Profit & Loss |
Date of Accounts |
2015-09-30 | 2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 |
Currency |
| | | | |
Net Worth | 20 | 174 993 | | | |
|
Balance Sheet |
Cash Bank In Hand | 20 | 171 | | | |
Cash Bank On Hand | | 171 | 508 548 | 129 992 | 647 817 |
Current Assets | 20 | 2 647 804 | 4 451 388 | 4 766 869 | 6 294 627 |
Debtors | | 2 647 633 | 3 942 840 | 4 636 877 | 5 646 810 |
Net Assets Liabilities | | 174 993 | -46 476 | -211 494 | 140 207 |
Net Assets Liabilities Including Pension Asset Liability | 20 | 174 993 | | | |
Other Debtors | | 1 726 561 | 111 837 | 91 191 | 68 656 |
Property Plant Equipment | | 206 171 | 316 766 | 227 517 | 296 611 |
Tangible Fixed Assets | | 206 171 | | | |
|
Capital & Reserves |
Called Up Share Capital | 20 | 20 | | | |
Profit Loss Account Reserve | | 174 973 | | | |
Shareholder Funds | 20 | 174 993 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 14 000 | 14 000 |
Fees For Non-audit Services | | | | 2 330 | 6 000 |
Company Contributions To Money Purchase Plans Directors | | | | 9 363 | 12 987 |
Director Remuneration | | | | 606 589 | 560 087 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 25 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | 50 090 | 116 995 | 127 170 | 207 276 |
Administrative Expenses | | | | 5 258 521 | 5 484 088 |
Amortisation Expense Intangible Assets | | | | | 25 000 |
Average Number Employees During Period | | 57 | 66 | 76 | 79 |
Bank Borrowings | | 116 024 | | | |
Bank Borrowings Overdrafts | | 365 905 | | | |
Bank Overdrafts | | 249 881 | | | |
Capital Commitments | | | | | 138 750 |
Cash Cash Equivalents Cash Flow Value | | | | 129 992 | 647 817 |
Comprehensive Income Expense | | | | -165 018 | 351 701 |
Corporation Tax Payable | | | | | 100 000 |
Corporation Tax Recoverable | | | | 48 302 | 21 863 |
Cost Sales | | | | 5 387 494 | 7 395 856 |
Creditors | | 12 891 | 2 256 892 | 2 250 000 | 2 550 831 |
Creditors Due After One Year | | 12 891 | | | |
Creditors Due Within One Year | | 2 652 817 | | | |
Current Tax For Period | | | | | 100 000 |
Depreciation Amortisation Expense | | | | 73 978 | 105 106 |
Depreciation Expense Property Plant Equipment | | | | 73 977 | 80 106 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 63 802 | |
Disposals Property Plant Equipment | | | | 117 735 | |
Finance Lease Liabilities Present Value Total | | 12 891 | 6 892 | | |
Fixed Assets | | | | 227 517 | 296 611 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 724 085 | 23 625 | 12 835 | 220 122 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 425 593 | 640 151 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -665 227 | -1 036 372 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | -42 783 | |
Gain Loss On Disposals Property Plant Equipment | | | | -42 783 | |
Gross Profit Loss | | | | 5 343 128 | 6 103 481 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -48 302 | 19 427 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -378 556 | 517 825 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 25 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 66 905 | 73 977 | 80 106 |
Intangible Assets Gross Cost | | | | | 25 000 |
Interest Expense | | | | 22 728 | 22 867 |
Interest Expense On Bank Loans Similar Borrowings | | | | 44 525 | 45 334 |
Interest Expense On Loan Capital | | | | 225 001 | 225 000 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 1 129 | 1 129 |
Interest Payable Similar Charges Finance Costs | | | | 293 383 | 294 330 |
Interest Received Classified As Operating Activities | | | | -43 758 | -133 650 |
Net Cash Flows From Used In Financing Activities | | | | 14 852 | -505 000 |
Net Cash Flows From Used In Investing Activities | | | | -16 247 | 40 550 |
Net Cash Flows From Used In Operating Activities | | | | 379 951 | -53 375 |
Net Cash Generated From Operations | | | | 38 266 | -328 278 |
Net Current Assets Liabilities | 20 | -5 013 | 1 924 261 | 1 841 600 | 2 425 038 |
Net Interest Received Paid Classified As Investing Activities | | | | -43 758 | -133 650 |
Number Shares Allotted | 2 000 | 2 000 | | | |
Number Shares Issued Fully Paid | | | | | 52 632 |
Operating Profit Loss | | | | 84 607 | 619 393 |
Other Creditors | | 1 509 703 | 2 250 000 | 2 250 000 | 2 811 986 |
Other Current Tax Expense | | | | | 7 012 |
Other Interest Receivable Similar Income Finance Income | | | | 43 758 | 133 650 |
Other Remaining Borrowings | | | | 2 250 000 | 2 550 831 |
Other Taxation Social Security Payable | | 437 454 | 359 607 | 72 856 | 88 348 |
Par Value Share | 0 | 0 | | | 0 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -12 892 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 27 828 | 45 246 |
Prepayments Accrued Income | | | | 2 411 718 | 2 616 433 |
Proceeds From Borrowings Classified As Financing Activities | | | | | -505 000 |
Proceeds From Sales Property Plant Equipment | | | | -11 150 | |
Profit Loss | | | | -165 018 | 351 701 |
Profit Loss On Ordinary Activities Before Tax | | | | -165 018 | 458 713 |
Property Plant Equipment Gross Cost | | 256 261 | 433 761 | 354 687 | 503 887 |
Provisions | | | | 30 611 | 30 611 |
Provisions For Liabilities Balance Sheet Subtotal | | 13 274 | 30 611 | 30 611 | 30 611 |
Provisions For Liabilities Charges | | 13 274 | | | |
Purchase Intangible Assets | | | | | -25 000 |
Purchase Property Plant Equipment | | | | -38 661 | -149 200 |
Repayments Borrowings Classified As Financing Activities | | | | -21 451 | |
Secured Debts | | 384 748 | | | |
Share Capital Allotted Called Up Paid | 20 | 20 | | | |
Social Security Costs | | | | 72 695 | 267 497 |
Staff Costs Employee Benefits Expense | | | | 2 877 839 | 2 856 142 |
Tangible Fixed Assets Additions | | 256 261 | | | |
Tangible Fixed Assets Cost Or Valuation | | 256 261 | | | |
Tangible Fixed Assets Depreciation | | 50 090 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 50 090 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 107 012 |
Total Additions Including From Business Combinations Intangible Assets | | | | | 25 000 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 177 500 | 38 661 | 149 200 |
Total Assets Less Current Liabilities | 20 | 201 158 | 2 241 027 | 2 069 117 | 2 721 649 |
Total Borrowings | | 384 748 | 12 892 | | |
Trade Creditors Trade Payables | | 333 803 | 298 143 | 506 671 | 153 961 |
Trade Debtors Trade Receivables | | 921 072 | 1 537 596 | 1 767 701 | 2 666 042 |
Turnover Revenue | | | | 10 730 622 | 13 499 337 |
Value-added Tax Payable | | | | 310 347 | 483 601 |
Wages Salaries | | | | 2 777 316 | 2 543 399 |