Profit & Loss |
Date of Accounts |
2015-09-30 | 2021-03-31 | 2022-03-31 |
Currency |
| | |
Net Worth | 1 000 | | |
|
Balance Sheet |
Cash Bank On Hand | | 2 357 231 | 1 891 974 |
Current Assets | | 13 697 152 | 15 215 695 |
Debtors | | 79 960 | 81 006 |
Net Assets Liabilities | | 56 561 | 52 106 |
Other Debtors | | 336 764 | 350 264 |
Total Inventories | | 44 857 | 62 959 |
Net Assets Liabilities Including Pension Asset Liability | 1 000 | | |
|
Capital & Reserves |
Shareholder Funds | 1 000 | | |
|
Other Financial Data |
Total Fees To Auditors | | 48 130 | 45 949 |
Accrued Liabilities Deferred Income | | 632 189 | 189 005 |
Accumulated Amortisation Impairment Intangible Assets | | 609 231 | 646 731 |
Accumulated Depreciation Impairment Property Plant Equipment | | 32 912 | 40 879 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 33 626 |
Administrative Expenses | | 4 758 446 | 5 169 523 |
Amounts Owed By Group Undertakings | | 78 554 | 78 554 |
Amounts Owed To Group Undertakings | | 791 392 | 810 500 |
Amounts Recoverable On Contracts | | 2 111 257 | 2 396 293 |
Average Number Employees During Period | | 157 | 177 |
Cash Cash Equivalents | | 2 357 231 | 1 891 974 |
Comprehensive Income Expense | | -13 603 | 83 178 |
Comprehensive Income Expense Attributable To Non-controlling Interests | | -37 691 | 46 484 |
Comprehensive Income Expense Attributable To Owners Parent | | 24 088 | 36 694 |
Corporation Tax Payable | | 68 485 | 23 595 |
Corporation Tax Recoverable | | | 1 046 |
Cost Sales | | 66 405 001 | 81 332 256 |
Creditors | | 122 117 | 166 149 |
Current Tax For Period | | 6 444 | 22 550 |
Deferred Income | | 21 237 | 44 100 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | 91 079 | -11 470 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 82 186 | -11 470 |
Deferred Tax Liabilities | | 155 753 | 144 283 |
Depreciation Amortisation Expense | | 48 750 | 37 500 |
Depreciation Amortisation Impairment Expense | | 48 750 | 37 500 |
Depreciation Expense Property Plant Equipment | | 335 574 | 342 244 |
Depreciation Impairment Expense Property Plant Equipment | | 335 574 | 342 244 |
Description Individual Segment Member Source Its Revenues | | 69 948 953 | 86 449 949 |
Dividends Paid Classified As Financing Activities | | | 24 000 |
Finance Lease Liabilities Present Value Total | | 122 117 | 166 149 |
Finance Lease Payments Owing Minimum Gross | | 127 752 | 167 674 |
Finished Goods Goods For Resale | | 19 857 | 37 959 |
Fixed Assets | | 2 350 974 | 2 288 679 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | 128 250 | 3 000 |
Further Item Tax Increase Decrease Component Adjusting Items | | -1 435 | -2 781 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 282 066 | 207 598 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | 256 500 | 6 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 791 392 | 19 108 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -78 954 | 1 911 395 |
Gain Loss In Cash Flows From Change In Deferred Items | | 21 237 | 22 863 |
Gain Loss In Cash Flows From Change In Inventories | | -1 044 344 | 18 102 |
Gain Loss In Cash Flows From Change In Provisions | | 56 391 | 312 750 |
Gain Loss On Disposals Property Plant Equipment | | 9 272 | 10 199 |
Government Grant Income | | 786 519 | 201 764 |
Gross Profit Loss | | 3 543 952 | 5 117 693 |
Impairment Loss On Investments | | 256 500 | 6 000 |
Impairment Loss Reversal On Investments | | -256 500 | -6 000 |
Income Taxes Paid Refund Classified As Operating Activities | | 184 563 | -133 608 |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | 6 000 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -122 522 | 65 122 |
Increase Decrease In Net Cash In Period | | | 83 954 |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | 11 470 |
Increase From Amortisation Charge For Year Intangible Assets | | | 37 500 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 7 967 |
Intangible Assets | | 195 000 | 157 500 |
Intangible Assets Gross Cost | | 804 231 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 12 672 | 13 054 |
Interest Income | | 13 500 | 13 500 |
Interest Income On Financial Assets Initially Designated Fair Value Through Profit Or Loss | | 13 500 | 13 500 |
Interest Paid Classified As Operating Activities | | -13 077 | -13 054 |
Interest Payable Similar Charges Finance Costs | | 175 | 13 054 |
Interest Received Classified As Investing Activities | | -13 500 | -13 500 |
Investment Property | | 1 044 000 | 1 050 000 |
Investment Property Fair Value Model | | 1 044 000 | 1 050 000 |
Investments Fixed Assets | | 781 600 | 781 600 |
Investments In Subsidiaries | | 781 600 | 781 600 |
Net Cash Generated From Operations | | -40 420 | 37 543 |
Net Current Assets Liabilities | | 1 063 630 | 901 915 |
Net Debt Funds | | 249 869 | 333 823 |
Net Finance Income Costs | | 13 500 | 13 500 |
Nominal Value Allotted Share Capital | | 1 006 | 1 006 |
Number Shares Issued Fully Paid | | 1 006 | 1 006 |
Operating Profit Loss | | -423 775 | 149 934 |
Other Creditors | | 497 665 | 670 234 |
Other Deferred Tax Expense Credit | | 8 893 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 124 505 |
Other Disposals Property Plant Equipment | | | 138 556 |
Other Interest Receivable Similar Income Finance Income | | 13 500 | 13 500 |
Other Loans Advances Granted Classified As Investing Activities | | 48 155 | 53 257 |
Other Operating Income Format1 | | 790 719 | 201 764 |
Other Provisions Balance Sheet Subtotal | | 312 750 | |
Other Taxation Payable | | 286 475 | 348 038 |
Payments Finance Lease Liabilities Classified As Financing Activities | | 249 869 | 83 954 |
Pension Costs Defined Contribution Plan | | 205 083 | 265 614 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 205 083 | 265 614 |
Percentage Class Share Held In Subsidiary | | | 100 |
Prepayments Accrued Income | | 422 306 | 153 114 |
Proceeds From Sales Property Plant Equipment Intangible Assets Classified As Investing Activities | | 28 900 | 24 250 |
Profit Loss | | 27 471 | -4 455 |
Profit Loss Attributable To Non-controlling Interests | | -37 691 | 46 484 |
Profit Loss Attributable To Owners Parent | | -104 162 | 33 694 |
Profit Loss On Ordinary Activities Before Tax | | -166 852 | 156 380 |
Property Plant Equipment Gross Cost | | 84 046 | 117 672 |
Provisions | | 312 750 | |
Purchase Property Plant Equipment | | 334 889 | 325 499 |
Raw Materials Consumables | | 25 000 | 25 000 |
Social Security Costs | | 716 519 | 817 812 |
Staff Costs Employee Benefits Expense | | 7 734 551 | 8 187 764 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 155 753 | 144 283 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 48 735 | 1 938 |
Tax Expense Credit Applicable Tax Rate | | -31 702 | 29 712 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 1 085 | -78 882 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 13 199 | 71 011 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | 9 008 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 6 444 | -1 045 |
Total Assets Less Current Liabilities | | 3 414 604 | 3 190 594 |
Total Current Tax Expense Credit | | -116 078 | 87 672 |
Total Deferred Tax Expense Credit | | 91 079 | -11 470 |
Total Operating Lease Payments | | 142 479 | 193 406 |
Trade Creditors Trade Payables | | 10 999 719 | 12 871 134 |
Trade Debtors Trade Receivables | | 7 021 652 | 9 808 973 |
Turnover Revenue | | 69 948 953 | 86 449 949 |
Wages Salaries | | 6 812 949 | 7 104 338 |
Company Contributions To Defined Benefit Plans Directors | | 17 460 | 17 460 |
Director Remuneration | | 830 344 | 866 783 |
Number Directors Accruing Benefits Under Defined Benefit Scheme | | 7 | 7 |
Salaries Fees Directors | | 156 912 | 143 320 |
Called Up Share Capital Not Paid Not Expressed As Current Asset | 1 000 | | |
Number Shares Allotted | 1 000 | | |
Par Value Share | 1 | | |
Share Capital Allotted Called Up Paid | 1 000 | | |