Profit & Loss |
Date of Accounts |
2011-07-31 | 2012-07-31 | 2013-07-31 | 2014-07-31 | 2015-07-31 | 2016-07-31 | 2017-07-31 | 2018-07-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 2 581 | 1 291 | 23 445 | 40 158 | 113 567 | 294 420 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 851 164 | 1 535 725 | 1 339 323 | 2 655 510 | 1 484 358 | 3 247 778 | 1 869 972 |
Current Assets | 804 724 | 708 101 | 735 657 | 1 057 963 | 1 423 547 | 1 777 147 | 2 614 312 | 2 467 264 | 5 631 818 | 7 008 943 | 11 420 049 | 14 928 679 |
Debtors | 297 071 | 221 813 | 353 261 | 625 953 | 724 761 | 925 983 | 1 078 587 | 1 127 941 | 2 976 308 | 5 524 585 | 8 172 271 | 13 058 707 |
Net Assets Liabilities | | | | | | | | | | | 3 309 320 | 7 491 548 |
Other Debtors | | | | | | 54 485 | 24 091 | 6 249 | | 838 014 | 4 249 554 | 4 315 209 |
Property Plant Equipment | | | | | | 19 011 | 8 422 | 119 069 | 74 081 | 845 010 | 12 942 000 | 19 059 005 |
Cash Bank In Hand | 507 653 | 486 288 | 382 396 | 432 010 | 698 786 | 851 164 | | | | | | |
Intangible Fixed Assets | 17 442 | 17 450 | 10 178 | 6 544 | 2 849 | 211 | | | | | | |
Tangible Fixed Assets | 29 699 | 34 585 | 37 249 | 27 324 | 30 991 | 19 011 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 2 581 | 1 291 | | | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 1 | 1 | 1 | 1 | | | | | | |
Profit Loss Account Reserve | 2 580 | 1 290 | 23 444 | 40 157 | 113 566 | 294 419 | | | | | | |
Shareholder Funds | 2 581 | 1 291 | 23 445 | 40 158 | 113 567 | 294 420 | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | | | | | 3 162 102 | 5 886 332 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 45 379 | 46 941 | 46 941 | 12 230 | | | 61 590 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 58 839 | 73 022 | 114 603 | 131 377 | 235 331 | 728 789 | 2 296 364 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | | | | 120 000 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | | 7 684 580 |
Administrative Expenses | | | | | | | | | | | 5 644 160 | 12 031 489 |
Average Number Employees During Period | | | | | | | 19 | 21 | 24 | 24 | 22 | 30 |
Bank Borrowings | | | | | | | | | | | 4 750 000 | 4 232 690 |
Bank Borrowings Overdrafts | | | | | | | | | | | 439 262 | 1 116 250 |
Cash Cash Equivalents | | | | | | | | | | 1 484 358 | 3 247 778 | 1 881 535 |
Comprehensive Income Expense | | | | | | | | | | | 1 930 480 | 4 266 543 |
Corporation Tax Recoverable | | | | | | | | | | 125 547 | 26 400 | 166 748 |
Cost Sales | | | | | | | | | | | 249 359 | 347 462 |
Deferred Income | | | | | | | | | | | 2 196 047 | 3 872 032 |
Dividend Declared Payable | | | | | | | | | | | 18 439 | |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -120 000 | -120 000 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | | | | | | | -101 561 | -138 439 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | 792 645 | 873 192 | 1 362 443 |
Fixed Assets | 47 141 | 52 035 | 47 427 | 33 868 | 33 840 | 19 222 | 8 422 | 119 070 | 184 155 | 1 088 425 | 13 311 541 | 19 487 056 |
Further Item Creditors Component Total Creditors | | | | | | | | | | | | 1 957 697 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | | -140 348 |
Government Grant Income | | | | | | | | | | | 113 200 | 339 599 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | 105 222 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | | -140 348 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 1 562 | | 12 230 | | | 61 590 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 14 183 | 41 581 | 24 430 | 103 954 | | 1 567 575 |
Intangible Assets | | | | | | 211 | 1 | 1 | 110 074 | 243 415 | 369 541 | 427 951 |
Intangible Assets Gross Cost | | | | | | 45 590 | 46 941 | 46 942 | 122 304 | 255 645 | 369 541 | 489 541 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | | 131 201 | 136 485 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | -248 440 | -628 424 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 103 271 | 650 597 |
Investments Fixed Assets | | | | | | | | | | | | 100 |
Investments In Subsidiaries | | | | | | | | | | | | 100 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 48 621 | 43 222 |
Percentage Class Share Held In Subsidiary | | | | | | | | | | | | 100 |
Prepayments Accrued Income | | | | | | | | | | 587 138 | 415 245 | 1 667 868 |
Profit Loss | | | | | | | | | | | 1 930 480 | 4 302 228 |
Property Plant Equipment Gross Cost | | | | | | 77 850 | 81 444 | 233 672 | 205 458 | 1 080 341 | 13 670 789 | 21 355 369 |
Social Security Costs | | | | | | | | | | | 103 913 | 152 162 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 1 275 587 | 1 557 896 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | | | | -21 640 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | -823 060 | -813 666 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 4 820 | -7 681 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | | | | 37 370 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | | -140 348 |
Total Borrowings | | | | | | | | | | | 439 262 | 1 116 250 |
Trade Creditors Trade Payables | | | | | | 1 195 196 | 1 626 910 | 1 126 779 | 2 422 458 | 1 503 839 | 3 704 538 | 1 158 732 |
Trade Debtors Trade Receivables | | | | | | 741 968 | 959 966 | 1 027 162 | 1 644 906 | 1 221 398 | 2 081 929 | 1 155 944 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | | | | | | | -62 106 |
Turnover Revenue | | | | | | | | | | | 7 814 070 | 16 816 144 |
Unwinding Discount On Provisions Expense | | | | | | | | | | | -145 169 | 22 173 |
Wages Salaries | | | | | | | | | | | 1 123 053 | 1 362 512 |
Accrued Liabilities | | | | | | 500 | 500 | 1 500 | 1 500 | 900 998 | | |
Corporation Tax Payable | | | | | | 68 395 | 195 732 | 100 541 | 89 483 | | | |
Creditors | | | | | | 1 501 949 | 2 098 544 | 1 538 174 | 4 571 974 | 6 866 018 | | |
Creditors Due Within One Year | | 758 845 | 759 639 | 1 051 673 | 1 343 820 | 1 501 949 | | | | | | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | 46 941 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 7 656 | | | |
Disposals Intangible Assets | | | | | | | | | 46 942 | | | |
Disposals Property Plant Equipment | | | | | | | | | 38 280 | | | |
Intangible Fixed Assets Additions | | 7 280 | | 4 545 | 4 484 | 211 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 11 628 | 18 900 | 26 172 | 34 351 | 42 530 | 45 379 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 7 272 | 7 272 | 8 179 | 8 179 | 2 849 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 29 070 | 36 350 | 36 350 | 40 895 | 45 379 | 45 590 | | | | | | |
Net Current Assets Liabilities | -41 676 | -50 744 | -23 982 | 6 290 | 79 727 | 275 198 | 515 768 | 929 090 | 1 059 844 | 142 925 | | |
Number Shares Allotted | | | 1 | 1 | 1 | 1 | | | | | | |
Par Value Share | | | 1 | 1 | 1 | 1 | | | | | | |
Share Capital Allotted Called Up Paid | | 1 | 1 | 1 | 1 | 1 | | | | | | |
Tangible Fixed Assets Additions | | 4 886 | 8 652 | 1 445 | 17 411 | 3 589 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 41 867 | 46 753 | 55 405 | 56 850 | 74 261 | 77 850 | | | | | | |
Tangible Fixed Assets Depreciation | 12 168 | 12 168 | 18 156 | 29 526 | 43 270 | 58 839 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 5 988 | 11 370 | 13 744 | 15 569 | | | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | 1 351 | | 122 304 | 133 341 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 3 594 | 152 228 | 10 066 | 874 883 | | |
Total Assets Less Current Liabilities | 5 465 | 1 291 | 23 445 | 40 158 | 113 567 | 294 420 | 524 190 | 1 048 160 | 1 243 999 | 1 231 350 | | |
Other Creditors | | | | | | | | | | 1 296 002 | | |
Creditors Due After One Year Total Noncurrent Liabilities | 2 884 | 0 | | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 846 400 | 758 845 | | | | | | | | | | |