Profit & Loss |
Date of Accounts |
2011-01-31 | 2012-01-31 | 2013-01-31 | 2013-10-31 | 2014-10-31 | 2015-10-31 | 2016-10-31 | 2017-10-31 | 2020-04-28 | 2021-04-30 | 2022-04-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 6 482 129 | 7 003 351 | 7 472 665 | 7 917 256 | 8 304 410 | 8 315 850 | 7 900 130 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | | | 1 070 620 | 3 176 924 | 2 601 491 |
Current Assets | 1 355 636 | 3 351 882 | 9 363 565 | 8 819 143 | 9 449 975 | 9 033 645 | 9 752 861 | 10 612 062 | 5 264 497 | 20 393 736 | 23 416 279 |
Debtors | 818 664 | 1 948 671 | 7 740 877 | 8 330 661 | 8 816 057 | 8 535 776 | 9 732 131 | | 4 193 877 | 17 216 812 | 20 814 788 |
Net Assets Liabilities | | | | | | | 7 900 130 | 7 427 773 | | 12 414 243 | 10 362 326 |
Other Debtors | | | | | | | | | 434 742 | 13 896 | 13 832 |
Property Plant Equipment | | | | | | | | | 118 | 21 731 | 40 051 |
Cash Bank In Hand | 536 972 | 1 403 211 | 1 622 688 | 488 482 | 633 918 | 497 869 | 20 730 | | | | |
Intangible Fixed Assets | 3 599 865 | 3 399 872 | 3 199 879 | 2 999 886 | 2 799 893 | 2 599 900 | 2 399 907 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 6 482 129 | 7 003 351 | 7 472 665 | 7 917 256 | 8 304 410 | 8 315 850 | 7 900 130 | | | | |
Tangible Fixed Assets | 72 | 62 | 520 052 | 520 042 | 520 032 | 520 992 | 830 794 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 250 | 250 | 250 | 250 | 250 | 250 | 250 | | | | |
Profit Loss Account Reserve | 4 942 129 | 5 463 351 | 5 932 665 | 6 377 256 | 6 764 410 | 6 775 850 | 6 360 130 | | | | |
Shareholder Funds | 6 482 129 | 7 003 351 | 7 472 665 | 7 917 256 | 8 304 410 | 8 315 850 | 7 900 130 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 22 000 | 35 088 | 15 572 |
Accrued Liabilities Deferred Income | | | | | | | | | 257 482 | 1 791 631 | 928 544 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | 3 940 000 | 3 940 347 | 4 058 598 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | | 1 190 | 3 067 | 9 766 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | | 6 939 | 795 990 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | 23 490 | 25 019 |
Administrative Expenses | | | | | | | | | 2 018 506 | 6 870 666 | 4 789 095 |
Amortisation Expense Intangible Assets | | | | | | | | | | 347 | 118 251 |
Amortisation Impairment Expense Intangible Assets | | | | | | | | | | 347 | 118 251 |
Amounts Owed By Group Undertakings | | | | | | | | | 1 344 060 | 9 616 653 | 10 328 450 |
Amounts Owed To Group Undertakings | | | | | | | | | 2 661 134 | 9 778 254 | 15 093 559 |
Average Number Employees During Period | | | | | | | | | 4 | 40 | 64 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 1 070 620 | 3 176 924 | 2 601 491 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | | | | | | | 36 503 | |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | | | 283 890 | |
Cash Receipts From Sales Interests In Associates | | | | | | | | | | 283 890 | |
Corporation Tax Payable | | | | | | | | | 130 390 | 415 151 | 595 326 |
Cost Sales | | | | | | | | | 1 341 058 | 4 422 538 | 8 472 678 |
Creditors | | | | | | | 5 083 432 | 6 214 838 | 5 820 724 | 14 561 228 | 20 218 747 |
Current Tax For Period | | | | | | | | | | 284 761 | 266 563 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | 113 000 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 253 | 1 877 | 6 699 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | 253 | 1 877 | 6 699 |
Dividend Income From Group Undertakings | | | | | | | | | | 1 542 767 | |
Dividends Paid | | | | | | | | | | | 5 000 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -5 000 000 |
Dividends Paid On Shares Final | | | | | | | | | | | 5 000 000 |
Dividends Received Classified As Investing Activities | | | | | | | | | | -1 542 767 | |
Fixed Assets | 10 256 314 | 10 056 311 | 10 376 308 | 3 519 928 | 3 319 925 | 3 120 892 | 3 230 701 | 3 030 549 | 7 965 118 | 6 581 735 | 7 277 794 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | | | | | -40 000 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | -3 785 | -3 488 | 27 187 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | 114 710 | 168 231 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | -1 450 138 | -10 073 723 | -5 477 344 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | 2 259 212 | 13 022 935 | 3 597 976 |
Gross Profit Loss | | | | | | | | | 3 431 239 | 11 219 058 | 8 083 620 |
Impairment Loss Reversal On Investments | | | | | | | | | | 608 890 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | -63 280 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | -2 106 304 | 575 433 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | 130 390 | | -23 108 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | | 347 | 118 251 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | | 1 877 | 6 699 |
Intangible Assets | | | | | | | | | | 38 501 | 716 240 |
Intangible Assets Gross Cost | | | | | | | | | 3 940 000 | 3 978 848 | 4 774 838 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | | 4 535 | | |
Interest Paid Classified As Operating Activities | | | | | | | | | | -2 156 | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 12 900 | 2 156 | |
Interest Received Classified As Investing Activities | | | | | | | | | -4 535 | | |
Investments | | | | | | | | | 1 480 000 | 6 521 503 | |
Investments Fixed Assets | | 6 656 377 | 6 656 377 | | | | | | 7 965 000 | 6 521 503 | 6 521 503 |
Investments In Subsidiaries | | | | | | | | | 6 485 000 | 6 521 503 | 6 521 503 |
Key Management Personnel Compensation Total | | | | | | | | | 276 034 | 449 075 | |
Loans From Other Related Parties Other Than Directors | | | | | | | | | 1 617 980 | | |
Net Cash Flows From Used In Operating Activities | | | | | | | | | -551 012 | -1 409 248 | |
Net Cash Generated From Operations | | | | | | | | | -563 912 | -1 411 404 | -5 308 856 |
Net Current Assets Liabilities | -3 774 185 | -3 052 960 | 3 752 734 | 4 397 328 | 4 984 485 | 5 194 958 | 4 669 429 | 4 397 224 | -556 227 | 5 832 508 | 3 197 532 |
Net Finance Income Costs | | | | | | | | | 4 535 | 1 542 767 | |
Net Interest Paid Received Classified As Operating Activities | | | | | | | | | -12 900 | -2 156 | |
Operating Profit Loss | | | | | | | | | 1 372 733 | 4 358 392 | 3 304 538 |
Other Creditors | | | | | | | | | 466 236 | 21 634 | 6 543 |
Other Interest Expense | | | | | | | | | 12 900 | 2 156 | |
Other Interest Income | | | | | | | | | 4 535 | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 4 535 | 1 542 767 | |
Other Operating Income Format1 | | | | | | | | | | 10 000 | 10 013 |
Other Remaining Borrowings | | | | | | | | | 1 617 980 | | |
Other Taxation Social Security Payable | | | | | | | | | 554 889 | 1 996 593 | 2 263 369 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 4 015 | 22 045 | 27 458 |
Percentage Class Share Held In Subsidiary | | | | | | | | | | 100 | 100 |
Prepayments Accrued Income | | | | | | | | | 27 129 | 50 081 | 151 518 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | | | | | | | | -1 155 000 | |
Profit Loss | | | | | | | | | 1 233 978 | 5 005 352 | 2 948 083 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 1 364 368 | 5 290 113 | 3 304 538 |
Property Plant Equipment Gross Cost | | | | | | | | | 1 308 | 24 798 | 49 817 |
Purchase Intangible Assets | | | | | | | | | | -38 848 | -795 990 |
Purchase Property Plant Equipment | | | | | | | | | | -23 490 | -25 019 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | -500 000 | -1 617 980 | |
Social Security Costs | | | | | | | | | 51 311 | 174 498 | 168 622 |
Staff Costs Employee Benefits Expense | | | | | | | | | 1 068 289 | 3 423 514 | 2 070 707 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | 113 000 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 259 230 | 1 005 121 | 627 862 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | -268 183 | -545 147 | -249 822 |
Tax Increase Decrease From Effect Dividends From Companies | | | | | | | | | | -293 126 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 12 738 | 121 401 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 130 390 | 284 761 | 356 455 |
Total Assets Less Current Liabilities | 6 482 129 | 7 003 351 | 7 472 664 | 7 917 256 | 8 304 410 | 8 315 850 | 7 900 130 | 7 427 773 | 7 408 891 | 12 414 243 | 10 475 326 |
Total Borrowings | | | | | | | | | 1 617 980 | | |
Total Current Tax Expense Credit | | | | | | | | | 130 390 | 284 761 | 243 455 |
Trade Creditors Trade Payables | | | | | | | | | 132 613 | 557 965 | 1 331 406 |
Trade Debtors Trade Receivables | | | | | | | | | 2 387 946 | 7 536 182 | 10 320 988 |
Turnover Revenue | | | | | | | | | 4 772 297 | 15 641 596 | 16 556 298 |
Wages Salaries | | | | | | | | | 1 012 963 | 3 226 971 | 1 874 627 |
Director Remuneration | | | | | | | | | 276 034 | 315 395 | |
Creditors Due Within One Year Total Current Liabilities | 5 129 821 | 6 404 842 | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 399 985 | 599 978 | 799 971 | 999 964 | 1 199 957 | 1 399 950 | 1 599 943 | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 199 993 | 199 993 | 199 993 | 199 993 | 199 993 | 199 993 | | | | |
Intangible Fixed Assets Cost Or Valuation | 3 999 850 | 3 999 850 | 3 999 850 | 3 999 850 | 3 999 850 | 3 999 850 | 3 999 850 | | | | |
Share Premium Account | 1 539 750 | 1 539 750 | 1 539 750 | 1 539 750 | 1 539 750 | 1 539 750 | 1 539 750 | | | | |
Tangible Fixed Assets Cost Or Valuation | 100 | 100 | 520 100 | 520 100 | 520 100 | 521 308 | 831 308 | | | | |
Tangible Fixed Assets Depreciation | 28 | 38 | 48 | 58 | 68 | 316 | 514 | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 10 | | | | | | | | | |
Total Investments Fixed Assets | 6 656 377 | 6 656 377 | | | | | | | | | |
Creditors Due Within One Year | | 6 404 842 | 5 610 831 | 4 421 815 | 4 465 490 | 3 838 687 | 5 083 432 | | | | |
Number Shares Allotted | | | 250 | | 250 | 250 | 250 | | | | |
Par Value Share | | | 1 | | 1 | 1 | 1 | | | | |
Share Capital Allotted Called Up Paid | | 250 | 250 | 250 | 250 | 250 | 250 | | | | |
Tangible Fixed Assets Additions | | | 520 000 | | | 1 208 | 310 000 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 10 | 10 | 10 | 248 | 198 | | | | |