Profit & Loss |
Date of Accounts |
2019-09-30 | 2020-09-30 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 1 439 233 | 1 251 371 | 666 575 | 131 931 |
Current Assets | 5 625 156 | 6 606 875 | 8 085 847 | 10 232 291 |
Debtors | 4 185 923 | 5 355 504 | 7 419 272 | 10 100 360 |
Net Assets Liabilities | | 3 939 420 | 5 519 945 | 8 271 575 |
Other Debtors | 74 734 | 102 185 | 247 220 | 152 695 |
Property Plant Equipment | 55 336 | 76 662 | 74 042 | 51 221 |
|
Other Financial Data |
Audit Fees Expenses | 13 800 | 17 500 | 30 115 | 42 489 |
Accrued Liabilities Deferred Income | 360 736 | 602 722 | 333 134 | 285 772 |
Accumulated Depreciation Impairment Property Plant Equipment | 511 913 | 558 192 | 603 727 | 632 634 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 67 605 | 43 584 | 7 138 |
Administrative Expenses | 6 209 951 | 6 255 234 | 9 182 441 | 10 774 016 |
Amounts Owed By Group Undertakings | 84 403 | 159 692 | 2 202 725 | 4 978 612 |
Amounts Owed To Group Undertakings | | | 1 731 631 | 1 308 907 |
Amounts Recoverable On Contracts | 2 010 789 | 2 515 292 | 2 764 750 | 2 486 088 |
Average Number Employees During Period | 80 | 77 | 81 | 4 |
Bank Borrowings Overdrafts | | | | 6 181 |
Bank Overdrafts | | | | 6 181 |
Cash Cash Equivalents Cash Flow Value | 1 439 233 | 1 251 371 | | |
Comprehensive Income Expense | 2 247 071 | 3 626 693 | 2 285 711 | 2 751 628 |
Corporation Tax Payable | 186 634 | | 189 877 | |
Corporation Tax Recoverable | | 569 467 | | 32 014 |
Creditors | 2 437 803 | 2 744 155 | 2 626 495 | 2 011 975 |
Current Tax For Period | 542 782 | | 203 364 | -774 560 |
Deferred Tax Asset Debtors | | 169 656 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -169 656 | 13 487 | |
Depreciation Expense Property Plant Equipment | 51 243 | 46 279 | 45 748 | |
Depreciation Impairment Expense Property Plant Equipment | 51 243 | 46 279 | | |
Dividend Income From Group Undertakings | 78 750 | | | |
Dividends Paid | 2 150 000 | 2 930 000 | 705 186 | |
Dividends Paid Classified As Financing Activities | -2 150 000 | -2 930 000 | | |
Dividends Paid On Shares Interim | 2 150 000 | 2 930 000 | 705 186 | |
Dividends Received Classified As Investing Activities | -78 750 | | | |
Fixed Assets | 55 374 | 76 700 | 74 080 | 51 259 |
Further Item Current Tax Expense Credit Component Total Current Tax Expense | | -535 236 | | |
Further Item Tax Increase Decrease Component Adjusting Items | -10 087 | -3 210 | -2 098 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 1 029 914 | 681 327 | 191 247 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -11 024 | 1 500 | 5 989 | -1 197 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -92 221 | -492 986 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 26 091 | 430 458 | | |
Gain Loss On Disposals Property Plant Equipment | | | -123 | |
Government Grant Income | | 51 843 | | |
Income Taxes Paid Refund Classified As Operating Activities | -497 884 | -213 320 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -221 588 | 187 862 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -10 087 | -7 545 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 46 279 | 45 748 | 28 907 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 10 227 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 29 | |
Interest Income On Bank Deposits | 996 | 853 | 77 | 455 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 77 | 455 |
Interest Payable Similar Charges Finance Costs | | | 10 256 | 4 457 |
Interest Received Classified As Investing Activities | -996 | -853 | | |
Investments | 38 | 38 | 38 | 38 |
Investments Fixed Assets | 38 | 38 | 38 | 38 |
Investments In Associates | 35 | 35 | 35 | 35 |
Investments In Subsidiaries | 3 | 3 | 3 | 3 |
Key Management Personnel Compensation Total | 960 259 | 1 106 541 | | |
Net Cash Flows From Used In Financing Activities | 2 150 000 | 2 930 000 | | |
Net Cash Flows From Used In Investing Activities | -52 079 | 66 752 | | |
Net Cash Flows From Used In Operating Activities | -2 319 509 | -2 808 890 | | |
Net Cash Generated From Operations | -2 817 393 | -3 022 210 | | |
Net Current Assets Liabilities | 3 187 353 | 3 862 720 | 5 459 352 | 8 220 316 |
Net Finance Income Costs | 79 746 | 853 | 5 387 | 455 |
Operating Profit Loss | 2 700 020 | 2 913 403 | 2 493 944 | |
Other Creditors | 26 878 | 30 432 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 213 | |
Other Disposals Property Plant Equipment | | | 669 | 1 052 |
Other Interest Income | | | 5 310 | |
Other Interest Receivable Similar Income Finance Income | 79 746 | 853 | 5 387 | 455 |
Other Operating Income Format1 | | 51 843 | | |
Other Taxation Social Security Payable | 477 918 | 977 370 | | 411 031 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 160 426 | 173 582 | 175 017 | |
Percentage Class Share Held In Associate | | 35 | 35 | |
Percentage Class Share Held In Subsidiary | | 100 | 100 | |
Prepayments Accrued Income | 237 028 | 123 369 | 294 840 | 76 469 |
Profit Loss | 2 247 071 | 3 626 693 | 2 285 711 | 2 751 628 |
Profit Loss On Ordinary Activities Before Tax | 2 779 766 | 2 914 256 | 2 489 075 | 1 977 068 |
Property Plant Equipment Gross Cost | 567 249 | 634 854 | 677 769 | 683 855 |
Purchase Property Plant Equipment | -27 667 | -67 605 | | |
Social Security Costs | 439 862 | 452 810 | 468 449 | |
Staff Costs Employee Benefits Expense | 4 453 597 | 4 553 302 | 4 851 134 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 13 487 | |
Tax Expense Credit Applicable Tax Rate | 528 156 | 553 709 | 472 924 | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | -1 082 | | -270 873 | |
Tax Increase Decrease From Effect Exercise Employee Share Options | | -1 282 274 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 26 576 | 3 411 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 532 695 | -712 437 | 203 364 | -774 560 |
Total Assets Less Current Liabilities | 3 242 727 | 3 939 420 | 5 533 432 | 8 271 575 |
Total Borrowings | | | | 6 181 |
Total Current Tax Expense Credit | 532 695 | -542 781 | 189 877 | |
Total Operating Lease Payments | 274 284 | 340 446 | 386 265 | |
Trade Creditors Trade Payables | 1 385 637 | 1 133 631 | 371 853 | 84 |
Trade Debtors Trade Receivables | 1 778 969 | 1 715 843 | 1 909 737 | 2 374 482 |
Turnover Revenue | 8 909 971 | 9 116 794 | 11 676 385 | |
Wages Salaries | 3 853 309 | 3 926 910 | 4 207 668 | |
Company Contributions To Defined Benefit Plans Directors | 15 875 | 15 875 | 21 386 | |
Director Remuneration | 382 500 | 382 500 | 551 740 | |
Director Remuneration Benefits Including Payments To Third Parties | 398 375 | 398 375 | 573 126 | |