Profit & Loss |
Date of Accounts |
2012-09-30 | 2013-09-30 | 2014-09-30 | 2015-09-30 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 286 530 | 372 287 | 451 513 | 58 284 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 354 492 | 44 984 | 62 405 | 109 322 | | | | | | | |
Cash Bank On Hand | | | | 109 322 | 655 | 97 669 | 200 897 | 42 526 | 77 856 | 6 218 | 12 187 |
Current Assets | 3 821 848 | 3 084 883 | 3 001 706 | 3 863 651 | 3 335 601 | 4 331 742 | 5 407 129 | 5 319 638 | 3 896 665 | 4 353 664 | 4 308 876 |
Debtors | 3 467 356 | 3 039 899 | 2 939 301 | 3 754 329 | 3 334 946 | 4 234 073 | 5 206 232 | 5 277 112 | 3 818 809 | 4 347 446 | 4 296 689 |
Intangible Fixed Assets | 1 | 1 | 1 | 1 | | | | | | | |
Other Debtors | | | | 670 440 | 856 253 | 954 318 | 967 110 | 1 656 929 | 732 505 | 1 548 896 | 643 398 |
Property Plant Equipment | | | | 125 580 | 44 611 | 26 321 | 17 610 | 10 341 | 13 073 | 9 122 | 15 340 |
Tangible Fixed Assets | 140 555 | 105 764 | 76 546 | 125 580 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 286 430 | 372 187 | 451 413 | 58 184 | | | | | | | |
Shareholder Funds | 286 530 | 372 287 | 451 513 | 58 284 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 15 000 | | | 10 000 | 12 000 | 12 000 | 12 000 |
Director Remuneration | | | | | 44 000 | | 68 000 | 72 000 | 100 000 | 110 000 | 113 650 |
Amount Specific Advance Or Credit Directors | | | | | | | | 173 126 | 1 000 | 213 822 | 668 828 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | 300 365 | 550 461 | 882 650 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | 128 239 | 335 639 | |
Accrued Liabilities | | | | 100 561 | 91 373 | | 41 391 | 23 000 | 200 564 | 337 207 | 502 389 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 148 471 | 116 762 | 138 358 | 144 519 | 151 788 | 158 550 | 164 501 | 169 614 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | -6 577 | | | -1 067 | | | |
Administrative Expenses | | | | 1 864 725 | 2 485 249 | 2 154 432 | 2 311 583 | 2 617 871 | 2 738 672 | 2 783 070 | 2 899 401 |
Amounts Owed To Group Undertakings | | | | 1 110 827 | | | | | | | |
Amounts Recoverable On Contracts | | | | 1 912 717 | 1 355 874 | 1 590 162 | 2 477 219 | 2 852 839 | 1 934 697 | 2 292 008 | 2 480 875 |
Applicable Tax Rate | | | | 20 | 20 | | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | 69 | 72 | 70 | 70 | 72 | 74 | 74 | 74 |
Bank Borrowings Overdrafts | | | | | 32 847 | | | | | | |
Bank Overdrafts | | | | | 32 847 | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | | 109 322 | -32 192 | | 200 897 | 42 526 | 77 856 | 6 218 | |
Comprehensive Income Expense | | | | -26 437 | -1 123 668 | 493 765 | -1 021 431 | 667 350 | 312 859 | -687 032 | 684 356 |
Cost Sales | | | | 9 000 028 | 7 684 666 | 7 388 741 | 10 079 379 | 11 202 196 | 9 605 338 | 5 220 434 | 6 201 418 |
Creditors | | | | 1 146 001 | 616 250 | 1 066 250 | 1 620 000 | 1 412 500 | 50 000 | 850 000 | 833 719 |
Creditors Due After One Year | 685 408 | 467 154 | 628 367 | 1 146 001 | | | | | | | |
Creditors Due Within One Year | 2 980 954 | 2 347 509 | 2 171 677 | 2 773 719 | | | | | | | |
Depreciation Amortisation Expense | | | | 62 140 | 61 003 | | 7 702 | 7 269 | 6 761 | 5 951 | 5 113 |
Depreciation Expense Property Plant Equipment | | | | 13 683 | 6 495 | 7 986 | 7 702 | 7 269 | 6 762 | 5 951 | 5 113 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 92 711 | 13 221 | 1 541 | | | | |
Disposals Property Plant Equipment | | | | | 125 892 | 17 515 | 2 550 | | | | |
Finance Lease Liabilities Present Value Total | | | | 35 174 | 27 595 | | | | | | |
Fixed Assets | 140 556 | 105 765 | 76 547 | 125 581 | 44 612 | 26 322 | 17 611 | 10 342 | 13 074 | 9 123 | 15 341 |
Further Item Interest Expense Component Total Interest Expense | | | | 121 718 | 228 567 | | 223 154 | 26 592 | 84 453 | 48 000 | 43 999 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 97 500 | 54 677 | | 46 013 | 45 992 | 14 232 | 14 232 | 124 073 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 386 320 | -256 931 | | 3 467 851 | 24 466 | -192 202 | 336 506 | -1 268 754 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -815 028 | 419 383 | | -3 586 070 | -70 880 | 1 458 304 | -314 815 | -163 065 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | 13 771 | | -259 | | | | |
Gain Loss On Disposals Property Plant Equipment | | | | | 13 771 | | -259 | | | | |
Gross Profit Loss | | | | 1 957 774 | 1 590 787 | 2 810 871 | 1 512 473 | 2 750 223 | 2 855 954 | 1 972 510 | 3 538 369 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 46 917 | -141 514 | | 103 228 | -158 371 | 35 330 | -71 638 | 5 969 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 61 002 | 34 817 | 7 702 | 7 269 | 6 762 | 5 951 | 5 113 |
Intangible Assets | | | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Intangible Assets Gross Cost | | | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Intangible Fixed Assets Cost Or Valuation | 1 | 1 | 1 | | | | | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | -12 773 | 7 336 | | | | | | |
Interest Paid Classified As Operating Activities | | | | -121 718 | -228 567 | | -223 154 | -26 592 | -84 453 | -48 000 | -43 999 |
Interest Payable Similar Charges Finance Costs | | | | 108 945 | 235 903 | 165 426 | 223 154 | 26 592 | 84 453 | 48 000 | 43 999 |
Issue Equity Instruments | | | | | 1 000 000 | | | | | | 500 000 |
Net Cash Flows From Used In Financing Activities | | | | -539 869 | -745 309 | | -1 235 000 | 787 098 | 1 539 626 | -590 069 | -759 650 |
Net Cash Flows From Used In Investing Activities | | | | 111 175 | -33 738 | | -750 | | 7 828 | 2 000 | 11 331 |
Net Cash Flows From Used In Operating Activities | | | | 381 777 | 920 561 | | 1 132 522 | -628 727 | -1 582 784 | 659 707 | 742 350 |
Net Cash Generated From Operations | | | | 272 832 | 684 658 | | 909 368 | -373 207 | -1 620 443 | 609 849 | 787 738 |
Net Current Assets Liabilities | 840 894 | 737 374 | 636 541 | 1 089 932 | 510 905 | 1 470 208 | 1 010 406 | 1 476 458 | 424 085 | 541 004 | 1 702 861 |
Nominal Value Shares Issued Specific Share Issue | | | | | 1 | | | | | | |
Number Shares Allotted | | 100 | 100 | 100 | | | | | | | |
Number Shares Issued But Not Fully Paid | | | | | 800 100 | 800 100 | 800 100 | 800 100 | 800 100 | 800 100 | 800 100 |
Number Shares Issued Specific Share Issue | | | | | 800 000 | | | | | | |
Operating Profit Loss | | | | 93 736 | -894 342 | 656 439 | -799 110 | 412 352 | 347 580 | -637 491 | 638 968 |
Other Creditors | | | | 429 632 | 616 250 | 1 066 250 | 1 364 978 | 1 434 428 | 764 466 | 331 427 | 310 345 |
Other Deferred Tax Expense Credit | | | | 11 228 | -6 577 | -2 752 | -833 | -1 067 | | | |
Other Operating Income Format1 | | | | 687 | 120 | | | 280 000 | 230 298 | 173 069 | |
Other Remaining Borrowings | | | | | 616 250 | | 1 620 000 | 1 412 500 | 185 000 | 189 891 | 252 000 |
Other Taxation Social Security Payable | | | | 46 456 | 126 702 | 373 878 | 297 973 | 336 862 | 659 195 | 985 907 | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | 49 869 | -45 268 | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 87 016 | 104 754 | | 115 665 | 176 837 | 61 454 | 110 866 | 117 552 |
Prepayments | | | | 27 927 | 36 456 | | 26 603 | 36 901 | 22 809 | 67 922 | 173 585 |
Proceeds From Borrowings Classified As Financing Activities | | | | -490 000 | -851 297 | | -1 235 000 | | | -850 000 | |
Proceeds From Issuing Shares | | | | | -1 000 000 | | | | | | -500 000 |
Proceeds From Sales Property Plant Equipment | | | | | -46 952 | | -750 | | | | |
Profit Loss | | | | -26 437 | -1 123 668 | 493 765 | -1 021 431 | 667 350 | 312 859 | -687 032 | 684 356 |
Profit Loss On Ordinary Activities Before Tax | | | | -15 209 | -1 130 245 | 491 013 | -1 022 264 | 385 760 | 264 793 | -685 491 | 594 969 |
Property Plant Equipment Gross Cost | | | | 274 051 | 161 373 | 164 679 | 162 129 | 162 129 | 171 623 | 173 623 | 184 954 |
Provisions | | | | 11 228 | 4 651 | | 1 067 | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | 11 228 | 4 651 | 1 899 | 1 067 | | | | |
Provisions For Liabilities Charges | 9 512 | 3 698 | | 11 228 | | | | | | | |
Purchase Property Plant Equipment | | | | -111 175 | -13 214 | | | | -9 494 | -2 000 | -11 331 |
Repayments Borrowings Classified As Financing Activities | | | | | -1 110 827 | | | -787 098 | -1 367 500 | -45 109 | -623 000 |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | | | | | | | |
Social Security Costs | | | | | 3 349 | | | | | | |
Staff Costs Employee Benefits Expense | | | | 1 240 453 | 1 762 391 | | 1 572 684 | 1 558 767 | 1 704 112 | 1 818 073 | 1 967 193 |
Tangible Fixed Assets Additions | | | 869 | 111 175 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 162 007 | 162 007 | 162 876 | 274 051 | | | | | | | |
Tangible Fixed Assets Depreciation | 21 452 | 56 243 | 86 330 | 148 471 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 34 791 | 30 087 | 62 141 | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | -3 042 | -226 049 | | -194 230 | 73 294 | 50 311 | -130 243 | 113 044 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -11 228 | 5 618 | | 1 012 | 971 | 856 | 360 | -2 052 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 7 809 | | 1 342 | 6 659 | 5 282 | 2 522 | 321 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 11 228 | -6 577 | -2 752 | -833 | -281 590 | -48 066 | 1 541 | -89 387 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 13 214 | 20 821 | | | 9 494 | 2 000 | 11 331 |
Total Assets Less Current Liabilities | 981 450 | 843 139 | 713 088 | 1 215 513 | 555 517 | 1 496 530 | 1 028 017 | 1 486 800 | 437 159 | 550 127 | 1 718 202 |
Total Borrowings | | | | | 267 895 | | | | | | |
Total Operating Lease Payments | | | | 47 276 | 54 032 | | 70 193 | 71 435 | 124 421 | 112 795 | 178 303 |
Trade Creditors Trade Payables | | | | 1 871 592 | 918 555 | 1 324 320 | 1 638 446 | 1 535 538 | 1 041 605 | 1 343 242 | 1 541 281 |
Trade Debtors Trade Receivables | | | | 1 143 245 | 1 122 819 | 1 689 593 | 1 735 300 | 565 086 | 1 080 415 | 224 798 | 988 524 |
Turnover Revenue | | | | 10 957 802 | 9 275 453 | 10 199 612 | 11 591 852 | 13 952 419 | 12 461 292 | 7 192 944 | 9 739 787 |
Wages Salaries | | | | 1 153 437 | 1 654 288 | | 1 457 019 | 1 381 930 | 1 642 658 | 1 707 207 | 1 849 641 |
Corporation Tax Payable | | | | | | | | 1 589 | 317 | | |
Current Tax For Period | | | | | | | | | 317 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | 282 112 | 46 794 | -1 858 | 89 387 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | 1 541 | |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | -1 666 | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 1 666 | | |
Recoverable Value-added Tax | | | | | | | | | | | 10 307 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | 80 924 | 56 132 | | 111 313 |
Total Current Tax Expense Credit | | | | | | | | -280 523 | -48 066 | | |