Profit & Loss |
Date of Accounts |
2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | |
Net Worth | 473 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 1 415 | | | | | | | |
Cash Bank On Hand | 1 415 | 1 099 | 32 393 | 4 578 | 83 795 | 508 199 | 203 924 | 49 102 |
Current Assets | 594 808 | 777 141 | 863 976 | 1 512 603 | 1 744 927 | 3 606 170 | 3 154 871 | 2 703 606 |
Debtors | 593 393 | 776 042 | 830 268 | 1 506 982 | 1 660 089 | 3 096 814 | 2 950 797 | 2 654 354 |
Intangible Fixed Assets | 329 989 | | | | | | | |
Net Assets Liabilities | | | | | | 618 114 | 613 673 | 640 166 |
Other Debtors | 7 162 | 2 666 | 3 318 | 40 739 | 37 861 | 102 111 | 18 361 | 17 646 |
Property Plant Equipment | 41 370 | 28 835 | 19 392 | 8 287 | 4 330 | 14 315 | 15 096 | |
Tangible Fixed Assets | 41 370 | | | | | | | |
Total Inventories | | | 1 315 | 1 043 | 1 043 | 1 157 | 150 | 150 |
|
Capital & Reserves |
Called Up Share Capital | 400 | | | | | | | |
Profit Loss Account Reserve | 73 | | | | | | | |
Shareholder Funds | 473 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 14 500 | 14 500 |
Company Contributions To Money Purchase Plans Directors | | | | | | | 21 000 | 16 968 |
Director Remuneration | | | | | | 13 052 | 17 680 | 23 405 |
Dividend Recommended By Directors | | | | | | | 170 000 | 174 162 |
Accrued Liabilities | 111 073 | 117 128 | 147 140 | | | 472 435 | 329 265 | 152 269 |
Accumulated Amortisation Impairment Intangible Assets | 14 794 | 30 933 | 49 701 | 68 468 | 87 235 | 106 002 | 125 322 | 17 651 |
Accumulated Depreciation Impairment Property Plant Equipment | 8 051 | 23 198 | 39 829 | 51 426 | 56 232 | 60 756 | 69 038 | 23 348 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | 21 316 |
Administrative Expenses | | | | | | 1 536 798 | 2 000 819 | 2 109 182 |
Amortisation Expense Intangible Assets | | | | | | 16 139 | 16 139 | 3 958 |
Amounts Owed By Group Undertakings | | | | | 750 000 | 749 900 | 754 775 | 754 775 |
Amounts Owed To Directors | 142 305 | 56 209 | 38 802 | | | | | |
Applicable Tax Rate | | | | | | 19 | 19 | 19 |
Average Number Employees During Period | | 320 | 388 | 416 | 433 | 821 | 832 | 692 |
Corporation Tax Payable | 6 728 | 46 513 | 64 085 | | | 136 741 | 110 985 | 74 833 |
Corporation Tax Recoverable | | | | | | | | 35 398 |
Cost Sales | | | | | | 14 480 324 | 15 527 945 | 13 777 707 |
Creditors | 965 694 | 1 000 306 | 989 135 | 1 398 958 | 1 559 748 | 3 245 427 | 2 785 212 | 62 309 |
Creditors Due Within One Year | 965 694 | | | | | | | |
Current Tax For Period | | | | | | 136 741 | 42 967 | 39 435 |
Depreciation Expense Property Plant Equipment | | | | | | 4 524 | 8 282 | 12 732 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 2 405 | | | 2 006 |
Disposals Property Plant Equipment | | | | | 2 683 | | | 2 006 |
Dividends Paid | | | | | | 400 000 | 170 000 | 174 162 |
Dividends Paid On Shares Interim | | | | | | 400 000 | 170 000 | 174 162 |
Finance Lease Liabilities Present Value Total | | | | | | | | 62 309 |
Fixed Assets | 371 359 | 346 960 | 318 749 | 288 877 | 266 153 | 257 371 | 251 722 | 353 827 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 72 | 769 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 66 359 | 48 282 | 13 822 | | 13 333 | 55 142 |
Gross Profit Loss | | | | | | 2 088 011 | 2 112 512 | 2 326 227 |
Increase Decrease In Property Plant Equipment | | | | | | | | 98 082 |
Increase From Amortisation Charge For Year Intangible Assets | | 16 139 | 18 768 | 18 767 | 18 767 | 18 767 | 19 320 | 20 097 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 15 147 | 16 631 | 11 597 | 7 211 | 4 524 | 8 282 | 71 |
Intangible Assets | 329 989 | 318 125 | 299 357 | 280 590 | 261 823 | 243 056 | 236 626 | 220 237 |
Intangible Assets Gross Cost | 344 783 | 349 058 | 349 058 | 349 058 | 349 058 | 349 058 | 361 948 | 322 783 |
Intangible Fixed Assets Additions | 344 783 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 14 794 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | 14 794 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 344 783 | | | | | | | |
Interest Payable Similar Charges Finance Costs | | | | | | | 72 | 769 |
Merchandise | | | 1 315 | | | 1 157 | 150 | 150 |
Net Current Assets Liabilities | -370 886 | -223 165 | -125 159 | 113 645 | 185 179 | 360 743 | 369 659 | 377 672 |
Number Shares Allotted | 100 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | 40 | 40 |
Operating Profit Loss | | | | | | 703 512 | 216 255 | 260 400 |
Other Creditors | 402 655 | 420 652 | 602 230 | 793 135 | 698 142 | 1 808 608 | 928 840 | 1 371 068 |
Other Deferred Tax Expense Credit | | | | | | | 7 708 | 21 316 |
Other Interest Receivable Similar Income Finance Income | | | | | | 11 | 51 | 1 775 |
Other Operating Income Format1 | | | | | | 152 299 | 104 562 | 43 355 |
Other Taxation Social Security Payable | 39 090 | 59 320 | 356 711 | 558 274 | 797 777 | 136 491 | 115 124 | 163 765 |
Par Value Share | 1 | | | | | | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 91 647 | 143 425 | 138 209 |
Prepayments Accrued Income | 22 216 | 24 838 | 28 011 | | | 61 532 | 56 625 | 43 928 |
Profit Loss | | | | | | 566 782 | 165 559 | 200 655 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 703 523 | 216 234 | 261 406 |
Property Plant Equipment Gross Cost | 48 850 | 52 033 | 59 221 | 59 713 | 60 562 | 75 071 | 84 134 | 110 006 |
Provisions | | | | | | | 7 708 | 29 024 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 7 708 | 29 024 |
Share Capital Allotted Called Up Paid | 100 | | | | | | | |
Social Security Costs | | | | | | 885 541 | 1 020 996 | 1 012 366 |
Staff Costs Employee Benefits Expense | | | | | | 15 475 244 | 16 726 940 | 15 125 260 |
Tangible Fixed Assets Additions | 49 421 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 49 421 | | | | | | | |
Tangible Fixed Assets Depreciation | 8 051 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 8 051 | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | 133 669 | 41 084 | 49 667 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 1 668 | -941 | -14 729 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 1 404 | 2 824 | 4 497 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 136 741 | 50 675 | 60 751 |
Total Additions Including From Business Combinations Intangible Assets | | 4 275 | | | | | 12 890 | 3 708 |
Total Additions Including From Business Combinations Property Plant Equipment | | 3 183 | 7 188 | 492 | 3 532 | 14 509 | 9 063 | 131 226 |
Total Assets Less Current Liabilities | 473 | 123 795 | 193 590 | 402 522 | 451 332 | 618 114 | 621 381 | 731 499 |
Total Borrowings | | | | | | | 912 208 | 1 449 389 |
Total Operating Lease Payments | | | | | | 52 889 | 43 415 | 32 186 |
Trade Creditors Trade Payables | 46 062 | 38 096 | 30 194 | 47 549 | 63 829 | 89 674 | 84 128 | 76 008 |
Trade Debtors Trade Receivables | 564 015 | 748 538 | 798 909 | 1 466 243 | 872 228 | 2 244 803 | 2 073 262 | 1 697 723 |
Turnover Revenue | | | | | | 16 568 335 | 17 640 457 | 16 103 934 |
Value-added Tax Payable | 217 781 | 262 388 | 207 368 | | | | | |
Wages Salaries | | | | | | 14 498 056 | 15 562 519 | 13 974 685 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 7 708 | |
Advances Credits Directors | 33 780 | | | | | | | |