Profit & Loss |
Date of Accounts |
2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 2 060 983 | 3 139 559 | 2 818 612 | 1 752 723 |
Current Assets | 5 630 755 | 5 389 810 | 6 039 280 | 5 981 140 |
Debtors | 3 538 872 | 2 219 351 | 3 189 768 | 4 197 517 |
Net Assets Liabilities | 5 409 023 | 6 263 432 | 7 097 909 | 7 128 650 |
Other Debtors | 1 832 415 | 943 002 | 1 644 427 | 2 191 439 |
Property Plant Equipment | 97 694 | 92 964 | 74 483 | 172 453 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 16 384 | 79 873 | 108 080 | 22 831 |
Accumulated Amortisation Impairment Intangible Assets | | 170 563 | 219 728 | 268 892 |
Accumulated Depreciation Impairment Property Plant Equipment | 186 781 | 219 376 | 252 857 | 323 561 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 27 865 | 15 000 | 168 674 |
Administrative Expenses | | 3 418 602 | 3 195 908 | 3 451 840 |
Amounts Owed To Group Undertakings | 4 119 | 60 165 | 47 554 | -105 955 |
Average Number Employees During Period | 48 | 52 | 64 | 70 |
Bank Borrowings | | 130 399 | 87 193 | 50 390 |
Bank Borrowings Overdrafts | | 41 741 | 35 791 | 32 532 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 59 775 | 44 831 | 33 623 | |
Cash Cash Equivalents | 2 060 983 | 3 139 559 | 3 301 648 | 2 833 810 |
Cash Cash Equivalents Cash Flow Value | | 3 139 559 | 2 818 612 | 1 752 723 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | 24 000 | 1 150 000 | | -515 263 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | -102 779 | 602 925 | 350 014 |
Corporation Tax Payable | 189 604 | 344 274 | 490 349 | 334 516 |
Corporation Tax Recoverable | 139 732 | 139 732 | 335 683 | 453 813 |
Cost Sales | | 12 329 173 | 10 821 257 | 12 526 940 |
Creditors | 2 002 594 | 1 954 881 | 2 147 539 | 1 679 517 |
Current Asset Investments | 30 900 | 30 900 | 30 900 | 30 900 |
Current Tax For Period | | 259 403 | 294 398 | 216 386 |
Deferred Income | | 7 921 | 21 464 | 47 529 |
Deferred Tax Asset Debtors | | 8 052 | 10 183 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | -14 923 | 6 763 | 30 779 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 1 754 | 6 386 | 30 779 |
Equity Securities Held | 544 938 | 530 700 | 420 700 | 363 700 |
Finance Lease Liabilities Present Value Total | 40 743 | 32 589 | 33 128 | |
Finance Lease Payments Owing Minimum Gross | 8 694 | 8 694 | 33 128 | |
Fixed Assets | 2 648 235 | 3 614 015 | 3 586 775 | 3 068 086 |
Further Item Creditors Component Total Creditors | | 8 342 | | |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | 218 253 | 100 000 | |
Further Item Tax Increase Decrease Component Adjusting Items | | -9 387 | 9 341 | 9 341 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | 15 000 | | -310 000 |
Gain Loss On Disposals Property Plant Equipment | | | 8 849 | |
Government Grant Income | | 378 203 | 122 676 | |
Impairment Loss Reversal On Investments | | -224 748 | -41 241 | |
Income Taxes Paid Refund Classified As Operating Activities | | -100 000 | -340 490 | -415 122 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -9 387 | 9 676 | |
Increase From Amortisation Charge For Year Intangible Assets | | | 49 165 | 49 164 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 32 595 | 33 481 | 70 704 |
Intangible Assets | | 105 285 | 56 120 | 6 956 |
Intangible Assets Gross Cost | | 275 848 | 275 848 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 7 514 | 2 324 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 2 066 | 2 066 | |
Interest Income On Bank Deposits | | 258 | 45 | 1 039 |
Interest Paid Classified As Operating Activities | | -4 636 | -2 066 | -516 |
Interest Payable Similar Charges Finance Costs | 2 655 | 4 636 | 2 066 | 516 |
Interest Received Classified As Investing Activities | | -10 683 | -12 912 | -19 283 |
Investment Property | | 475 000 | 475 000 | 530 000 |
Investments | 2 550 541 | 3 521 051 | 3 512 292 | 2 895 633 |
Investments Fixed Assets | 2 550 541 | 3 521 051 | 3 512 292 | 2 895 633 |
Investments In Subsidiaries | 152 001 | 1 302 001 | 1 302 001 | 786 738 |
Net Cash Generated From Operations | | -1 866 531 | -584 777 | 87 718 |
Net Finance Income Costs | 10 565 | 10 683 | 12 912 | 19 283 |
Other Cash Inflow Outflow Classified As Investing Activities | -10 565 | -10 683 | | |
Other Creditors | 211 164 | 335 532 | 619 032 | 607 692 |
Other Deferred Tax Expense Credit | | 412 | 377 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 41 067 | |
Other Disposals Property Plant Equipment | | | 41 067 | |
Other Interest Receivable Similar Income Finance Income | | 10 734 | 12 913 | 19 283 |
Other Provisions Balance Sheet Subtotal | 817 593 | 752 923 | 380 607 | 228 660 |
Other Remaining Borrowings | | 18 000 | 8 342 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 28 602 | 34 308 | 42 247 | 84 442 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | |
Prepayments Accrued Income | 97 479 | 60 892 | 124 550 | 131 830 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | -50 000 | |
Proceeds From Sales Property Plant Equipment | -24 385 | | | |
Profit Loss | 185 785 | 854 409 | 834 477 | 30 741 |
Property Plant Equipment Gross Cost | 284 475 | 312 340 | 327 340 | 496 014 |
Purchase Property Plant Equipment | -64 182 | -27 865 | -15 000 | -168 674 |
Social Security Costs | 208 454 | 187 068 | 138 005 | |
Staff Costs Employee Benefits Expense | 2 108 114 | 2 032 335 | 1 709 140 | 1 465 052 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 9 037 | 74 274 | 83 169 | 12 399 |
Tax Decrease From Utilisation Tax Losses | | 25 743 | 4 779 | 4 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 8 552 | 6 445 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 6 668 | 9 282 | -20 093 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 5 303 | 15 617 | 92 522 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 204 608 | 224 017 | 226 820 | 163 035 |
Total Borrowings | | 59 741 | 44 133 | 32 532 |
Total Current Tax Expense Credit | | 250 016 | 304 074 | 216 386 |
Total Deferred Tax Expense Credit | | 2 166 | 6 763 | |
Trade Creditors Trade Payables | 925 610 | 655 683 | 986 633 | 812 213 |
Trade Debtors Trade Receivables | 1 469 246 | 963 673 | 1 126 029 | 1 088 687 |
Turnover Revenue | | 16 580 434 | 15 279 610 | |
Wages Salaries | 1 871 058 | 1 810 959 | 1 528 888 | 1 234 282 |