Profit & Loss |
Date of Accounts |
2013-03-30 | 2013-03-31 | 2014-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | |
Net Worth | 872 636 | 872 636 | 387 067 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 2 229 648 | 3 629 469 | 1 108 753 | 1 223 771 | 2 399 401 | 3 067 318 |
Current Assets | 7 027 357 | | 5 306 152 | 8 347 528 | 11 965 292 | 3 344 344 | 3 978 335 | 7 072 228 | 11 375 978 |
Debtors | 5 981 166 | | 4 216 912 | 6 117 880 | 8 335 823 | 2 235 591 | 2 754 564 | 4 672 827 | 8 308 660 |
Other Debtors | 1 312 909 | | 127 083 | 16 025 | 50 872 | 76 096 | 43 783 | 45 072 | 43 546 |
Property Plant Equipment | | | | 2 377 | 8 397 | 12 212 | 16 418 | 11 125 | 5 851 |
Cash Bank In Hand | 1 046 191 | | 1 089 240 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 872 636 | | 387 067 | | | | | | |
Tangible Fixed Assets | 21 490 | 21 490 | 15 148 | | | | | | |
Trade Debtors | 3 391 776 | | 2 348 841 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 758 | | 759 | | | | | | |
Profit Loss Account Reserve | 841 636 | | 356 066 | | | | | | |
Shareholder Funds | 872 636 | 872 636 | 387 067 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 7 478 | | | 8 400 | 9 000 | 9 000 | 8 500 | 9 000 | 9 000 |
Accrued Liabilities Deferred Income | | | | 4 398 234 | 5 994 860 | 1 857 578 | 2 365 013 | 5 121 408 | 7 918 154 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 142 204 | 143 285 | 147 229 | 155 005 | 163 737 | 169 774 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 7 101 | 7 759 | 11 982 | 3 439 | 763 |
Administrative Expenses | 868 919 | | | 888 816 | 1 059 714 | 1 152 939 | 1 229 879 | 1 211 970 | 1 080 787 |
Amounts Owed To Group Undertakings | | | | | | | | 10 182 | 18 600 |
Average Number Employees During Period | | | | 7 | 7 | 9 | 10 | 9 | 9 |
Cash Cash Equivalents Cash Flow Value | | | | 2 229 648 | 3 629 469 | 1 108 753 | 1 223 771 | 2 399 401 | 3 067 318 |
Comprehensive Income Expense | | | | 740 139 | 1 051 662 | 938 567 | 392 968 | 1 294 101 | 980 410 |
Corporation Tax Payable | | | | 188 000 | 251 004 | 224 454 | 92 923 | 307 286 | 56 385 |
Cost Sales | 15 781 027 | | | 14 674 690 | 15 626 547 | 18 116 212 | 9 742 517 | 15 448 839 | 27 162 916 |
Creditors | | | | 6 771 144 | 9 973 266 | 3 167 566 | 3 412 795 | 6 207 294 | 10 400 360 |
Current Tax For Period | | | | 188 000 | 250 504 | 224 454 | 93 110 | 307 472 | 236 571 |
Depreciation Expense Property Plant Equipment | | | | 3 361 | 1 081 | 3 944 | 7 776 | 8 732 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | 1 081 | 3 944 | 7 776 | 8 732 | 6 037 |
Dividends Paid | | | | 370 000 | 630 000 | 2 750 000 | | 1 000 000 | 875 000 |
Dividends Paid Classified As Financing Activities | | | | -370 000 | -630 000 | -2 750 000 | | -1 000 000 | -875 000 |
Dividends Paid On Shares Interim | | | | | 630 000 | 2 750 000 | | 1 000 000 | 875 000 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 5 099 | -3 830 | -1 671 | -2 437 | -982 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 175 715 | 134 969 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | 51 915 | 2 199 | 58 626 | -47 235 | 7 549 | 150 054 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 6 779 150 | -376 760 | -2 580 136 | -4 443 967 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -6 100 232 | 518 973 | 1 918 263 | 3 635 833 |
Gross Profit Loss | 1 287 688 | | | 1 812 082 | 2 351 135 | 2 300 803 | 1 672 601 | 2 806 266 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -169 000 | -187 500 | -251 004 | -224 641 | -93 109 | -487 472 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | -1 399 821 | 2 520 716 | | -1 175 630 | -667 917 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -1 000 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 1 081 | 3 944 | 7 776 | 8 732 | 6 037 |
Interest Income On Bank Deposits | | | | 3 873 | 10 745 | 15 157 | 206 | 272 | 30 527 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | 10 745 | 15 157 | 206 | 272 | 30 527 |
Interest Received Classified As Investing Activities | | | | -3 873 | -10 745 | -15 157 | -206 | -272 | -30 527 |
Net Cash Flows From Used In Financing Activities | | | | | 630 000 | 2 750 000 | | | |
Net Cash Flows From Used In Investing Activities | | | | | -3 644 | -7 398 | | | |
Net Cash Flows From Used In Operating Activities | | | | | -2 026 177 | -221 886 | -126 794 | -2 178 797 | |
Net Cash Generated From Operations | | | | -958 888 | -2 213 677 | -472 890 | -351 435 | -2 271 906 | -2 000 625 |
Net Current Assets Liabilities | 853 746 | | 371 919 | 1 576 384 | 1 992 026 | 176 778 | 565 540 | 864 934 | 975 618 |
Net Finance Income Costs | | | | 3 873 | 10 745 | 15 157 | 206 | 272 | 30 527 |
Operating Profit Loss | 418 769 | | | 923 266 | 1 291 421 | 1 147 864 | 485 872 | 1 601 301 | |
Other Creditors | | | | 41 455 | 35 762 | 35 595 | 31 095 | | |
Other Interest Receivable Similar Income Finance Income | | | | 3 873 | 10 745 | 15 157 | 206 | 272 | 30 527 |
Other Operating Income Format1 | | | | | | | 43 150 | 7 005 | |
Payments To Acquire Own Shares | | | | -10 000 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 16 668 | 19 337 | 37 474 | 61 477 | 32 296 | 68 414 |
Prepayments Accrued Income | | | | 2 829 417 | 5 115 626 | 1 356 852 | 1 314 332 | 1 593 868 | 2 569 655 |
Profit Loss | | | | 740 139 | 1 051 662 | 938 567 | 392 968 | 1 294 101 | 980 410 |
Profit Loss On Ordinary Activities Before Tax | 378 883 | | | 927 139 | 1 302 166 | 1 163 021 | 486 078 | 1 601 573 | 1 216 981 |
Property Plant Equipment Gross Cost | | | | 144 581 | 151 682 | 159 441 | 171 423 | 174 862 | 175 625 |
Purchase Property Plant Equipment | | | | -1 537 | -7 101 | -7 759 | -11 982 | -3 439 | -763 |
Social Security Costs | 72 166 | | | 77 181 | 52 340 | 91 626 | 93 357 | 105 787 | |
Staff Costs Employee Benefits Expense | | | | 717 109 | 822 804 | 878 112 | 888 783 | 974 581 | 992 575 |
Tax Expense Credit Applicable Tax Rate | | | | | 247 412 | 220 974 | 92 355 | 304 299 | 231 226 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 6 745 | 6 922 | 5 151 | 3 192 | 4 155 | 5 345 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 187 000 | 250 504 | 224 454 | 93 110 | 307 472 | 236 571 |
Total Assets Less Current Liabilities | 875 236 | | 387 067 | 1 578 761 | 2 000 423 | 188 990 | 581 958 | 876 059 | 981 469 |
Total Current Tax Expense Credit | | | | 187 000 | 250 504 | | | | |
Total Operating Lease Payments | | | | 29 214 | 37 888 | 38 864 | 43 638 | 39 952 | |
Trade Creditors Trade Payables | | | | 2 143 455 | 3 691 640 | 1 049 939 | 954 859 | 768 418 | 2 407 221 |
Trade Debtors Trade Receivables | | | | 3 272 438 | 3 169 325 | 802 643 | 1 396 449 | 3 033 887 | 5 695 459 |
Turnover Revenue | | | | 16 486 772 | 17 977 682 | 20 417 015 | 11 415 118 | 18 255 105 | |
Wages Salaries | 599 118 | | | 623 260 | 716 460 | 749 012 | 733 949 | 836 498 | 817 585 |
Company Contributions To Defined Benefit Plans Directors | | | | | | 18 427 | 38 488 | 8 722 | |
Director Remuneration | 106 476 | | 120 233 | | | 133 841 | 133 841 | 139 379 | 70 444 |
Director Remuneration Benefits Including Payments To Third Parties | 111 387 | | 125 375 | | 133 957 | 152 268 | 172 329 | 148 101 | 105 023 |
Fees For Non-audit Services | 1 990 | | | | | | | | |
Company Contributions To Money Purchase Schemes Directors | 4 911 | | 5 142 | | | | | | |
Accruals Deferred Income Within One Year | 4 278 971 | | 2 803 010 | | | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | -898 | | | | | | | | |
Capital Redemption Reserve | 30 242 | 30 242 | 30 242 | | | | | | |
Corporation Tax Due Within One Year | 104 000 | | | | | | | | |
Creditors Due Within One Year | 6 173 611 | | 4 934 233 | | | | | | |
Decrease Increase In Net Debt During Period | 660 537 | | | | | | | | |
Depreciation Impairment Reversal Tangible Fixed Assets | 3 240 | | 7 696 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 2 600 | | | | | | | | |
Expenses Not Deductible For Tax Purposes | 13 068 | | | | | | | | |
Increase Decrease In Net Cash For Period | 660 537 | | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | -898 | | | | | | | | |
Interest Payable Similar Charges | 40 560 | | | | | | | | |
Net Debt Funds | -1 046 191 | -1 046 191 | -1 089 240 | | | | | | |
Number Shares Allotted | | | 759 | | | | | | |
Other Creditors Due Within One Year | 609 589 | | 459 589 | | | | | | |
Other Interest Receivable Similar Income | 674 | | | | | | | | |
Other Taxation Social Security Within One Year | | | 15 767 | | | | | | |
Par Value Share | | | 1 | | | | | | |
Pension Costs | 16 106 | | | | | | | | |
Prepayments Accrued Income Current Asset | 1 276 481 | | 1 740 988 | | | | | | |
Profit Loss For Period | 271 381 | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | 4 400 | | -2 600 | | | | | | |
Provisions For Liabilities Charges | 2 600 | 2 600 | | | | | | | |
Share Capital Allotted Called Up Paid | 758 | | 759 | | | | | | |
Staff Costs | 687 390 | | | | | | | | |
Standard Nominal Tax Rate | 24 | | | | | | | | |
Tangible Fixed Assets Additions | | | 1 354 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 131 570 | 132 924 | | | | | | |
Tangible Fixed Assets Depreciation | | 110 080 | 117 776 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 7 696 | | | | | | |
Taxation Expense Credit | 12 439 | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 90 932 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 107 502 | | | | | | | | |
Trade Creditors Within One Year | 1 181 051 | | 1 655 867 | | | | | | |
Turnover Gross Operating Revenue | 17 068 715 | | 16 990 285 | | | | | | |
U K Current Corporation Tax | 103 102 | | | | | | | | |
U K Current Corporation Tax On Income For Period | 104 000 | | | | | | | | |
Undiscounted Provision For Deferred Taxation | 2 600 | | | | | | | | |