Profit & Loss |
Date of Accounts |
2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 3 338 215 | 1 989 382 | 1 842 950 | 1 874 905 | 2 250 371 |
Current Assets | 8 468 689 | 6 687 018 | 6 751 880 | 7 771 622 | 6 631 859 |
Debtors | 5 120 474 | 4 687 636 | 4 898 930 | 5 886 717 | 4 371 488 |
Net Assets Liabilities | 3 357 421 | 1 727 196 | 5 076 916 | -2 658 484 | -2 293 991 |
Other Debtors | 173 945 | 42 144 | 47 090 | 37 433 | 58 389 |
Total Inventories | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 |
Property Plant Equipment | | | | | 2 531 152 |
|
Other Financial Data |
Audit Fees Expenses | 14 820 | 17 100 | 17 147 | 18 013 | 19 800 |
Accrued Liabilities Deferred Income | 254 207 | 263 165 | 352 705 | 1 143 059 | 1 800 084 |
Administration Support Average Number Employees | 3 | 2 | 3 | | |
Administrative Expenses | 6 945 503 | 6 017 880 | 5 843 885 | 7 112 901 | 7 288 397 |
Amounts Owed By Group Undertakings Participating Interests | 3 865 825 | 3 153 973 | 2 945 635 | | |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 465 | 464 | 452 | 449 | 442 |
Comprehensive Income Expense | 338 688 | -630 225 | 410 403 | -7 735 400 | 364 493 |
Corporation Tax Payable | 43 879 | | 833 759 | 8 568 593 | 7 247 642 |
Cost Sales | 9 694 377 | 10 883 979 | 9 767 318 | 10 887 397 | 10 128 123 |
Creditors | 5 111 268 | 4 959 822 | 833 759 | 8 568 593 | 7 247 642 |
Current Tax For Period | 43 879 | -43 071 | | | 161 269 |
Deferred Tax Asset Debtors | | 104 914 | 3 234 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -104 914 | 101 680 | | |
Deferred Tax Liabilities | | -104 914 | -3 234 | | |
Dividends Paid | | 1 000 000 | 400 000 | | |
Further Item Interest Expense Component Total Interest Expense | 24 337 | 162 | 23 074 | 1 629 412 | 179 413 |
Gross Profit Loss | 7 339 901 | 5 226 984 | 6 278 507 | 7 104 379 | 8 100 239 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -1 516 | -808 | | 6 105 422 | |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Profit Or Loss | | -104 914 | 101 680 | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 162 | | | |
Interest Payable Similar Charges Finance Costs | 24 337 | 162 | 23 074 | 1 629 412 | 179 413 |
Net Current Assets Liabilities | 3 357 421 | 1 727 196 | 5 910 675 | 5 910 109 | 2 539 907 |
Nominal Value Allotted Share Capital | 1 000 | 1 000 | 1 000 | | |
Number Shares Issued Fully Paid | | 1 000 | 36 526 | 1 000 | 1 000 |
Operating Profit Loss | 394 398 | -790 896 | 522 942 | -8 522 | 811 842 |
Other Creditors | 4 187 197 | 4 255 340 | 51 012 | 138 515 | 53 488 |
Other Interest Receivable Similar Income Finance Income | 8 990 | 12 040 | 12 215 | 11 190 | 10 741 |
Other Operating Income Format1 | | | 88 320 | | |
Other Taxation Social Security Payable | 256 276 | 255 036 | 265 693 | 265 131 | 360 459 |
Par Value Share | | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 848 747 | 249 180 | 250 300 | 270 479 | 258 458 |
Prepayments Accrued Income | 342 436 | 132 864 | 127 340 | 290 688 | 199 824 |
Profit Loss | 336 688 | -630 225 | 410 403 | -7 735 400 | 364 493 |
Profit Loss On Ordinary Activities Before Tax | 379 051 | -779 018 | 512 083 | -1 626 744 | 643 170 |
Raw Materials Consumables | 10 000 | 10 000 | 10 000 | | |
Research Development Average Number Employees | 462 | 493 | 450 | | |
Revenue From Rendering Services | | 16 110 963 | 16 045 825 | | |
Revenue From Sale Goods | 17 034 278 | 16 110 963 | | | |
Social Security Costs | 891 699 | 1 011 244 | 950 214 | 1 090 530 | 1 081 847 |
Staff Costs Employee Benefits Expense | 12 302 562 | 13 027 807 | 11 920 120 | 13 232 667 | 12 755 820 |
Tax Decrease From Utilisation Tax Losses | | | 97 296 | 1 321 | 1 914 |
Tax Expense Credit Applicable Tax Rate | 73 915 | -148 013 | 97 296 | -309 081 | 122 202 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | -30 036 | 104 942 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 42 363 | -148 793 | 101 680 | 6 108 656 | 278 677 |
Total Current Tax Expense Credit | 42 363 | -43 879 | | 6 105 422 | 161 269 |
Total Operating Lease Payments | 50 544 | 35 671 | 1 360 000 | 1 997 872 | 1 997 872 |
Trade Creditors Trade Payables | 369 709 | 186 281 | 171 795 | 314 808 | 216 652 |
Trade Debtors Trade Receivables | 227 911 | 498 252 | 299 233 | 693 014 | 1 607 590 |
Turnover Revenue | 17 034 278 | 16 110 963 | 16 045 825 | 17 991 776 | 18 228 362 |
Wages Salaries | 10 562 116 | 11 767 383 | 10 719 606 | 11 871 658 | 11 415 515 |
Amount Specific Advance Or Credit Directors | 461 607 | 513 646 | 525 861 | 537 051 | 547 792 |
Amount Specific Advance Or Credit Made In Period Directors | | 52 039 | 12 215 | 11 190 | 10 741 |
Company Contributions To Money Purchase Plans Directors | 6 258 | 6 318 | 1 587 | | |
Director Remuneration | 208 589 | 210 589 | 74 786 | | 550 000 |
Director Remuneration Benefits Including Payments To Third Parties | 214 847 | 216 907 | 76 372 | | |
Number Directors Accruing Benefits Under Defined Benefit Scheme | 2 | 2 | 2 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 1 516 451 |
Amounts Owed By Directors | | | 525 861 | 537 051 | 547 792 |
Amounts Owed By Group Undertakings | | | 2 945 579 | 3 065 909 | 464 778 |
Amounts Owed By Other Related Parties Other Than Directors | | | 708 750 | 1 012 613 | 1 230 237 |
Corporation Tax Recoverable | | | 241 843 | 250 009 | 262 878 |
Depreciation Expense Property Plant Equipment | | | | | 167 089 |
Dividends Paid On Shares Interim | | | 400 000 | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | 3 954 985 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 167 089 |
Other Deferred Tax Expense Credit | | | 101 680 | 3 234 | 117 408 |
Property Plant Equipment Gross Cost | | | | | 4 047 603 |
Provisions | | | | | 117 408 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 117 408 |
Raw Materials | | | 10 000 | 10 000 | 10 000 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 6 019 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 310 402 | 34 962 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 92 618 |
Total Assets Less Current Liabilities | | | 5 910 675 | 5 910 109 | 5 071 059 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | 1 349 362 |