Profit & Loss |
Date of Accounts |
2015-08-31 | 2016-08-31 | 2017-08-31 | 2018-08-31 | 2019-08-31 | 2020-12-31 | 2021-12-31 | 2022-12-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 200 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 4 697 | 159 330 | 62 155 | 753 797 | 1 377 286 | 749 829 | 58 035 |
Current Assets | 200 | 136 395 | 555 530 | 776 303 | 2 096 521 | 4 619 283 | 4 762 311 | 4 847 308 |
Debtors | 200 | 131 698 | 396 200 | 714 148 | 1 254 626 | 1 742 897 | 4 012 482 | 4 789 273 |
Net Assets Liabilities | 200 | 15 752 | 42 437 | 22 514 | 2 272 | 1 230 077 | 641 292 | -164 555 |
Property Plant Equipment | | 8 113 | 7 420 | 12 202 | 24 173 | 79 888 | 209 660 | 153 296 |
Total Inventories | | | | | 88 098 | | | |
Other Debtors | | | | | 263 630 | 148 967 | 410 291 | 257 108 |
Net Assets Liabilities Including Pension Asset Liability | 200 | | | | | | | |
|
Capital & Reserves |
Shareholder Funds | 200 | | | | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | 600 | 2 033 | 3 466 | 4 899 | 6 332 | 101 896 | 224 603 |
Accumulated Depreciation Impairment Property Plant Equipment | | 2 356 | 5 367 | 9 043 | 18 956 | 42 077 | 106 496 | 176 839 |
Creditors | | 129 532 | 524 236 | 768 158 | 1 916 357 | 159 613 | 305 628 | 477 720 |
Fixed Assets | | 10 512 | 12 553 | 15 902 | 26 450 | 88 983 | 436 633 | 341 495 |
Increase From Amortisation Charge For Year Intangible Assets | | 600 | 1 433 | 1 433 | 1 433 | 1 433 | 95 564 | 122 707 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 2 356 | 3 011 | 3 676 | 9 913 | 23 121 | 64 419 | 70 343 |
Intangible Assets | | 2 399 | 5 133 | 3 700 | 2 267 | 9 084 | 226 962 | 188 188 |
Intangible Assets Gross Cost | | 2 999 | 7 166 | 7 166 | 7 166 | 15 416 | 328 858 | 412 791 |
Net Current Assets Liabilities | 200 | 6 863 | 31 294 | 8 145 | 180 164 | 104 281 | 543 099 | 392 |
Property Plant Equipment Gross Cost | | 10 469 | 12 787 | 21 245 | 43 129 | 121 965 | 316 156 | 330 135 |
Provisions For Liabilities Balance Sheet Subtotal | | 1 623 | 1 410 | 1 533 | 204 342 | 18 651 | 32 812 | 28 722 |
Total Additions Including From Business Combinations Intangible Assets | | 2 999 | 4 167 | | | 8 250 | 313 442 | 83 933 |
Total Additions Including From Business Combinations Property Plant Equipment | | 10 469 | 2 318 | 8 458 | 21 884 | 78 836 | 194 191 | 13 979 |
Total Assets Less Current Liabilities | 200 | 17 375 | 43 847 | 24 047 | 206 614 | 193 263 | 979 732 | 341 887 |
Audit Fees Expenses | | | | | | 12 000 | 15 000 | 30 000 |
Amount Specific Advance Or Credit Directors | | | | | 74 546 | 177 228 | 312 910 | 110 379 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 74 546 | 102 682 | 283 382 | 5 006 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | 147 700 | 207 537 |
Company Contributions To Money Purchase Plans Directors | | | | | | 71 522 | 54 000 | 56 815 |
Director Remuneration | | | | | | 63 333 | 94 095 | 221 495 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | 3 | 3 | 3 |
Accrued Liabilities Deferred Income | | 20 076 | 4 001 | 6 500 | 14 659 | 20 000 | 30 000 | 35 000 |
Additional Provisions Increase From New Provisions Recognised | | 1 623 | | | | | | -4 090 |
Average Number Employees During Period | | 32 | 64 | 85 | 88 | 95 | 137 | 131 |
Bank Borrowings Overdrafts | | 4 711 | 9 998 | 8 555 | | | | |
Bank Overdrafts | | | 9 998 | 8 555 | | | | |
Called Up Share Capital Not Paid | 200 | 200 | 200 | 1 600 | 1 600 | | | |
Corporation Tax Payable | | 19 193 | 115 838 | 340 637 | 480 566 | 423 256 | 613 790 | 424 272 |
Deferred Tax Liabilities | | 1 623 | 1 410 | 1 533 | 4 342 | 15 179 | 32 812 | 28 722 |
Dividends Paid | | | | 933 539 | | 738 838 | 1 016 653 | 601 596 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 113 392 | 125 525 | 203 333 | 215 117 |
Investments Fixed Assets | | | | | 10 | 11 | 11 | 11 |
Investments In Group Undertakings | | | | | 10 | 11 | 11 | 11 |
Other Creditors | | | | | 10 | 43 991 | 254 114 | 342 999 |
Other Taxation Social Security Payable | | 26 502 | 36 216 | 61 493 | 103 672 | 184 745 | 150 439 | 326 883 |
Prepayments | | | | | 690 | 25 494 | 2 036 179 | 1 490 939 |
Prepayments Accrued Income | | 131 498 | | | | | | 969 916 |
Profit Loss | | | | 912 216 | | 1 070 207 | 427 868 | -204 251 |
Provisions | | 1 623 | 1 410 | 1 533 | 204 342 | 18 651 | 32 812 | 28 722 |
Trade Creditors Trade Payables | | | 66 699 | 121 583 | 1 317 450 | 159 613 | 130 628 | 319 175 |
Trade Debtors Trade Receivables | | | 396 000 | 712 548 | 476 795 | 723 200 | 642 737 | 1 401 448 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | 3 472 | 17 633 | |
Administrative Expenses | | | | | | 6 015 617 | 5 790 637 | 6 650 261 |
Amortisation Expense Intangible Assets | | | | | | 1 433 | 834 | 37 500 |
Amounts Owed By Group Undertakings | | | | | | 144 725 | 117 426 | 264 527 |
Applicable Tax Rate | | | | | | 19 | 19 | 19 |
Comprehensive Income Expense | | | | | | 1 070 207 | 427 868 | -204 251 |
Corporation Tax Recoverable | | | | | 97 824 | 192 034 | 104 252 | 35 873 |
Cost Sales | | | | | | 12 030 393 | 11 625 779 | 11 026 152 |
Current Tax For Period | | | | | | 254 347 | 93 308 | 8 068 |
Depreciation Expense Property Plant Equipment | | | | | | 23 121 | 64 419 | 70 343 |
Further Item Interest Expense Component Total Interest Expense | | | | | | 1 600 | 7 108 | 43 602 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | -371 838 | -52 240 | 23 959 |
Gain Loss Before Tax On Sale Discontinued Operations | | | | | | | | 2 128 000 |
Gain Loss On Disposals Property Plant Equipment | | | | | | 49 920 | | |
Gross Profit Loss | | | | | | 6 915 143 | 6 756 151 | 4 308 402 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | 15 835 | |
Interest Expense On Bank Overdrafts | | | | | | | | 317 |
Interest Expense On Loan Capital | | | | | | | | 24 034 |
Interest Payable Similar Charges Finance Costs | | | | | | 1 600 | 7 108 | 67 953 |
Net Assets Liabilities Subsidiaries | | | | | | 20 775 | 22 136 | |
Number Shares Issued Fully Paid | | | | | | | 32 | 32 |
Operating Profit Loss | | | | | | 1 321 284 | 1 020 549 | -2 289 109 |
Other Deferred Tax Expense Credit | | | | | | 10 837 | 17 633 | -4 090 |
Other Interest Receivable Similar Income Finance Income | | | | | | 15 707 | 48 764 | 28 789 |
Other Operating Income Format1 | | | | | | 421 758 | 55 035 | 52 750 |
Other Remaining Borrowings | | | | | | | 35 000 | 26 091 |
Par Value Share | | | | | | | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 114 796 | 103 524 | 84 112 |
Percentage Class Share Held In Subsidiary | | | | | | | 100 | |
Profit Loss On Ordinary Activities Before Tax | | | | | | 1 335 391 | 508 969 | -200 273 |
Profit Loss Subsidiaries | | | | | | -16 534 | -1 361 | |
Provisions Used | | | | | | 200 000 | 3 472 | |
Recoverable Value-added Tax | | | | | 113 091 | | | |
Restructuring Costs | | | | | | | 553 236 | |
Social Security Costs | | | | | | 329 747 | 345 701 | 388 731 |
Staff Costs Employee Benefits Expense | | | | | | 4 125 412 | 4 607 217 | 4 532 338 |
Tax Expense Credit Applicable Tax Rate | | | | | | 253 724 | 96 704 | -38 052 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | -797 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 11 460 | 14 237 | 35 934 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 265 184 | 81 101 | 3 978 |
Total Current Tax Expense Credit | | | | | | 254 347 | 63 468 | 8 068 |
Total Operating Lease Payments | | | | | | 199 958 | 240 731 | 245 652 |
Turnover Revenue | | | | | | 18 945 536 | 18 381 930 | 15 334 554 |
Wages Salaries | | | | | | 3 680 869 | 4 157 992 | 4 059 495 |
Called Up Share Capital Not Paid Not Expressed As Current Asset | 200 | | | | | | | |
Profit Loss For Period | -4 618 | | | | | | | |