Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 184 662 | 314 865 | 290 000 | 326 213 | 280 513 | 285 631 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | 265 978 | 1 190 418 | 2 709 538 | 2 502 490 | 455 154 |
Current Assets | 377 147 | 386 672 | 241 093 | 311 450 | 281 305 | 587 419 | 2 662 168 | 3 230 676 | 4 941 704 | 5 303 922 | 4 734 405 |
Debtors | 239 355 | 380 309 | 241 093 | 219 711 | 281 226 | 474 840 | 2 396 190 | 2 040 258 | 2 232 166 | 2 801 432 | 4 279 251 |
Net Assets Liabilities | | | | | | | 1 589 164 | 2 261 144 | 3 962 268 | 4 737 172 | 5 029 660 |
Other Debtors | | | | | | | 25 238 | 73 333 | 206 358 | 234 273 | 194 280 |
Property Plant Equipment | | | | | | | 162 245 | 151 774 | 110 150 | 729 197 | 1 168 119 |
Cash Bank In Hand | 137 442 | 6 013 | | 91 660 | | 112 579 | | | | | |
Intangible Fixed Assets | 771 110 | 809 860 | 809 860 | 809 860 | 829 201 | 224 535 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 184 662 | 314 865 | 290 000 | 326 213 | 280 513 | 285 631 | | | | | |
Stocks Inventory | 350 | 350 | | 79 | 79 | | | | | | |
Tangible Fixed Assets | 234 806 | 291 489 | 408 126 | 290 037 | 160 630 | 107 862 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 4 | 4 | 4 | 4 | 4 | 4 | | | | | |
Profit Loss Account Reserve | 184 658 | 314 861 | 289 996 | 326 209 | 280 509 | 285 627 | | | | | |
Shareholder Funds | 184 662 | 314 865 | 290 000 | 326 213 | 280 513 | 285 631 | | | | | |
|
Other Financial Data |
Instalment Debts Falling Due After5 Years | | 317 324 | | | | | | | | | |
Audit Fees Expenses | | | | | | | | | | 10 000 | 10 000 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 972 691 | 1 136 764 | 1 362 035 | 1 815 466 | 2 338 503 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 264 507 | 309 688 | 434 046 | 466 420 | 664 140 |
Acquired Through Business Combinations Intangible Assets | | | | | | | | | 1 426 635 | | |
Acquired Through Business Combinations Property Plant Equipment | | | | | | | | | 9 754 | 8 511 | 111 797 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | 304 888 | 1 276 837 | 1 518 161 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 74 232 | 72 980 | 772 093 | 614 451 |
Administration Support Average Number Employees | | | | | | | 885 | 1 032 | | | |
Administrative Expenses | | | | | | | 3 572 284 | 4 442 224 | 4 836 511 | 6 442 301 | 7 421 991 |
Amortisation Expense Intangible Assets | | | | | | | 132 155 | 164 073 | 225 271 | 453 431 | 523 037 |
Amounts Owed By Related Parties | | | | | | | | | | 375 288 | 26 711 |
Amounts Owed To Related Parties | | | | | | | | | | | 69 750 |
Applicable Tax Rate | | | | | | | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | | | | | 1 032 | 1 171 | 1 209 | 1 302 |
Bank Borrowings | | | | | | | 950 533 | 723 011 | 504 127 | 1 202 300 | 2 753 967 |
Cash Cash Equivalents Acquired | | | | | | | | | | -91 697 | |
Cash Cash Equivalents Cash Flow Value | | | | | | | 493 008 | 265 978 | | | |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | | | | | | | | -1 426 635 | | |
Cash Transferred To Acquire Entity | | | | | | | | | | 395 010 | |
Cost Sales | | | | | | | 12 563 397 | 14 542 767 | 17 665 457 | 21 360 827 | 21 782 324 |
Creditors | | | | | | | 985 284 | 736 884 | 507 765 | 1 559 328 | 521 521 |
Current Tax For Period | | | | | | | 115 | 67 330 | 472 112 | 701 451 | 382 683 |
Debt Funds Acquired With Subsidiaries | | | | | | | | | | -356 520 | |
Deferred Income | | | | | | | 41 888 | 40 268 | 270 968 | 186 942 | 197 348 |
Deferred Tax Asset Debtors | | | | | | | 382 383 | 213 701 | 7 828 | 58 261 | 74 987 |
Deferred Tax Assets | | | | | | | 382 383 | 213 701 | 7 828 | 58 261 | 74 987 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | -44 986 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 127 614 | 168 682 | 205 873 | -50 433 | -16 726 |
Depreciation Amortisation Expense | | | | | | | 243 715 | 242 272 | 349 629 | 566 146 | |
Depreciation Expense Property Plant Equipment | | | | | | | 111 560 | 78 199 | 124 358 | 120 606 | 250 475 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | -33 018 | | -88 232 | -52 755 |
Disposals Property Plant Equipment | | | | | | | | -39 522 | | -129 183 | -89 606 |
Dividend Income | | | | | | | | | 942 071 | 160 608 | |
Dividends Paid | | | | | | | -415 000 | -500 000 | -880 000 | -1 846 500 | -800 000 |
Dividends Paid Classified As Financing Activities | | | | | | | -415 000 | -500 000 | -880 000 | -1 846 500 | |
Finance Lease Liabilities Present Value Total | | | | | | | 62 604 | 40 725 | 11 413 | 178 755 | 338 331 |
Finance Lease Payments Owing Minimum Gross | | | | | | | 97 355 | 54 598 | 15 051 | 535 783 | 859 852 |
Financial Liabilities Assumed | | | | | | | | | | -485 552 | |
Fixed Assets | 1 005 916 | 1 101 349 | 1 217 986 | 1 099 897 | 989 831 | 332 397 | 1 658 120 | 1 483 576 | 2 948 204 | 4 838 875 | 6 272 921 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | 1 100 000 | | | -95 596 | |
Further Item Non-operating Gain Loss Before Tax Income Statement Item Component Profit Or Loss Before Tax | | | | | | | | | -942 071 | -160 608 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 1 135 861 | 901 899 | 799 058 | 778 860 | 817 082 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -416 941 | 81 040 | -1 109 611 | 1 897 930 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | 498 426 | -187 250 | 397 781 | 2 157 448 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 7 500 | 4 315 | | 26 884 | -1 440 |
Goodwill Arising On Business Combination | | | | | | | | | | 572 933 | |
Government Grant Income | | | | | | | | | 2 107 392 | 2 197 364 | |
Gross Profit Loss | | | | | | | 4 493 352 | 6 025 826 | 8 331 431 | 9 710 040 | 9 041 179 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | 9 802 | 3 388 | -127 561 | 856 575 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | -227 030 | 924 440 | 1 519 120 | -359 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | 13 075 | | | | 31 135 |
Increase Decrease In Net Debt From Cash Flows | | | | | | | | | | 1 272 008 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 164 073 | 225 271 | 453 431 | 523 037 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 78 199 | 124 358 | 120 606 | 250 475 |
Intangible Assets | | | | | | | 1 495 875 | 1 331 802 | 2 838 054 | 3 661 460 | 4 656 584 |
Intangible Assets Gross Cost | | | | | | | 2 468 566 | 2 468 566 | 4 200 089 | 6 049 859 | 6 995 087 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 13 268 | 83 846 | 102 259 | 227 | 134 004 |
Interest Income On Bank Deposits | | | | | | | 603 | 337 | 3 839 | 4 910 | 4 396 |
Interest Paid Classified As Financing Activities | | | | | | | -13 268 | -83 846 | -102 259 | -227 | |
Interest Paid Classified As Operating Activities | | | | | | | 13 268 | 83 846 | 1 044 330 | 227 | |
Interest Payable Similar Charges Finance Costs | | | | | | | 13 268 | 83 846 | 102 259 | 227 | 134 004 |
Interest Received Classified As Investing Activities | | | | | | | 603 | 337 | 3 839 | 4 910 | |
Interest Received Classified As Operating Activities | | | | | | | 603 | 337 | 945 910 | 4 910 | |
Investments Fixed Assets | | | | | | | | | | 448 218 | 448 218 |
Investments In Subsidiaries | | | | | | | | 2 368 706 | -942 071 | 448 218 | 448 218 |
Net Cash Flows From Used In Financing Activities | | | | | | | 222 931 | -844 765 | -1 217 011 | -1 026 476 | |
Net Cash Flows From Used In Investing Activities | | | | | | | -1 291 792 | -63 075 | -1 810 418 | -1 739 940 | |
Net Cash Flows From Used In Operating Activities | | | | | | | 841 831 | 1 832 280 | 4 546 549 | 2 766 057 | |
Net Cash Generated From Operations | | | | | | | 851 633 | 1 835 668 | 4 418 988 | 3 622 632 | |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | | 933 118 | 1 729 458 | 3 707 158 | 3 882 150 | |
Net Cash Outflow Inflow On Business Combination | | | | | | | | | | 356 520 | |
Net Current Assets Liabilities | -821 254 | -469 160 | -927 986 | -437 015 | -709 318 | 21 216 | 916 328 | 1 514 452 | 1 521 829 | 1 457 625 | -721 740 |
Net Debt Funds | | | | | | | | | 3 480 361 | 4 916 581 | |
Net Identifiable Assets Liabilities Acquired | | | | | | | | | | -124 716 | |
New Finance Leases | | | | | | | | | | 520 732 | |
Number Shares Issued Fully Paid | | | | | | | 8 | 8 | 8 | 8 | 8 |
Operating Profit Loss | | | | | | | 696 903 | 1 491 501 | 3 357 529 | 3 316 004 | |
Other Creditors | | | | | | | 891 929 | 825 290 | 1 196 460 | 1 144 771 | 197 852 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 603 | 337 | 945 910 | 165 518 | 4 396 |
Other Payables Accrued Expenses | | | | | | | 64 817 | 28 729 | 569 736 | 953 818 | 787 686 |
Par Value Share | | | 1 | 1 | | 1 | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -16 709 | -42 758 | -39 547 | | |
Pension Costs Defined Contribution Plan | | | | | | | 154 998 | 274 941 | 313 861 | 395 720 | 403 430 |
Percentage Class Share Held In Subsidiary | | | | | | | | | 100 | 100 | 100 |
Percentage Voting Equity Interests Acquired | | | | | | | | | | 100 | |
Prepayments | | | | | | | 63 163 | 105 854 | 121 216 | 117 421 | 459 604 |
Proceeds From Sales Property Plant Equipment | | | | | | | 7 500 | 10 820 | | 26 884 | |
Profit Loss | | | | | | | 543 434 | 1 171 980 | 2 581 124 | 2 621 404 | 1 092 488 |
Profit Loss Acquiree | | | | | | | | | | 63 832 | |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 684 238 | 1 407 992 | 3 259 109 | 3 272 422 | 1 489 580 |
Property Plant Equipment Acquired | | | | | | | | | | 360 836 | |
Property Plant Equipment Gross Cost | | | | | | | 426 752 | 461 462 | 544 196 | 1 195 617 | 1 832 259 |
Purchase Intangible Assets | | | | | | | -1 190 301 | | -304 888 | -1 276 837 | |
Purchase Investment Properties | | | | | | | | | -1 426 635 | -356 521 | |
Purchase Property Plant Equipment | | | | | | | -109 594 | -74 232 | -82 734 | -138 376 | |
Repayments Borrowings Classified As Financing Activities | | | | | | | -32 092 | -218 161 | -195 205 | -1 084 153 | |
Revenue Acquiree | | | | | | | | | | 740 970 | |
Social Security Costs | | | | | | | 900 854 | 1 065 315 | 1 286 204 | 1 658 113 | 1 924 900 |
Staff Costs Employee Benefits Expense | | | | | | | 14 481 915 | 16 994 234 | 20 180 533 | 24 869 778 | 25 829 646 |
Taxation Social Security Payable | | | | | | | 397 917 | 395 319 | 362 301 | 365 076 | 557 819 |
Tax Decrease From Utilisation Tax Losses | | | | | | | -15 014 | -839 | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | 130 005 | 267 518 | 619 231 | 621 760 | 283 020 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | | | -44 308 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -767 | 14 363 | 44 211 | -52 565 | 2 880 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 13 505 | 452 | 12 525 | 81 823 | 124 365 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | | -496 | 2 018 | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | | | | 2 018 | -9 171 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 140 804 | 236 012 | 677 985 | 651 018 | 397 092 |
Total Assets Less Current Liabilities | 184 662 | 632 189 | 290 000 | 662 882 | 280 513 | 353 613 | 2 574 448 | 2 998 028 | 4 470 033 | 6 296 500 | 5 551 181 |
Total Borrowings | | | | | | | 985 284 | 736 884 | 507 765 | 1 559 328 | 521 521 |
Total Consideration Transferred Including Settlement Pre-existing Relationship | | | | | | | | | | 448 217 | |
Total Operating Lease Payments | | | | | | | | | | 11 487 | |
Trade Creditors Trade Payables | | | | | | | 24 404 | 14 464 | 31 693 | 33 977 | 213 041 |
Trade Debtors Trade Receivables | | | | | | | 1 925 406 | 1 647 370 | 1 896 764 | 2 016 189 | 3 523 669 |
Turnover Revenue | | | | | | | 17 056 749 | 20 568 593 | 23 889 497 | 31 070 867 | 30 823 503 |
Unpaid Contributions To Pension Schemes | | | | | | | 40 289 | 76 134 | 58 656 | 64 188 | 283 629 |
Wages Salaries | | | | | | | 13 426 063 | 15 653 978 | 18 580 468 | 22 815 945 | 23 501 316 |
Company Contributions To Money Purchase Plans Directors | | | | | | | 24 000 | 24 000 | 24 000 | 20 133 | 5 321 |
Director Remuneration | | | | | | | 16 848 | 17 263 | 17 520 | 21 292 | 69 397 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | 2 | 3 | 1 |
Creditors Due After One Year | | 317 324 | | 336 669 | | 67 982 | | | | | |
Creditors Due Within One Year | | 855 832 | 1 169 079 | 748 465 | 990 623 | 566 203 | | | | | |
Intangible Fixed Assets Cost Or Valuation | 771 110 | 809 860 | 809 860 | | 829 201 | 859 090 | | | | | |
Number Shares Allotted | | | 4 | 4 | | 4 | | | | | |
Share Capital Allotted Called Up Paid | | 4 | 4 | 4 | 4 | 4 | | | | | |
Tangible Fixed Assets Additions | | | 209 398 | 28 | | 49 533 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 531 626 | 435 442 | 644 840 | 524 599 | 364 479 | 271 338 | | | | | |
Tangible Fixed Assets Depreciation | 296 820 | 143 953 | 236 714 | 234 562 | 203 849 | 163 476 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 92 761 | 108 541 | | 61 867 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 110 693 | | 102 240 | | | | | |
Tangible Fixed Assets Disposals | | -96 184 | | 120 269 | | 142 674 | | | | | |
Creditors Due After One Year Total Noncurrent Liabilities | 0 | 317 324 | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 1 198 401 | 855 832 | | | | | | | | | |
Intangible Fixed Assets Additions | | 38 750 | | | | 29 889 | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 80 449 | | | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | -233 316 | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | | | | | 634 555 | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | | | | 634 555 | | | | | |