Profit & Loss |
Date of Accounts |
2021-01-31 | 2022-01-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 5 807 979 | 3 135 637 |
Current Assets | 13 764 423 | 13 166 173 |
Debtors | 7 956 444 | 10 030 536 |
Net Assets Liabilities | 12 385 510 | 10 280 733 |
Other Debtors | 164 433 | 174 930 |
Property Plant Equipment | 2 559 262 | 2 588 174 |
|
Other Financial Data |
Audit Fees Expenses | 41 000 | 50 000 |
Other Non-audit Services Fees | 1 100 | |
Taxation Compliance Services Fees | 10 750 | 10 000 |
Total Fees To Auditors | 52 850 | 60 000 |
Version Production Software | | 2 |
Accrued Liabilities | 590 892 | 620 061 |
Accumulated Amortisation Not Including Impairment Intangible Assets | 1 080 576 | 1 181 647 |
Accumulated Depreciation Not Including Impairment Property Plant Equipment | 1 761 087 | 1 738 053 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | 79 625 |
Additions Other Than Through Business Combinations Intangible Assets | | 6 210 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 264 946 |
Administration Support Average Number Employees | 30 | 26 |
Administrative Expenses | 9 135 123 | 7 476 532 |
Amortisation Expense Intangible Assets | 269 623 | 101 071 |
Amounts Owed By Group Undertakings | 2 398 549 | 4 400 983 |
Amounts Owed To Group Undertakings | 1 205 401 | 1 436 779 |
Amounts Recoverable On Contracts | 927 400 | 1 013 504 |
Applicable Tax Rate | 19 | 19 |
Assumed Rate Increase Pensionable Salaries | 2 | 3 |
Assumed Rate Increase Pensions In Payment Deferred Pensions | 2 | 3 |
Assumed Rate Inflation- C P I | 3 | 4 |
Average Number Employees During Period | 190 | 183 |
Bank Borrowings | 4 851 405 | 4 292 530 |
Cash Cash Equivalents Held In Defined Benefit Plan Percentage | 1 | 1 |
Comprehensive Income Expense | -145 623 | 1 062 166 |
Corporation Tax Payable | 56 001 | |
Corporation Tax Recoverable | | 106 994 |
Creditors | 5 188 782 | 4 878 739 |
Current Tax For Period | 72 959 | 124 278 |
Decrease In Assets Defined Benefit Plan From Benefits Paid | 138 000 | 68 000 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | -130 729 | -86 001 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | -2 016 | -186 663 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | 5 026 | -44 017 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -477 | 312 305 |
Deficit Surplus In Defined Benefit Plan | 76 000 | 72 000 |
Depreciation Expense Property Plant Equipment | 395 941 | 236 034 |
Discount Rate Used Defined Benefit Plan | 1 | 2 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 259 068 |
Disposals Property Plant Equipment | | 259 068 |
Dividend Income | | 2 250 000 |
Dividends Paid | | 2 250 000 |
Equity Securities Held In Defined Benefit Plan Percentage | 21 | 27 |
Fair Value Assets Defined Benefit Plan | 808 000 | 735 000 |
Finance Lease Liabilities Present Value Total | 83 949 | 91 373 |
Fixed Assets | 10 688 037 | 8 094 027 |
Further Item Dividend Income Component Total Dividend Income | | 2 250 000 |
Further Item Gain Loss In Other Comprehensive Income Net Tax Component Total Other Comprehensive Income Net Tax | -22 321 | 2 000 |
Further Item Increase Decrease In Equity From Share Capital Changes Dividend Payments Component Total Increase Decrease In Equity From Share Capital Changes Dividend Payments | 129 000 | -4 000 |
Further Item Increase Decrease In Liabilities Defined Benefit Plan Component Total Change In Present Value Liabilities | 124 000 | 8 000 |
Further Item Tax Increase Decrease Component Adjusting Items | 22 230 | 760 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 548 842 | 362 318 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 385 173 | 56 195 |
Gain Loss On Disposals Property Plant Equipment | 820 | 192 |
Gain Loss On Remeasurement Defined Benefit Plans Net Tax In Other Comprehensive Income | -124 000 | 8 000 |
Impairment Loss Reversal | 158 796 | 385 227 |
Income Expense Recognised Directly In Equity | | -3 166 943 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -130 729 | -86 001 |
Increase Decrease In Finance Costs From Defined Benefit Plans | 7 000 | 1 000 |
Increase Decrease In Liabilities Defined Benefit Plan From Past Service Cost Gains Losses Arising From Settlements | 37 000 | |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Other Comprehensive Income | | 2 000 |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | | 81 625 |
Increase From Amortisation Charge For Year Intangible Assets | | 101 071 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 236 034 |
Increase In Assets Defined Benefit Plan From Interest Income | 26 000 | 8 000 |
Increase In Assets Defined Benefit Plan From Return On Assets Net Interest Income | 25 000 | 13 000 |
Increase In Liabilities Defined Benefit Plan From Interest Expense | 19 000 | 7 000 |
Intangible Assets | 311 400 | 216 539 |
Intangible Assets Gross Cost | 1 391 976 | 1 398 186 |
Interest Expense On Bank Loans Similar Borrowings | 155 665 | 105 088 |
Interest Income On Assets Defined Benefit Plan | 32 000 | |
Interest Income On Bank Deposits | 4 902 | 467 |
Interest Payable Similar Charges Finance Costs | 155 665 | 105 088 |
Investments | 7 817 375 | 2 640 266 |
Investments Fixed Assets | 7 817 375 | 5 289 314 |
Investments In Parent Entities | 2 528 061 | 2 640 266 |
Investments In Subsidiaries | 5 289 314 | 5 289 314 |
Liabilities Defined Benefit Plan Present Value | 732 000 | 663 000 |
Net Current Assets Liabilities | 6 689 406 | 6 701 435 |
Net Deferred Tax Liability Asset | 69 594 | 149 219 |
Number Shares Issued Fully Paid | | 173 950 |
Operating Profit Loss | -64 776 | 1 280 689 |
Other Assets Held In Defined Benefit Plan Percentage | 78 | 72 |
Other Assets Liabilities Related To Defined Benefit Plan Recognised In Balance Sheet | 76 000 | 72 000 |
Other Contributions By Owners Increase Decrease In Equity | | 1 723 323 |
Other Creditors | 382 320 | 286 789 |
Other Deferred Tax Expense Credit | -2 016 | -186 663 |
Other Departments Average Number Employees | 160 | 157 |
Other Interest Receivable Similar Income Finance Income | 36 902 | 467 |
Other Operating Income Format1 | 436 612 | 14 708 |
Other Taxation Social Security Payable | 761 743 | 580 142 |
Par Value Share | | 5 |
Payments Received On Account | 2 358 522 | 2 073 186 |
Pension Costs Defined Contribution Plan | 1 132 535 | 761 329 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 1 132 535 | 761 329 |
Percentage Class Share Held In Subsidiary | | 90 |
Prepayments Accrued Income | 1 005 282 | 1 038 501 |
Professional Consultancy Fees | 186 082 | |
Profit Loss | -128 302 | 1 056 166 |
Profit Loss On Ordinary Activities Before Tax | -183 539 | 1 176 068 |
Property Plant Equipment Gross Cost | 4 320 349 | 4 326 227 |
Provisions | 109 633 | 189 258 |
Provisions For Liabilities Balance Sheet Subtotal | 109 633 | 189 258 |
Social Security Costs | 1 553 734 | 1 007 042 |
Staff Costs Employee Benefits Expense | 16 528 979 | 10 477 445 |
Tax Expense Credit Applicable Tax Rate | -34 872 | 223 453 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | 91 996 | 24 935 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 33 477 | 112 482 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -55 237 | 119 902 |
Total Assets Less Current Liabilities | 17 377 443 | 14 795 462 |
Total Current Tax Expense Credit | -57 770 | 38 277 |
Total Deferred Tax Expense Credit | 2 533 | 81 625 |
Total Operating Lease Payments | 235 015 | 63 688 |
Trade Creditors Trade Payables | 1 329 707 | 823 140 |
Trade Debtors Trade Receivables | 3 460 780 | 3 295 624 |
Turnover Revenue | 26 301 976 | 19 942 290 |
Useful Life Property Plant Equipment Years | | 3 |
Wages Salaries | 14 157 612 | 8 709 074 |
Company Contributions To Money Purchase Plans Directors | 60 000 | 40 000 |
Director Remuneration | 997 342 | 700 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 4 | 4 |