Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 137 653 | 143 029 | 165 813 | 42 276 | -1 210 557 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 1 943 523 | 1 206 977 | 86 780 |
Current Assets | 643 237 | 716 105 | 969 308 | 1 169 076 | 4 295 250 | 7 361 312 | 8 231 553 | 6 783 634 |
Debtors | 549 257 | 423 273 | 780 758 | 905 314 | 1 806 442 | 5 417 789 | 7 024 576 | 6 696 854 |
Other Debtors | | | | | | 53 468 | 37 566 | 267 |
Property Plant Equipment | | | | | | 75 098 | 39 928 | 34 707 |
Cash Bank In Hand | 93 980 | 292 832 | 188 550 | 263 762 | 2 488 808 | | | |
Net Assets Liabilities Including Pension Asset Liability | 137 653 | 132 407 | 165 813 | 42 276 | -1 210 557 | | | |
Tangible Fixed Assets | 54 821 | 128 199 | 129 292 | 92 777 | 338 341 | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | |
Profit Loss Account Reserve | 137 553 | 142 929 | 165 713 | 42 176 | -1 210 657 | | | |
Shareholder Funds | 137 653 | 143 029 | 165 813 | 42 276 | -1 210 557 | | | |
|
Other Financial Data |
Total Fixed Assets Additions | | | | | 355 136 | | | |
Total Fixed Assets Cost Or Valuation | | | | 245 743 | 584 537 | | | |
Total Fixed Assets Depreciation | | | | 152 966 | 246 196 | | | |
Total Fixed Assets Depreciation Charge In Period | | | | | 101 753 | | | |
Total Fixed Assets Depreciation Disposals | | | | | -8 522 | | | |
Total Fixed Assets Disposals | | | | | -16 341 | | | |
Audit Fees Expenses | | | | | | 6 625 | 7 000 | 8 300 |
Accrued Liabilities Deferred Income | | | | | | 3 054 104 | 3 690 130 | 2 720 258 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 1 610 801 | 2 570 953 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 346 878 | 400 527 | 73 132 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | 1 157 167 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 22 395 | 17 748 |
Administrative Expenses | | | | | | 5 074 199 | 4 677 837 | 5 206 501 |
Amortisation Expense Intangible Assets | | | | | | 728 723 | 960 152 | |
Amounts Owed By Group Undertakings | | | | | | 4 627 893 | 6 098 569 | 5 725 097 |
Amounts Owed To Group Undertakings | | | | | | 121 014 | 156 454 | 56 322 |
Average Number Employees During Period | | | | | | | 61 | 49 |
Corporation Tax Recoverable | | | | | | | 179 013 | 325 101 |
Cost Sales | | | | | | 523 416 | 577 442 | 424 376 |
Creditors | | | | | | 3 554 872 | 4 269 096 | 2 972 352 |
Current Tax For Period | | | | | | | -179 013 | -41 520 |
Depreciation Expense Property Plant Equipment | | | | | | 105 141 | 57 754 | 22 469 |
Distribution Costs | | | | | | 133 245 | 118 052 | 103 665 |
Fixed Assets | | | | 92 777 | 338 341 | 2 624 756 | 2 786 601 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | 18 865 | 234 568 | -54 625 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 57 205 | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -334 836 | 57 654 | 5 885 |
Gross Profit Loss | | | | | | 4 837 532 | 4 234 865 | 4 420 495 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -102 176 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 960 152 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 57 754 | 22 469 |
Intangible Assets | | | | | | 2 549 658 | 2 746 673 | |
Intangible Assets Gross Cost | | | | | | 4 160 459 | 5 317 626 | |
Interest Income On Bank Deposits | | | | | | 1 351 | 3 203 | 1 159 |
Interest Payable Similar Charges Finance Costs | | | | | | 15 | | |
Net Current Assets Liabilities | 314 182 | 460 179 | 758 479 | -50 501 | 1 600 574 | 3 806 440 | 3 962 457 | 3 811 282 |
Operating Profit Loss | | | | | | 332 946 | -61 369 | -301 251 |
Other Creditors | | | | | | 99 034 | 90 209 | 71 931 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 4 105 | 349 864 |
Other Disposals Property Plant Equipment | | | | | | | 3 916 | 350 364 |
Other Interest Receivable Similar Income Finance Income | | | | | | 1 351 | 3 203 | 1 159 |
Other Operating Income Format1 | | | | | | 702 858 | 696 670 | 588 420 |
Other Taxation Social Security Payable | | | | | | 179 388 | 138 433 | 118 739 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 23 600 | 52 028 | 68 606 |
Prepayments Accrued Income | | | | | | 129 331 | 204 588 | 19 068 |
Profit Loss | | | | | | 334 282 | 120 847 | -156 396 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 334 282 | -58 166 | -300 092 |
Property Plant Equipment Gross Cost | | | | | | 421 976 | 440 455 | 107 839 |
Social Security Costs | | | | | | | | 343 616 |
Staff Costs Employee Benefits Expense | | | | | | | | 3 675 326 |
Tax Expense Credit Applicable Tax Rate | | | | | | 63 514 | 26 381 | -57 017 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | -16 775 | -491 101 | -114 031 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 16 378 | 6 569 | 792 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 40 135 | 128 736 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | 234 568 | 54 625 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | -179 013 | -143 696 |
Total Assets Less Current Liabilities | 369 003 | 577 756 | 887 771 | 42 276 | 1 938 915 | 6 431 196 | 4 002 385 | 3 845 989 |
Total Current Tax Expense Credit | | | | | | | -179 013 | -143 696 |
Trade Creditors Trade Payables | | | | | | 101 332 | 193 870 | 5 102 |
Trade Debtors Trade Receivables | | | | | | 607 097 | 504 840 | 627 321 |
Turnover Revenue | | | | | | 5 360 948 | 4 812 307 | 4 844 871 |
Wages Salaries | | | | | | | | 3 263 104 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | 5 241 | 7 861 |
Director Remuneration | | | | | | | 605 300 | 495 713 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | 610 541 | 503 574 |
Accruals Deferred Income | 216 020 | 420 535 | 700 385 | 1 065 830 | | | | |
Creditors Due Within One Year | 329 055 | 266 548 | 210 829 | 153 747 | | | | |
Debtors Due After One Year | | | -221 938 | -216 860 | | | | |
Number Shares Allotted | | 100 | 100 | 100 | | | | |
Par Value Share | | 1 | 1 | 1 | | | | |
Provisions For Liabilities Charges | 15 330 | 24 814 | 21 573 | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | | | | | |
Tangible Fixed Assets Additions | | 115 344 | 53 986 | | 355 136 | | | |
Tangible Fixed Assets Cost Or Valuation | 67 398 | 172 493 | 226 479 | 245 743 | 584 537 | | | |
Tangible Fixed Assets Depreciation | 12 577 | 44 294 | 97 187 | 152 966 | 246 196 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 31 717 | 52 893 | | | | | |
Tangible Fixed Assets Disposals | | 10 249 | | | -16 341 | | | |
Value Shares Allotted | | | 100 | 100 | | | | |
Creditors Due After One Year Total Noncurrent Liabilities | | | | 0 | 3 149 472 | | | |
Creditors Due Within One Year Total Current Liabilities | | | | 1 219 577 | 2 694 676 | | | |
Tangible Fixed Assets Depreciation Charge For Period | | | | | 101 753 | | | |
Tangible Fixed Assets Depreciation Disposals | | | | | -8 522 | | | |