Profit & Loss |
Date of Accounts |
2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 681 889 | 686 710 | 689 325 | 823 795 | 824 350 |
Current Assets | 4 949 769 | 4 155 553 | 3 783 516 | 3 248 887 | 3 176 450 |
Debtors | 4 267 880 | 3 468 843 | 3 094 191 | 2 425 092 | 2 352 100 |
Net Assets Liabilities | 2 117 475 | 2 190 540 | 2 308 554 | 2 451 408 | 1 979 461 |
Other Debtors | 700 866 | 5 944 | 3 244 | 286 454 | 270 026 |
Property Plant Equipment | 180 568 | 157 279 | 163 220 | 148 800 | 209 485 |
|
Other Financial Data |
Audit Fees Expenses | 8 670 | 8 000 | 5 500 | 8 100 | 8 100 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | 298 774 | 149 199 | 169 862 | 140 266 | 175 252 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 186 |
Accumulated Depreciation Impairment Property Plant Equipment | 403 495 | 438 138 | 482 508 | 518 974 | 511 608 |
Additional Provisions Increase From New Provisions Recognised | | 1 142 | | 100 | |
Additions Other Than Through Business Combinations Intangible Assets | | | | | 1 649 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 28 043 | 50 311 | 30 604 | 116 380 |
Administrative Expenses | 1 675 912 | 1 213 701 | 1 009 875 | 1 112 326 | 1 254 101 |
Amortisation Expense Intangible Assets | | | | | 186 |
Amortisation Rate Used For Intangible Assets | | | | | 25 |
Amounts Owed To Directors | | 3 749 | | | |
Applicable Tax Rate | | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 40 | 31 | 27 | 23 | 21 |
Cash Cash Equivalents Cash Flow Value | 681 889 | 686 710 | 689 325 | 823 795 | 824 350 |
Comprehensive Income Expense | 807 761 | 309 208 | 341 732 | 376 854 | -191 947 |
Corporation Tax Payable | 211 946 | 74 900 | 85 236 | 89 100 | |
Cost Sales | 24 141 372 | 16 453 623 | 10 768 057 | 9 564 014 | 8 814 786 |
Creditors | 2 700 530 | 1 958 393 | 1 459 120 | 796 713 | 1 224 485 |
Current Tax For Period | 211 946 | 74 900 | 86 300 | 89 100 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -4 828 | 1 142 | -5 500 | 100 | -1 100 |
Deferred Tax Liabilities | 13 558 | 14 700 | 9 200 | 9 300 | 8 200 |
Depreciation Expense Property Plant Equipment | 59 730 | 47 736 | 44 370 | 44 288 | 46 917 |
Depreciation Rate Used For Property Plant Equipment | | 25 | 25 | 25 | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 13 093 | | 7 822 | 54 283 |
Disposals Property Plant Equipment | | 16 689 | | 8 558 | 63 061 |
Dividends Paid | 257 097 | 236 143 | 223 718 | 234 000 | 280 000 |
Dividends Paid Classified As Financing Activities | 257 097 | 236 143 | 223 718 | 234 000 | 280 000 |
Dividends Paid On Shares | 257 097 | 236 143 | 223 718 | 234 000 | 280 000 |
Financial Assets | 4 217 579 | 3 445 394 | 3 062 386 | 1 911 743 | 1 916 665 |
Financial Liabilities | 2 283 607 | 1 378 059 | 615 871 | 384 215 | 888 642 |
Fixed Assets | 180 568 | 157 279 | 163 220 | 148 800 | 210 948 |
Further Item Tax Increase Decrease Component Adjusting Items | 2 114 | 1 614 | | 121 | |
Further Operating Expense Item Component Total Operating Expenses | | 87 056 | 54 581 | 56 313 | 57 633 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 138 250 | 101 728 | 61 433 | 20 000 | 180 000 |
Gain Loss In Cash Flows From Change In Accrued Items | | -162 808 | -113 697 | 76 623 | 151 785 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -785 403 | -591 858 | -505 860 | -666 271 | 516 872 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 2 608 273 | 799 037 | 509 012 | 562 880 | |
Gain Loss On Disposals Property Plant Equipment | -385 | 86 | -650 | 4 180 | -1 790 |
Gross Profit Loss | 2 671 480 | 1 565 314 | | | |
Income Expense Recognised Directly In Equity | | -236 143 | -223 718 | -234 000 | -280 000 |
Income Taxes Paid Refund Classified As Operating Activities | 275 001 | 211 946 | 75 943 | 85 285 | 91 185 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 10 124 | 4 821 | 2 615 | 134 470 | 555 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -21 | 49 | |
Increase Decrease In Existing Provisions | | | -5 500 | | -1 100 |
Increase Decrease In Net Debt From Cash Flows | | 1 072 | 6 364 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 186 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 47 736 | 44 370 | 44 288 | 46 917 |
Intangible Assets | | | | | 1 463 |
Intangible Assets Gross Cost | | | | | 1 649 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 6 | 1 | 212 | 79 |
Interest Income On Bank Deposits | 53 | | | | |
Interest Paid Classified As Operating Activities | | 6 | 192 | 212 | 84 |
Interest Payable Similar Charges Finance Costs | | 6 | 192 | 212 | 84 |
Interest Received Classified As Operating Activities | 53 | | 1 055 | 1 | |
Net Cash Flows From Used In Financing Activities | -2 607 097 | -236 143 | -227 467 | -234 000 | -280 000 |
Net Cash Flows From Used In Investing Activities | -5 643 | -24 361 | -50 961 | -25 688 | -111 041 |
Net Cash Flows From Used In Operating Activities | 2 622 864 | 265 325 | 281 043 | 394 158 | 391 596 |
Net Cash Generated From Operations | 2 897 812 | 477 277 | 356 123 | 479 654 | 482 865 |
Net Current Assets Liabilities | 2 249 239 | 2 197 160 | 2 324 396 | 2 452 174 | 1 951 965 |
Net Debt Funds | -681 889 | -682 961 | -689 325 | | |
Net Deferred Tax Liability Asset | -4 558 | -3 800 | -3 100 | -3 900 | -3 000 |
Operating Profit Loss | 1 014 826 | 385 256 | 421 648 | 466 314 | -235 974 |
Other Cash Inflow Outflow Classified As Financing Activities | -2 350 000 | | | | |
Other Creditors | 1 728 708 | 1 018 241 | 366 578 | 171 381 | 646 158 |
Other Departments Average Number Employees | 1 | 1 | 1 | 1 | 10 |
Other Finance Costs | | | 191 | | 5 |
Other Finance Income | | | 1 055 | 1 | |
Other Interest Receivable Similar Income Finance Income | 53 | | 1 055 | 1 | |
Other Operating Income Format1 | 19 258 | 33 643 | 131 960 | 26 110 | 25 905 |
Other Remaining Operating Income | | 14 349 | | | |
Other Taxation Social Security Payable | 503 751 | 650 884 | 927 875 | 463 664 | 511 095 |
Par Value Share | | 1 | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | 166 858 | 131 203 | 79 620 | 92 580 | 90 182 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 33 438 | 18 893 | 15 870 | 16 871 | |
Premises Costs | 87 255 | 87 056 | | | |
Prepayments Accrued Income | 50 301 | 23 449 | 594 828 | 513 349 | 435 435 |
Proceeds From Borrowings Classified As Financing Activities | | | -3 749 | | |
Proceeds From Sales Property Plant Equipment | | 3 682 | -650 | 4 916 | 6 988 |
Profit Loss | 807 761 | 309 208 | 341 732 | 376 854 | -191 947 |
Profit Loss On Ordinary Activities Before Tax | 1 014 879 | 385 250 | 422 511 | 466 103 | -236 058 |
Property Plant Equipment Gross Cost | 584 063 | 595 417 | 645 728 | 667 774 | 721 093 |
Provisions | 13 558 | 14 700 | 9 200 | 9 300 | 8 200 |
Provisions For Liabilities Balance Sheet Subtotal | 13 558 | 14 700 | 9 200 | 9 300 | 8 200 |
Purchase Intangible Assets | | | | | 1 649 |
Purchase Property Plant Equipment | 5 643 | 28 043 | 50 311 | 30 604 | 116 380 |
Redemption Shares Decrease In Equity | 2 350 000 | | | | |
Rental Leasing Income | 19 258 | 19 294 | 19 257 | 17 796 | 25 016 |
Selling Average Number Employees | | | | 1 | 2 |
Social Security Costs | 88 700 | 57 064 | 51 060 | 57 657 | |
Staff Costs Employee Benefits Expense | 1 080 044 | 759 533 | 666 065 | 700 831 | 836 803 |
Tax Expense Credit Applicable Tax Rate | 192 827 | 73 198 | 80 277 | 88 560 | -44 851 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 12 177 | 1 230 | 641 | 519 | 817 |
Tax Increase Decrease From Other Short-term Timing Differences | | | -118 | 121 | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | 1 614 | -118 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 207 118 | 76 042 | 80 779 | 89 249 | -44 111 |
Total Assets Less Current Liabilities | 2 429 807 | 2 354 439 | 2 487 616 | 2 600 974 | 2 162 913 |
Total Current Tax Expense Credit | | 74 900 | 86 279 | | |
Trade Creditors Trade Payables | 256 125 | 210 619 | 79 431 | 72 568 | 67 232 |
Trade Debtors Trade Receivables | 3 516 713 | 3 005 336 | 2 496 119 | 1 625 289 | 1 646 639 |
Turnover Revenue | 26 812 852 | 18 018 937 | 10 743 740 | 11 115 853 | 9 807 008 |
Wages Salaries | 957 906 | 683 576 | 599 135 | 626 303 | |
Advances Credits Directors | | 3 749 | | 286 454 | 213 291 |
Advances Credits Made In Period Directors | | | | 520 454 | |
Advances Credits Repaid In Period Directors | | | 3 749 | 234 000 | |
Company Contributions To Money Purchase Plans Directors | | | | | 183 896 |
Director Remuneration | 10 950 | 7 800 | 7 950 | 7 800 | 17 680 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | 7 800 | 201 576 |