Profit & Loss |
Date of Accounts |
2010-11-30 | 2011-11-30 | 2012-11-30 | 2013-11-30 | 2014-11-30 | 2015-11-30 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 50 002 | 50 002 | 50 002 | 50 002 | 50 002 | 50 002 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | 16 022 | 47 221 | 28 311 |
Current Assets | 2 | 2 | 2 | 2 | 2 | 2 | 16 022 | 942 342 | 3 030 644 |
Debtors | | | | | | | 6 859 760 | 895 121 | 3 002 333 |
Net Assets Liabilities | | | | | | | 1 038 444 | 3 100 | -3 099 965 |
Other Debtors | | | | | | | 202 | 492 | 8 188 |
Cash Bank In Hand | 2 | 2 | 2 | 2 | 2 | 2 | | | |
Net Assets Liabilities Including Pension Asset Liability | 50 002 | 50 002 | 50 002 | 50 002 | 50 002 | 50 002 | | | |
|
Capital & Reserves |
Called Up Share Capital | 50 | 50 | 50 | 50 | 50 | 50 | | | |
Shareholder Funds | 50 002 | 50 002 | 50 002 | 50 002 | 50 002 | 50 002 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 53 583 | 55 500 | 69 850 |
Accrued Liabilities Deferred Income | | | | | | | 3 609 080 | 4 446 448 | 6 338 118 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 183 568 | 431 058 | 3 217 871 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 238 654 | 246 070 | 249 060 |
Acquired Through Business Combinations Property Plant Equipment | | | | | | | | | 30 083 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | 44 357 530 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 3 769 | 21 459 |
Administrative Expenses | | | | | | | 6 582 549 | 8 137 628 | 10 130 463 |
Amortisation Expense Intangible Assets | | | | | | | 183 568 | 247 490 | 2 786 813 |
Amortisation Impairment Expense Intangible Assets | | | | | | | 183 568 | 247 490 | 2 786 813 |
Amounts Owed By Group Undertakings | | | | | | | | 2 626 549 | 3 002 333 |
Amounts Owed To Group Undertakings | | | | | | | 1 463 682 | 4 873 851 | 45 438 265 |
Average Number Employees During Period | | | | | | | 226 | 285 | 381 |
Balances Amounts Owed To Related Parties | | | | | | | 942 | | 1 314 |
Bank Borrowings | | | | | | | 868 268 | | |
Bank Borrowings Overdrafts | | | | | | | 868 268 | | |
Cash Cash Equivalents | | | | | | | 6 071 321 | 4 945 338 | 5 090 939 |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | | | | | | 3 053 309 | 501 849 | 39 635 365 |
Cash Payments To Acquire Equity Or Debt Instruments Other Entities Classified As Investing Activities | | | | | | | | 501 849 | 630 823 |
Comprehensive Income Expense | | | | | | | 3 725 048 | 4 563 872 | 838 397 |
Corporation Tax Payable | | | | | | | 899 132 | 889 374 | 699 798 |
Cost Sales | | | | | | | 13 986 247 | 16 956 587 | 24 680 339 |
Creditors | | | | | | | 1 619 618 | 8 001 224 | 50 412 165 |
Current Tax For Period | | | | | | | 1 013 638 | 959 903 | 1 368 774 |
Deferred Tax Asset Debtors | | | | | | | 192 449 | 58 246 | 82 528 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | 16 583 | | -7 489 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 54 497 | 126 639 | 118 940 |
Depreciation Amortisation Impairment Expense | | | | | | | | 247 490 | 2 786 813 |
Depreciation Expense Property Plant Equipment | | | | | | | 127 628 | 147 826 | 162 557 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | 127 628 | 147 826 | |
Dividends Received Classified As Investing Activities | | | | | | | 36 | | |
Fixed Assets | 50 232 | 50 232 | 50 232 | 50 232 | 50 232 | 50 232 | 2 838 741 | 2 455 630 | 44 140 314 |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 960 | 9 741 |
Further Item Creditors Component Total Creditors | | | | | | | | | 4 973 900 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | | | | -7 489 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | -911 | 13 792 | 424 509 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 759 500 | 1 044 356 | 937 071 |
Future Minimum Sublease Payments Expected To Be Received Under Non-cancellable Subleases | | | | | | | | 7 426 | 52 817 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | | | | | | | -201 | -13 055 |
Gain Loss Due To Foreign Exchange Differences Net Tax In Other Comprehensive Income | | | | | | | 19 695 | -201 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | -332 736 | -20 462 | 584 148 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | 522 298 | 1 997 334 | -788 056 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -40 131 | -6 815 298 | -5 311 591 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 153 | | -9 121 |
Gross Profit Loss | | | | | | | 11 394 826 | 13 927 474 | 17 987 122 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | 1 044 797 | 1 545 874 |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | | | | | | | 1 881 | 19 084 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | 2 678 618 | -1 125 983 | 145 601 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | | | | | -27 184 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | 15 195 | 2 323 | -104 847 |
Increase Decrease Through Other Changes Intangible Assets | | | | | | | | -141 812 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 247 490 | 2 786 813 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 7 416 | 2 990 |
Intangible Assets | | | | | | | 2 529 076 | 2 139 774 | 43 710 491 |
Intangible Assets Gross Cost | | | | | | | 2 712 644 | 2 570 832 | 46 928 362 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | 1 373 | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 34 923 | 21 973 | 8 159 |
Interest Expense On Deferred Consideration | | | | | | | 21 931 | 21 973 | 60 111 |
Interest Paid Classified As Financing Activities | | | | | | | 59 193 | 20 731 | 109 629 |
Interest Paid Classified As Operating Activities | | | | | | | 604 715 | 1 044 797 | |
Interest Paid To Group Undertakings | | | | | | | | 73 988 | 2 744 334 |
Interest Payable Similar Charges Finance Costs | | | | | | | 59 193 | 117 934 | 2 814 710 |
Interest Received Classified As Investing Activities | | | | | | | | 8 732 | -292 |
Investment Income Net Amounts Written Off Back To Investments | | | | | | | 36 | 8 732 | |
Investments Fixed Assets | | 50 232 | 50 232 | 50 232 | 50 232 | 50 232 | 4 756 899 | 4 615 088 | 55 366 842 |
Investments In Subsidiaries | | | | | | | 4 756 899 | 4 615 088 | 55 366 842 |
Issue Equity Instruments | | | | | | | | 28 720 | |
Net Cash Flows From Used In Financing Activities | | | | | | | 809 075 | -847 077 | 36 383 862 |
Net Cash Flows From Used In Investing Activities | | | | | | | -3 214 887 | -646 213 | -36 643 433 |
Net Cash Flows From Used In Operating Activities | | | | | | | 5 084 430 | 367 307 | 405 172 |
Net Cash Generated From Operations | | | | | | | 5 689 145 | 1 412 104 | 1 951 046 |
Net Cash Inflow Outflow From Change In Borrowings Classified As Financing Activities | | | | | | | 868 268 | -855 068 | |
Net Current Assets Liabilities | -230 | -230 | -230 | -230 | -230 | -230 | -2 098 837 | -4 611 988 | -8 054 642 |
Net Finance Income Costs | | | | | | | | 8 732 | 292 |
Operating Profit Loss | | | | | | | 4 857 991 | 6 082 443 | 7 901 413 |
Other Comprehensive Income Expense Net Tax | | | | | | | 3 705 353 | 4 564 073 | 851 452 |
Other Creditors | | | | | | | 675 511 | 715 952 | 101 391 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | | | | | 751 350 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 3 613 |
Other Disposals Property Plant Equipment | | | | | | | | | 12 165 |
Other Interest Expense | | | | | | | 966 | | 2 106 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 36 | 8 732 | 292 |
Other Operating Income Format1 | | | | | | | 45 714 | 45 107 | 44 754 |
Other Remaining Operating Expense | | | | | | | | 674 341 | |
Other Taxation Social Security Payable | | | | | | | 103 917 | 411 657 | 415 639 |
Pension Costs Defined Contribution Plan | | | | | | | 421 575 | 558 837 | 858 373 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 558 837 | 858 373 |
Percentage Class Share Held In Subsidiary | | | | | | | | 100 | 100 |
Prepayments Accrued Income | | | | | | | 1 109 519 | 2 318 656 | 5 364 354 |
Proceeds From Issuing Shares | | | | | | | | 28 722 | |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | | | | | | | | | 3 875 963 |
Proceeds From Sales Property Plant Equipment | | | | | | | 833 | | 569 |
Profit Loss | | | | | | | 974 732 | -1 064 064 | -3 103 065 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 4 798 834 | 5 725 751 | 2 300 182 |
Property Plant Equipment Gross Cost | | | | | | | 246 070 | 246 070 | 267 529 |
Purchase Property Plant Equipment | | | | | | | 162 447 | 153 096 | 252 931 |
Social Security Costs | | | | | | | 1 272 056 | 1 558 876 | 2 117 256 |
Staff Costs Employee Benefits Expense | | | | | | | 13 648 097 | 17 488 878 | 22 936 113 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | 82 528 |
Tax Decrease From Utilisation Tax Losses | | | | | | | -21 369 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | 911 778 | 1 087 893 | 437 035 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | -292 787 | 113 285 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | 1 880 | -3 611 | -6 730 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 134 431 | 272 393 | 583 216 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | | | | | -10 141 | 81 798 | 15 402 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 1 093 481 | 1 161 678 | 1 448 730 |
Total Assets Less Current Liabilities | 50 002 | 50 002 | 50 002 | 50 002 | 50 002 | 50 002 | 2 658 062 | 3 100 | 47 312 200 |
Total Borrowings | | | | | | | 868 268 | | |
Total Consideration Transferred Including Settlement Pre-existing Relationship | | | | | | | | | 50 751 754 |
Total Current Tax Expense Credit | | | | | | | 1 028 833 | 962 226 | 1 263 927 |
Total Deferred Tax Expense Credit | | | | | | | | 126 639 | 111 451 |
Total Operating Lease Payments | | | | | | | 1 003 047 | 862 040 | 1 034 692 |
Trade Creditors Trade Payables | | | | | | | 580 981 | 25 608 | 203 972 |
Trade Debtors Trade Receivables | | | | | | | 5 376 606 | 8 470 488 | 11 580 045 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | -20 321 |
Turnover Revenue | | | | | | | 16 597 295 | 19 461 574 | 28 622 040 |
Wages Salaries | | | | | | | 11 954 466 | 15 371 165 | 19 960 484 |
Director Remuneration | | | | | | | 336 880 | 101 328 | |
Creditors Due Within One Year Total Current Liabilities | 232 | 232 | | | | | | | |
Share Premium Account | 49 952 | 49 952 | 49 952 | 49 952 | 49 952 | 49 952 | | | |
Total Investments Fixed Assets | 50 232 | 50 232 | | | | | | | |
Creditors Due Within One Year | | 232 | 232 | 232 | 232 | 232 | | | |
Number Shares Allotted | | | | | | 50 | | | |
Par Value Share | | | | | | 1 | | | |
Secured Debts | | | | | 232 | 232 | | | |
Share Capital Allotted Called Up Paid | | | | | 50 | 50 | | | |