | | | -540 445 | -211 907 | -555 569 | -342 018 | -514 141 | -135 859 |
Net Current Assets Liabilities | 176 467 | 187 406 | 227 600 | 198 116 | 21 093 | -46 825 | -92 737 | 72 095 |
Net Finance Income Costs | | | | 7 | | | | |
Net Interest Paid Received Classified As Operating Activities | | | | | | -833 | | |
Other Creditors | | | 2 646 352 | 1 781 533 | 39 601 | 1 447 419 | 2 402 733 | 649 487 |
Other Interest Receivable Similar Income Finance Income | | | | 7 | | | | |
Other Operating Income Format1 | | | | | 1 868 768 | 460 491 | 17 266 | |
Other Taxation Social Security Payable | | | 1 554 275 | 1 234 198 | 2 747 752 | 2 473 293 | 3 545 272 | 5 798 092 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 101 788 | 292 946 | 497 373 | 359 806 | 412 595 | 457 831 |
Prepayments Accrued Income | | | | | | | 19 443 | 8 736 |
Profit Loss | | | 289 619 | 192 820 | | 139 110 | 212 521 | 114 755 |
Profit Loss On Ordinary Activities Before Tax | 299 791 | 325 086 | | | 121 300 | -139 110 | 261 997 | 159 232 |
Property Plant Equipment Gross Cost | | | 16 016 | 23 945 | 23 945 | | 29 278 | 31 465 |
Purchase Intangible Assets | | | | | | | -300 000 | |
Purchase Property Plant Equipment | | | -6 069 | -7 929 | | | -5 331 | -2 187 |
Staff Costs Employee Benefits Expense | | | | | 35 114 141 | 25 230 949 | 28 846 447 | 42 065 797 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 46 445 | 46 118 |
Tax Expense Credit Applicable Tax Rate | | | | | 23 047 | -26 431 | 49 779 | 39 808 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -468 | -1 507 | | | -1 317 | -547 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | -9 986 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 845 | 2 448 | 2 657 | 997 | 11 569 | 15 540 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 72 352 | 47 711 | 25 704 | -25 434 | 49 476 | 44 477 |
Total Assets Less Current Liabilities | 176 467 | 188 809 | 235 102 | 207 922 | 23 518 | -46 825 | 151 709 | 256 569 |
Total Borrowings | | | | | | 43 333 | 32 901 | 23 333 |
Total Current Tax Expense Credit | | | | | 25 704 | -25 434 | 3 031 | 44 804 |
Trade Creditors Trade Payables | | | 246 550 | 161 407 | 22 339 | 60 382 | 70 522 | 63 406 |
Trade Debtors Trade Receivables | | | 4 284 555 | 3 241 751 | 1 662 966 | 3 351 819 | 4 762 924 | 5 261 244 |
Wages Salaries | 18 526 258 | 21 209 227 | | | 31 980 863 | 22 973 988 | 26 030 235 | 38 262 929 |
Accruals Deferred Income Within One Year | 639 420 | 499 112 | | | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | 146 | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 1 584 267 | 82 942 | | | | | | |
Corporation Tax Due Within One Year | 59 958 | 66 244 | | | | | | |
Creditors Due Within One Year | 1 828 300 | 2 376 549 | | | | | | |
Depreciation Tangible Fixed Assets Expense | | 82 | | | | | | |
Expenses Not Deductible For Tax Purposes | | 1 025 | | | | | | |
Gross Profit Loss | 2 028 458 | 2 033 982 | | | | | | |
Increase Decrease In Net Cash For Period | 1 357 024 | 45 812 | | | | | | |
Net Debt Funds | 142 090 | 59 148 | | | | | | |
Net Increase Decrease In Shareholders Funds | 129 187 | 12 342 | | | | | | |
Number Shares Allotted | | 2 | | | | | | |
Operating Profit Loss | 299 791 | 325 086 | | | | | | |
Other Creditors Due Within One Year | 265 065 | 751 652 | | | | | | |
Other Taxation Social Security Within One Year | 863 857 | 1 043 175 | | | | | | |
Par Value Share | | 1 | | | | | | |
Prepayments Accrued Income Current Asset | 57 047 | | | | | | | |
Profit Loss For Period | 239 687 | 258 842 | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | | | | | | |
Social Security Costs | 1 473 167 | 1 735 528 | | | | | | |
Staff Costs | 19 999 425 | 22 944 755 | | | | | | |
Tangible Fixed Assets Additions | | 1 485 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 1 485 | | | | | | |
Tangible Fixed Assets Depreciation | | 82 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 82 | | | | | | |
Taxation Expense Credit | 12 417 | 59 958 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -59 958 | -69 893 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 60 104 | 66 244 | | | | | | |
Total Dividend Payment | 110 500 | 246 500 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 60 104 | 66 244 | | | | | | |
Trade Creditors Within One Year | | 16 366 | | | | | | |
Turnover Gross Operating Revenue | 33 106 339 | 33 859 798 | | | | | | |
U K Current Corporation Tax | -60 104 | -66 244 | | | | | | |
U K Current Corporation Tax On Income For Period | 60 104 | 66 244 | | | | | | |