Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | |
Net Worth | 800 059 | 1 174 230 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 229 955 | 390 327 | | | | | | | |
Cash Bank On Hand | | | 1 569 744 | 1 440 677 | 872 351 | 789 513 | 2 083 523 | 544 258 | 354 645 |
Current Assets | 1 614 967 | 2 137 838 | 2 121 743 | 1 543 188 | 1 117 537 | 1 073 141 | 2 545 594 | 990 826 | 2 678 617 |
Debtors | 1 369 912 | 1 729 913 | 511 889 | 74 910 | 220 514 | 230 196 | 413 231 | 446 568 | 2 323 972 |
Intangible Fixed Assets | 186 196 | 334 421 | | | | | | | |
Net Assets Liabilities | | | 2 106 143 | 2 331 497 | 3 344 805 | 4 230 877 | 5 267 902 | 7 501 734 | |
Net Assets Liabilities Including Pension Asset Liability | 800 059 | 1 174 230 | | | | | | | |
Property Plant Equipment | | | 1 416 727 | 1 180 512 | 1 228 308 | 1 292 180 | 964 768 | 370 996 | 326 379 |
Stocks Inventory | 15 100 | 17 598 | | | | | | | |
Tangible Fixed Assets | 294 551 | 366 577 | | | | | | | |
Total Inventories | | | 40 110 | 27 601 | 24 672 | 53 432 | 48 840 | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 400 | | | | | | | |
Profit Loss Account Reserve | 800 057 | 1 171 830 | | | | | | | |
Shareholder Funds | 800 059 | 1 174 230 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 18 000 | 19 750 | 20 500 | 21 740 | | | |
Fees For Non-audit Services | | | 26 268 | 29 721 | 32 470 | 22 356 | | | |
Director Remuneration | | | 40 000 | 40 000 | 40 000 | 46 154 | | | |
Accrued Liabilities | | | 335 141 | 322 428 | 379 213 | 447 246 | 438 417 | 95 480 | 157 653 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 641 398 | 798 326 | 972 613 | 1 172 809 | 1 469 380 | 434 060 | 485 459 |
Additional Provisions Increase From New Provisions Recognised | | | | 618 | 80 368 | | | 11 542 | 151 037 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | 1 902 917 | 2 147 974 | 260 326 | 98 702 | 2 231 698 | 24 250 |
Amortisation Expense Intangible Assets | | | 200 816 | 200 818 | 182 100 | 182 096 | | | |
Amounts Owed By Group Undertakings | | | 104 511 | | 25 891 | 85 023 | 249 358 | 270 891 | |
Amounts Owed To Group Undertakings | | | 558 372 | 803 095 | 514 195 | 228 034 | 18 566 | | 1 879 796 |
Applicable Tax Rate | | | 20 | 19 | 19 | 19 | | | |
Average Number Employees During Period | | | 630 | 709 | 679 | 709 | 698 | 734 | 768 |
Bank Borrowings | | | 1 119 441 | 1 733 833 | 3 035 879 | 2 609 873 | 465 403 | 239 602 | 226 409 |
Bank Borrowings Overdrafts | | | 776 546 | 1 408 604 | 2 610 267 | 2 172 374 | 1 591 655 | 1 356 614 | 1 145 272 |
Comprehensive Income Expense | | | 333 466 | 525 354 | 1 313 308 | 1 306 072 | 2 537 025 | 3 733 832 | |
Corporation Tax Payable | | | 76 501 | 132 241 | 94 920 | 94 610 | 455 228 | 134 014 | 127 211 |
Creditors | | | 776 546 | 1 408 604 | 2 610 267 | 2 172 374 | 1 591 655 | 1 356 614 | 1 145 272 |
Creditors Due After One Year | 979 626 | 903 369 | | | | | | | |
Creditors Due Within One Year | 906 094 | 1 359 408 | | | | | | | |
Current Tax For Period | | | 213 158 | 323 171 | 243 564 | 261 461 | | | |
Depreciation Expense Property Plant Equipment | | | 237 099 | 390 747 | 548 935 | 573 463 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 769 | 22 625 | | 15 472 | 1 143 931 | |
Disposals Property Plant Equipment | | | | 2 771 | 43 084 | | 51 378 | 1 441 934 | |
Dividends Paid | | | 140 000 | 300 000 | 300 000 | 420 000 | 1 500 000 | 1 500 000 | |
Dividends Paid On Shares | | | 140 000 | 300 000 | 300 000 | 420 000 | | | |
Dividends Paid On Shares Interim | | | 35 000 | 75 000 | 75 000 | 105 000 | | | |
Finance Lease Liabilities Present Value Total | | | 7 287 | | | | | | |
Fixed Assets | 1 110 972 | 1 333 223 | 2 824 754 | 4 630 011 | 7 118 304 | 7 538 731 | 7 358 287 | 9 478 652 | 9 846 143 |
Further Item Interest Expense Component Total Interest Expense | | | 2 466 | 93 | | 1 787 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 186 776 | 186 683 | 203 698 | 210 084 | 235 877 | 7 222 | 3 471 |
Gain Loss On Disposals Property Plant Equipment | | | -40 124 | -31 802 | -3 259 | | | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | -80 000 | | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -3 715 | 19 031 | | -362 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 157 697 | 196 912 | 200 196 | 312 043 | 108 611 | 51 399 |
Intangible Fixed Assets Additions | | 183 750 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 46 550 | 82 075 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 35 525 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 232 746 | 416 496 | | | | | | | |
Interest Expense On Bank Loans Similar Borrowings | | | 21 623 | 30 258 | 68 146 | 80 825 | | | |
Interest Expense On Bank Overdrafts | | | | 25 | 3 | 50 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 1 408 | 1 622 | | | | | |
Interest Payable Similar Charges Finance Costs | | | 25 497 | 31 998 | 68 149 | 82 662 | | | |
Investment Property | | | 632 481 | 2 721 728 | 5 210 000 | 5 615 326 | 5 762 294 | 8 267 531 | 8 888 539 |
Investment Property Fair Value Model | | | 632 481 | 2 721 728 | 5 210 000 | 5 615 326 | 5 762 294 | 8 476 431 | 8 888 539 |
Investments Fixed Assets | 630 225 | 632 225 | 632 225 | 632 225 | 632 225 | 631 225 | 631 225 | 631 225 | 631 225 |
Investments In Group Undertakings | | | 632 225 | 632 225 | 632 225 | 631 225 | 631 225 | 631 225 | 631 225 |
Merchandise | | | 40 110 | 27 601 | 24 672 | 53 432 | 48 840 | | |
Net Current Assets Liabilities | 708 873 | 778 430 | 104 800 | -842 427 | -1 035 381 | -953 243 | -333 570 | -443 602 | -131 347 |
Number Shares Allotted | | 400 | | | | | | | |
Number Shares Issued Fully Paid | | | | 100 | 100 | 100 | 100 | 100 | |
Other Deferred Tax Expense Credit | | | 21 273 | -31 238 | 90 084 | 190 | | | |
Other Taxation Social Security Payable | | | 105 193 | 107 512 | 101 138 | 49 838 | 53 124 | 6 621 | 7 001 |
Par Value Share | | 1 | | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 22 384 | 30 000 | 63 599 | 85 029 | | | |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 | 100 | 100 | 100 | |
Prepayments | | | 106 585 | 50 195 | 56 768 | 49 718 | 65 810 | 4 847 | 11 370 |
Profit Loss | | | 482 735 | 525 354 | 921 731 | 1 306 072 | 2 537 025 | 3 733 832 | 1 301 313 |
Profit Loss On Ordinary Activities Before Tax | | | 713 451 | 1 491 231 | 1 255 379 | 1 052 396 | | | |
Property Plant Equipment Gross Cost | | | 2 058 125 | 1 978 838 | 2 200 921 | 2 464 989 | 2 434 148 | 805 056 | 811 838 |
Provisions | | | 46 865 | 47 483 | 127 851 | 182 237 | 165 160 | 176 702 | 327 739 |
Provisions For Liabilities Balance Sheet Subtotal | | | 46 865 | 47 483 | 127 851 | 182 237 | 165 160 | 176 702 | 327 739 |
Provisions For Liabilities Charges | 40 160 | 34 054 | | | | | | | |
Restructuring Costs | | | | -106 330 | -340 298 | -145 000 | | | |
Secured Debts | 1 223 546 | 1 149 381 | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 400 | | | | | | | |
Social Security Costs | | | 343 278 | 405 983 | 475 151 | 478 006 | | | |
Staff Costs Employee Benefits Expense | | | 7 010 875 | 7 410 588 | 8 358 670 | 8 738 389 | | | |
Tangible Fixed Assets Additions | | 145 765 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 630 270 | 765 135 | | | | | | | |
Tangible Fixed Assets Depreciation | 335 719 | 398 558 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 64 826 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 1 987 | | | | | | | |
Tangible Fixed Assets Disposals | | 10 900 | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | 142 690 | 283 334 | 238 522 | 199 955 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 58 267 | 32 035 | 52 500 | 75 021 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 12 201 | 28 005 | 17 198 | 14 035 | | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | -31 238 | 90 084 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 230 716 | 310 964 | 333 648 | 261 289 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 3 484 | 265 167 | 264 068 | 20 537 | 21 742 | 6 782 |
Total Assets Less Current Liabilities | 1 819 845 | 2 111 653 | 2 929 554 | 3 787 584 | 6 082 923 | 6 585 488 | 7 024 717 | 9 035 050 | 9 714 796 |
Total Current Tax Expense Credit | | | 209 443 | 342 202 | 243 564 | 261 099 | | | |
Total Operating Lease Payments | | | 389 619 | 424 676 | 489 786 | 535 699 | | | |
Trade Creditors Trade Payables | | | 244 243 | 230 367 | 262 050 | 261 635 | 227 792 | 17 229 | 38 237 |
Trade Debtors Trade Receivables | | | 12 000 | 19 083 | 73 950 | 15 712 | 58 094 | 82 206 | 396 447 |
Wages Salaries | | | 6 645 213 | 6 974 605 | 7 819 920 | 8 175 354 | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 416 496 | 416 496 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | 54 386 | -17 077 | | |
Deferred Tax Liabilities | | | | | 42 054 | 69 827 | 43 579 | 3 149 | 2 415 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | 416 496 |
Disposals Intangible Assets | | | | | | | | | 416 496 |
Intangible Assets | | | | | 47 771 | | | | |
Intangible Assets Gross Cost | | | | | | | 416 496 | 416 496 | |
Net Assets Liabilities Subsidiaries | | | | | | -323 714 | -269 445 | -662 660 | -698 338 |
Other Creditors | | | | | | 40 201 | 39 073 | 20 073 | 20 941 |
Profit Loss Subsidiaries | | | | | | 196 579 | 245 731 | 773 538 | 535 678 |