Profit & Loss |
Date of Accounts |
2014-11-30 | 2015-11-30 | 2016-11-30 | 2017-11-30 | 2018-11-30 | 2019-11-30 | 2020-11-30 | 2021-11-30 | 2022-11-30 |
Currency |
| | | | | | | | |
Net Worth | -19 411 | 84 620 | 241 651 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 141 132 | 1 253 533 | 1 861 779 | 2 168 099 | 2 208 515 | 3 449 762 | 4 440 849 |
Current Assets | 1 337 527 | 1 690 118 | 2 063 549 | 2 487 377 | 3 705 538 | 3 917 825 | 3 413 439 | 6 159 953 | 6 622 412 |
Debtors | 899 704 | 868 810 | 922 417 | 1 233 844 | 1 843 759 | 1 749 726 | 1 204 924 | 2 710 191 | 2 181 563 |
Net Assets Liabilities | | | 241 651 | 420 339 | 599 793 | 773 482 | 772 221 | 850 279 | 1 108 701 |
Other Debtors | | | 241 864 | 331 546 | 514 732 | 1 118 475 | 420 696 | 719 241 | 780 840 |
Property Plant Equipment | | | 80 856 | 79 673 | 71 788 | 153 375 | 132 356 | 121 152 | 93 023 |
Cash Bank In Hand | 437 823 | 821 308 | 1 141 132 | | | | | | |
Intangible Fixed Assets | | 12 231 | 48 071 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | -19 411 | 84 620 | | | | | | | |
Tangible Fixed Assets | 8 209 | 81 997 | 80 856 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | -19 511 | 84 520 | 241 551 | | | | | | |
Shareholder Funds | -19 411 | 84 620 | 241 651 | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | | 2 245 853 | 3 075 665 |
Accumulated Amortisation Impairment Intangible Assets | | | 7 449 | 22 277 | 42 159 | 63 464 | 78 594 | 89 259 | 95 003 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 49 131 | 70 998 | 92 296 | 121 951 | 164 253 | 199 880 | 231 169 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 3 160 |
Administrative Expenses | | | 1 023 682 | 1 362 250 | 1 548 701 | 2 024 753 | 1 326 517 | 1 494 907 | 2 398 994 |
Amortisation Impairment Expense Intangible Assets | | | | | | | | 10 665 | 5 744 |
Average Number Employees During Period | | | | | | 10 | 10 | 9 | 12 |
Cash Cash Equivalents Cash Flow Value | | | | | | | 2 208 515 | 3 449 762 | 4 440 849 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | | -93 748 |
Cash Receipts From Sales Interests In Associates | | | | | | | | 167 149 | |
Corporation Tax Payable | | | 44 744 | 72 523 | 82 246 | 44 792 | 2 296 | 62 315 | 216 599 |
Corporation Tax Recoverable | | | 4 953 | 4 953 | | | 8 223 | 3 434 | 28 206 |
Cost Sales | | | 6 802 118 | 8 795 880 | 11 414 861 | 12 742 914 | 6 538 096 | 10 683 718 | 16 191 023 |
Creditors | | | 1 941 319 | 2 233 926 | 3 225 836 | 3 316 554 | 2 793 415 | 5 421 949 | 5 598 555 |
Current Tax For Period | | | | | | | | 62 315 | 220 878 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | 4 647 | -6 442 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | 35 627 | 31 289 |
Dividends Paid | | | 43 000 | 115 939 | 154 333 | 255 000 | 82 823 | 177 359 | 494 500 |
Dividends Paid Classified As Financing Activities | | | | | | | | -177 359 | -494 500 |
Dividends Paid On Shares | | | | | 43 061 | 21 756 | | | |
Dividends Paid On Shares Interim | | | | | | | | 177 359 | 494 500 |
Fixed Assets | 8 209 | 94 228 | 128 927 | 177 214 | 129 849 | 190 131 | 169 671 | 134 396 | 100 523 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | -8 632 | 5 299 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 297 929 | 228 740 | 159 740 | 90 740 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | 48 913 | 227 355 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -2 568 515 | -22 322 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | 1 342 907 | -459 652 |
Gross Profit Loss | | | 1 291 855 | 1 738 850 | 1 972 008 | 2 546 402 | 1 425 871 | 1 822 095 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -2 899 | -99 998 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | -1 241 247 | -991 087 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | 8 632 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 14 828 | 19 882 | 21 305 | 15 130 | 10 665 | 5 744 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 21 867 | 21 298 | 29 655 | 42 302 | 35 627 | 31 289 |
Intangible Assets | | | 48 071 | 42 943 | 43 061 | 21 756 | 19 956 | 13 244 | 7 500 |
Intangible Assets Gross Cost | | | 55 520 | 65 220 | 85 220 | 85 220 | 98 550 | 102 503 | |
Interest Income On Bank Deposits | | | | | | | | 583 | 9 396 |
Interest Payable Similar Charges Finance Costs | | | | 22 | | | 253 | | |
Interest Received Classified As Investing Activities | | | | | | | | -583 | -9 396 |
Investments Fixed Assets | | | | 54 598 | 15 000 | 15 000 | 17 359 | | |
Net Cash Generated From Operations | | | | | | | | -1 599 088 | -1 485 601 |
Net Current Assets Liabilities | -27 620 | -9 608 | 122 230 | 253 451 | 479 702 | 601 271 | 620 024 | 738 004 | 1 023 857 |
Net Finance Income Costs | | | | | | | | 583 | 9 396 |
Number Shares Issued Fully Paid | | | | 100 | 100 | | | | |
Operating Profit Loss | | | 268 173 | 376 600 | 423 307 | 521 649 | 110 267 | 327 188 | |
Other Creditors | | | 1 263 415 | 1 271 063 | 1 701 624 | 1 837 426 | 2 166 873 | 533 881 | 294 948 |
Other Interest Receivable Similar Income Finance Income | | | 210 | 1 436 | 11 754 | 28 804 | 14 456 | 583 | 9 396 |
Other Investments Other Than Loans | | | | | | 15 000 | 17 359 | | |
Other Operating Income Format1 | | | | | | | 10 913 | | |
Other Taxation Social Security Payable | | | 12 060 | 25 394 | 21 100 | 33 560 | 94 245 | 28 462 | 26 733 |
Par Value Share | | 1 | 1 | 1 | 1 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 60 984 | 67 032 |
Prepayments Accrued Income | | | | | | | | 24 107 | 19 994 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | | | | | | -17 359 | |
Profit Loss | | | 200 031 | 294 627 | 333 787 | 428 689 | 81 562 | 255 417 | 752 922 |
Profit Loss On Ordinary Activities Before Tax | | | 268 383 | 378 014 | 435 061 | 550 453 | 124 470 | 327 771 | 975 990 |
Property Plant Equipment Gross Cost | | | 129 987 | 150 671 | 164 084 | 275 326 | 296 609 | 321 032 | 324 192 |
Provisions For Liabilities Balance Sheet Subtotal | | | 9 506 | 10 326 | 9 758 | 17 920 | 17 474 | 22 121 | |
Purchase Intangible Assets | | | | | | | | -3 953 | |
Purchase Property Plant Equipment | | | | | | | | -24 423 | -3 160 |
Staff Costs Employee Benefits Expense | | | | | | | | 704 361 | 1 008 272 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | 22 121 | 15 679 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 62 276 | 185 438 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 8 872 | 30 141 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 68 352 | 83 387 | 101 274 | 121 764 | 42 908 | 72 354 | 223 068 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 20 684 | 13 413 | 111 242 | 21 283 | 24 423 | |
Total Assets Less Current Liabilities | -19 411 | 84 620 | 251 157 | 430 665 | 609 551 | 791 402 | 789 695 | 872 400 | 1 124 380 |
Total Current Tax Expense Credit | | | | | | | | 67 707 | 229 510 |
Trade Creditors Trade Payables | | | 621 100 | 864 946 | 1 420 866 | 1 400 776 | 530 001 | 2 551 438 | 1 984 610 |
Trade Debtors Trade Receivables | | | 675 600 | 897 345 | 1 329 027 | 631 251 | 776 005 | 1 987 516 | 1 352 523 |
Turnover Revenue | | | 8 093 973 | 10 534 730 | 13 386 869 | 15 289 316 | 7 963 967 | 12 505 813 | |
Wages Salaries | | | | | | | | 577 110 | 841 631 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | 30 000 | 35 840 |
Director Remuneration | | | | | | | | 45 200 | 298 000 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | 75 200 | 333 840 |
Creditors Due Within One Year | 1 365 147 | 1 699 726 | 1 941 319 | | | | | | |
Intangible Fixed Assets Additions | | 15 070 | 40 450 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 2 839 | 7 449 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 2 839 | 4 610 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 15 070 | 55 520 | | | | | | |
Number Shares Allotted | | 100 | 100 | | | | | | |
Provisions For Liabilities Charges | | | 9 506 | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | | | | | | |
Tangible Fixed Assets Additions | | 77 926 | 23 219 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 32 488 | 106 768 | 129 987 | | | | | | |
Tangible Fixed Assets Depreciation | 24 279 | 24 771 | 49 131 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 3 837 | 24 360 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 3 345 | | | | | | | |
Tangible Fixed Assets Disposals | | 3 646 | | | | | | | |