Profit & Loss |
Date of Accounts |
2011-10-31 | 2012-10-31 | 2013-10-31 | 2014-10-31 | 2015-10-31 | 2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-10-31 |
Currency |
| | | | | | | | | |
Net Worth | 290 363 | 512 403 | 501 892 | 2 024 897 | 4 091 487 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 4 657 893 | 5 432 651 | 6 940 693 | 4 324 002 | 3 983 909 |
Current Assets | 1 119 701 | 1 102 181 | 1 269 355 | 4 084 507 | 6 075 768 | 8 860 017 | 18 362 877 | 23 294 774 | 25 526 468 | 30 745 071 |
Debtors | 376 912 | 407 704 | 495 545 | 2 175 190 | 3 724 309 | 4 202 124 | 12 930 226 | 16 354 081 | 21 202 466 | 26 761 162 |
Net Assets Liabilities | | | | | | 5 243 466 | 7 716 923 | 11 564 850 | 12 902 605 | 14 517 419 |
Other Debtors | | | | | | 1 594 990 | 632 085 | 2 142 821 | 4 951 779 | 2 684 103 |
Property Plant Equipment | | | | | | 308 933 | 325 215 | 299 027 | 383 970 | 399 960 |
Cash Bank In Hand | 737 809 | 694 477 | 773 810 | 1 909 317 | 2 351 459 | | | | | |
Intangible Fixed Assets | 21 000 | 18 000 | 15 000 | 12 000 | 9 000 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | | 512 403 | 501 892 | 2 024 897 | 4 091 487 | | | | | |
Tangible Fixed Assets | 18 390 | 14 287 | 88 935 | 97 457 | 30 605 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 99 | 99 | 104 | 104 | 104 | | | | | |
Profit Loss Account Reserve | 290 264 | 512 304 | 421 793 | 1 944 798 | 4 011 388 | | | | | |
Shareholder Funds | 290 363 | 512 403 | 501 892 | 2 024 897 | 4 091 487 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 24 000 | 24 850 | 31 075 | 40 000 |
Other Non-audit Services Fees | | | | | | 24 735 | 28 900 | 33 410 | | |
Other Taxation Advisory Services Fees | | | | | | 615 | 8 250 | 10 470 | | |
Taxation Compliance Services Fees | | | | | | 6 645 | 11 900 | 21 280 | | |
Accrued Liabilities Deferred Income | | | | | | 948 728 | 1 748 536 | 1 782 313 | 2 338 785 | 3 068 017 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 30 000 | 30 000 | 51 500 | 73 000 | 94 500 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 200 820 | 280 043 | 357 371 | 472 644 | 577 674 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | 62 500 | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 95 505 | 51 140 | 200 216 | 121 020 |
Administrative Expenses | | | | | | 3 612 592 | 6 812 857 | 2 152 481 | 3 463 300 | 4 370 251 |
Amortisation Expense Intangible Assets | | | | | | 3 000 | | 21 500 | 21 500 | 21 500 |
Amortisation Impairment Expense Intangible Assets | | | | | | 3 000 | | 21 500 | 21 500 | 21 500 |
Average Number Employees During Period | | | | | | 13 | 13 | 16 | 16 | 16 |
Capital Reduction Decrease In Equity | | | | | | 1 500 | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | 4 657 893 | 5 432 651 | 6 940 693 | 4 324 002 | 3 983 909 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | | | | | 1 | | |
Corporation Tax Payable | | | | | | 253 712 | 1 955 250 | 2 657 383 | 2 402 143 | 1 560 455 |
Corporation Tax Recoverable | | | | | | | 186 737 | 186 737 | 186 737 | 797 568 |
Cost Sales | | | | | | 5 336 934 | 8 879 107 | 7 256 257 | 8 691 701 | 13 768 483 |
Creditors | | | | | | 22 211 | 2 953 792 | 3 222 841 | 1 835 422 | 2 698 991 |
Current Tax For Period | | | | | | 660 710 | 2 025 873 | 1 051 145 | 1 382 150 | 1 181 654 |
Deferred Tax Asset Debtors | | | | | | | 299 859 | 342 832 | 468 893 | 79 593 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | 37 698 | -35 080 | -112 534 | 93 433 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | -8 332 | -320 758 | -43 270 | -126 061 | 389 300 |
Depreciation Expense Property Plant Equipment | | | | | | 97 028 | 79 223 | 77 328 | 115 273 | 105 030 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | 97 028 | 79 223 | 77 328 | 115 273 | 105 030 |
Dividends Paid | | | | | | 90 000 | 3 319 149 | | 3 881 818 | 3 319 160 |
Dividends Paid Classified As Financing Activities | | | | | | -90 000 | -3 319 149 | | -3 881 818 | -3 319 160 |
Dividends Paid On Shares Final | | | | | | 90 000 | 3 319 149 | | | |
Dividends Paid On Shares Interim | | | | | | | | | 3 881 818 | 3 319 160 |
Finance Lease Liabilities Present Value Total | | | | | | 22 211 | 53 542 | 35 091 | 15 172 | 15 031 |
Finance Lease Payments Owing Minimum Gross | | | | | | 28 002 | 96 523 | 52 254 | 34 522 | 15 031 |
Fixed Assets | 39 390 | 67 287 | 259 862 | 109 457 | 39 605 | 353 933 | 432 715 | 385 028 | 448 471 | 442 961 |
Further Item Creditors Component Total Creditors | | | | | | | 2 900 250 | 3 187 750 | 1 820 250 | 2 698 991 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | | -1 072 217 | 1 474 554 | 1 462 493 | -1 156 048 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | 18 435 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 149 091 | 99 394 | 189 697 | 140 000 | 28 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -1 402 | -52 067 | 15 001 | -30 427 | -33 001 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -5 359 025 | -378 418 | -1 230 354 | -4 459 458 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 1 506 629 | 9 313 723 | 1 906 328 | 3 259 831 | 6 493 213 |
Government Grant Income | | | | | | | | 41 978 | | |
Gross Profit Loss | | | | | | 5 996 620 | 14 301 640 | 6 918 232 | 9 943 899 | 10 928 573 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -500 709 | -300 297 | -1 638 000 | -2 665 963 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 1 254 091 | -774 758 | -1 508 042 | 2 616 691 | 340 093 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -10 690 | -49 012 | -1 210 | 31 790 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 21 500 | 21 500 | 21 500 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 79 223 | 77 328 | 115 273 | 105 030 |
Intangible Assets | | | | | | 45 000 | 107 500 | 86 000 | 64 500 | 43 000 |
Intangible Assets Gross Cost | | | | | | 75 000 | 137 500 | 137 500 | 137 500 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 2 527 | 1 425 | 345 | 4 327 | 21 604 |
Interest Income On Bank Deposits | | | | | | 16 | | | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | 16 | | | | |
Interest Payable Similar Charges Finance Costs | | | | | | 2 527 | 1 425 | 345 | 4 327 | 21 604 |
Interest Received Classified As Investing Activities | | | | | | -16 | | | | |
Investments Fixed Assets | | 35 000 | 155 927 | | | | | 1 | 1 | 1 |
Investments In Subsidiaries | | | | | | | | 1 | 1 | 1 |
Issue Equity Instruments | | | | | | 89 260 | | | | |
Net Cash Flows From Used In Financing Activities | | | | | | 5 433 | 3 250 628 | 44 269 | 3 899 550 | 3 338 651 |
Net Cash Flows From Used In Investing Activities | | | | | | 1 070 300 | -914 212 | 1 525 695 | 1 662 709 | -1 035 028 |
Net Cash Flows From Used In Operating Activities | | | | | | 178 358 | -3 111 174 | -3 078 005 | -2 945 568 | -1 963 530 |
Net Cash Generated From Operations | | | | | | -638 296 | -3 613 308 | -3 378 648 | -4 587 895 | |
Net Current Assets Liabilities | 250 973 | 445 116 | 267 116 | 1 921 935 | 4 051 882 | 4 932 643 | 10 238 000 | 14 402 663 | 14 289 556 | 16 773 449 |
Net Finance Income Costs | | | | | | 16 | | | | |
Net Interest Paid Received Classified As Operating Activities | | | | | | -2 527 | -1 425 | -345 | -4 327 | -21 604 |
Operating Profit Loss | | | | | | 2 384 028 | 7 488 783 | 4 807 729 | 6 480 599 | 6 558 322 |
Other Creditors | | | | | | 64 167 | 1 348 210 | 427 232 | 1 317 665 | 2 798 394 |
Other Interest Receivable Similar Income Finance Income | | | | | | 16 | | | | |
Other Operating Income Format1 | | | | | | | | 41 978 | | |
Other Taxation Social Security Payable | | | | | | 652 049 | 1 159 839 | 1 912 136 | 1 765 604 | 2 552 208 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -4 688 | 68 521 | -44 269 | -17 732 | -19 491 |
Payments To Redeem Own Shares | | | | | | 5 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 3 659 | 6 525 | 8 599 | 10 035 | 14 477 |
Percentage Class Share Held In Subsidiary | | | | | | | | 100 | 100 | 100 |
Prepayments Accrued Income | | | | | | 96 735 | 4 950 000 | 2 650 000 | 1 537 500 | 3 869 463 |
Proceeds From Issuing Shares | | | | | | -89 250 | | | | |
Profit Loss | | | | | | 1 729 139 | 5 792 606 | 3 847 927 | 5 219 573 | 4 933 974 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 2 381 517 | 7 487 358 | 4 807 384 | 6 476 272 | 6 536 718 |
Property Plant Equipment Gross Cost | | | | | | 509 753 | 605 258 | 656 398 | 856 614 | 977 634 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 20 899 | | | | |
Purchase Intangible Assets | | | | | | -45 000 | -62 500 | | | |
Purchase Property Plant Equipment | | | | | | | -95 505 | -51 140 | -200 216 | -121 020 |
Share-based Payment Expense Cash Settled | | | | | | 102 216 | | | | |
Social Security Costs | | | | | | 165 796 | 411 089 | 99 032 | 309 187 | 264 954 |
Staff Costs Employee Benefits Expense | | | | | | 1 602 848 | 3 494 249 | 955 134 | 2 303 692 | 2 244 175 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 20 899 | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | 452 488 | 1 422 598 | 913 403 | 1 230 492 | 1 241 976 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -11 605 | 357 | 2 334 | 2 379 | -942 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 201 886 | 244 789 | 127 812 | 137 572 | 236 487 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 652 378 | 1 694 752 | 959 457 | 1 256 699 | 1 602 744 |
Total Assets Less Current Liabilities | 290 363 | 512 403 | 526 978 | 2 031 392 | 4 091 487 | 5 286 576 | 10 670 715 | 14 787 691 | 14 738 027 | 17 216 410 |
Total Current Tax Expense Credit | | | | | | 660 710 | 2 015 510 | 1 002 727 | 1 382 760 | 1 213 444 |
Total Operating Lease Payments | | | | | | 61 188 | 63 773 | 58 814 | 58 729 | 57 271 |
Trade Creditors Trade Payables | | | | | | 2 002 927 | 1 870 061 | 2 095 883 | 3 393 365 | 3 977 517 |
Trade Debtors Trade Receivables | | | | | | 2 510 399 | 4 855 369 | 7 694 102 | 10 452 140 | 16 196 578 |
Turnover Revenue | | | | | | 11 333 554 | 23 180 747 | 14 174 489 | 18 635 600 | 24 697 056 |
Wages Salaries | | | | | | 1 433 393 | 3 076 635 | 847 503 | 1 984 470 | 1 964 744 |
Director Remuneration | | | | | | | 2 705 556 | 556 000 | 1 547 292 | 1 086 540 |
Creditors Due After One Year | | | 25 086 | | | | | | | |
Creditors Due Within One Year | 868 728 | 657 065 | 1 002 239 | 2 162 572 | 2 023 886 | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 9 000 | 12 000 | 15 000 | 18 000 | 21 000 | | | | | |
Intangible Fixed Assets Cost Or Valuation | 30 000 | 30 000 | | 30 000 | 30 000 | | | | | |
Number Shares Allotted | | 99 | 104 | | 104 | | | | | |
Par Value Share | | 1 | 1 | | 1 | | | | | |
Prepayments Accrued Income Current Asset | 4 980 | | | | | | | | | |
Share Capital Allotted Called Up Paid | 99 | 99 | 104 | 104 | 104 | | | | | |
Share Premium Account | | | 79 995 | 79 995 | 79 995 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 23 034 | 23 693 | 127 986 | 162 431 | 60 418 | | | | | |
Tangible Fixed Assets Depreciation | 4 644 | 9 406 | 39 051 | 64 974 | 29 813 | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | | | 3 000 | | | | | |
Provisions For Liabilities Charges | | | | 6 495 | | | | | | |
Tangible Fixed Assets Additions | | | | | 951 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | | 9 885 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | | 45 046 | | | | | |
Tangible Fixed Assets Disposals | | | | | 102 964 | | | | | |
Amount Specific Advance Or Credit Directors | | | | 585 988 | 2 023 928 | | | | | |