Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 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 | 729 498 | 1 425 050 | | | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 64 214 | 40 899 | | | | | | | | | |
Cash Bank On Hand | | | 75 846 | 8 431 | 87 170 | 149 813 | 44 308 | 197 226 | 16 616 | 341 905 | 284 488 |
Current Assets | 636 382 | 1 214 703 | 880 694 | 1 025 061 | 1 303 454 | 1 303 851 | 1 238 510 | 1 199 401 | 528 840 | 435 943 | 384 712 |
Debtors | 572 168 | 1 173 804 | 804 848 | 1 016 630 | 1 216 284 | 1 154 038 | 1 194 202 | 1 002 175 | 512 224 | 94 038 | 100 224 |
Other Debtors | | | 137 195 | 58 918 | 72 484 | 88 093 | 189 005 | 242 974 | 23 840 | 21 912 | 33 863 |
Property Plant Equipment | | | 473 264 | 496 790 | 512 453 | 390 471 | 422 447 | 437 620 | 346 685 | | |
Tangible Fixed Assets | 659 636 | 555 785 | | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 000 | 100 000 | | | | | | | | | |
Profit Loss Account Reserve | 629 498 | 1 325 050 | | | | | | | | | |
Shareholder Funds | 729 498 | 1 425 050 | | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 6 000 | 9 000 | 6 000 | 6 000 | | | | |
Fees For Non-audit Services | | | 2 600 | 4 720 | 6 600 | 3 600 | 4 600 | 4 600 | 4 600 | 4 600 | 3 000 |
Accruals Deferred Income Within One Year | 23 750 | 16 732 | | | | | | | | | |
Accrued Liabilities Deferred Income | | | | 26 107 | 20 603 | 7 918 | 27 294 | 12 218 | 11 250 | 33 192 | 22 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 171 864 | 1 299 626 | 1 417 587 | 532 941 | 633 802 | 735 880 | 826 815 | 868 759 | |
Administrative Expenses | 530 472 | 523 973 | 451 804 | 518 577 | 522 020 | 659 042 | 503 385 | 579 951 | 566 793 | 256 908 | 30 021 |
Amounts Owed By Group Undertakings | | | 282 499 | 523 347 | 914 394 | 797 782 | 644 821 | 372 451 | 63 474 | 38 551 | 38 744 |
Amounts Owed By Group Undertakings Other Participating Interests Within One Year | 36 276 | 537 440 | | | | | | | | | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 368 971 | | | | | | | | | | |
Applicable Tax Rate | | | 21 | 20 | 20 | 19 | 19 | 19 | 19 | 19 | |
Average Number Employees During Period | | | 46 | 48 | 50 | 43 | 38 | 36 | 37 | 37 | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -43 998 | -34 922 | | | | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | 75 846 | 8 431 | 87 170 | 149 813 | 44 308 | 197 226 | 16 616 | 341 905 | |
Commitments Under Non-cancellable Operating Leases Land Buildings | 90 220 | 90 220 | | | | | | | | | |
Comprehensive Income Expense | | | 142 191 | 56 737 | 253 021 | -9 967 | 13 090 | 37 628 | -1 174 386 | 3 744 | -29 771 |
Corporation Tax Due Within One Year | 953 | 953 | | | | | | | | | |
Corporation Tax Payable | | | | | 712 | | | | | | 25 185 |
Corporation Tax Recoverable | | | | | | 60 | 60 | 60 | 266 198 | -25 185 | |
Cost Sales | 1 175 718 | 1 134 983 | 1 673 796 | 1 889 781 | 2 286 276 | 2 300 785 | 2 910 002 | 2 147 197 | 2 028 973 | 1 362 200 | 11 723 |
Creditors | | | 205 882 | 317 038 | 358 073 | 246 455 | 200 001 | 138 437 | 551 327 | 108 001 | 86 541 |
Creditors Due Within One Year | 566 520 | 345 438 | | | | | | | | | |
Current Tax For Period | | | | | 712 | | | | -266 138 | | |
Debtors Due Within One Year | 572 168 | 1 173 804 | | | | | | | | | |
Decrease Increase In Net Debt During Period | 3 181 | 23 315 | | | | | | | | | |
Decrease Increase In Net Debt Resulting From Cash Flows | 3 181 | 23 315 | | | | | | | | | |
Deferred Tax Asset Debtors | | | 114 815 | 100 578 | 35 318 | 37 601 | 34 474 | 25 589 | 404 | | |
Deferred Tax Assets | | | 89 052 | 99 963 | 33 986 | 16 156 | 16 168 | 27 909 | | -25 589 | |
Deferred Tax Current Asset | 23 300 | 57 383 | | | | | | | | | |
Deferred Tax Liability | | -34 083 | | | | | | | | | |
Depreciation Amortisation Expense | | | 122 446 | 127 762 | 117 961 | 91 437 | 100 861 | 102 078 | 90 935 | 41 944 | |
Depreciation Expense Property Plant Equipment | | | 122 446 | 127 762 | 117 961 | 91 437 | 100 861 | 102 078 | 90 935 | 41 944 | |
Depreciation Tangible Fixed Assets Expense | 168 692 | 145 507 | | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 976 083 | | | | | |
Disposals Property Plant Equipment | | | | | | 1 100 998 | | | | 328 582 | |
Expenses Not Deductible For Tax Purposes | | 790 | | | | | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -993 947 | 111 156 | 40 323 | -98 947 | -58 413 | -69 907 | 6 501 | -28 594 | -46 645 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 47 940 | 14 829 | 126 133 | -52 022 | -184 294 | -89 228 | 421 927 | 101 476 | 19 192 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | -124 915 | 3 500 | | | -19 531 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | -124 915 | 3 500 | | | -19 531 | |
Gross Profit Loss | 955 710 | 1 441 316 | 639 110 | 589 551 | 837 455 | 646 849 | 519 602 | 626 493 | -848 546 | 300 057 | -11 723 |
Income From Related Parties | | | 2 083 233 | 2 127 729 | | | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -772 | | | | 291 383 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 48 793 | -67 415 | 78 739 | 62 643 | -105 505 | 152 918 | -180 610 | 325 289 | -57 417 |
Increase Decrease In Net Cash For Period | -3 181 | -23 315 | | | | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 127 762 | 117 961 | 91 437 | 100 861 | 102 078 | 90 935 | 41 944 | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | 58 | | 29 | | | |
Interest Paid Classified As Operating Activities | | | | | | -58 | | -29 | | | |
Interest Payable Similar Charges Finance Costs | | | | | | 58 | | 29 | | | |
Land Buildings Operating Leases Expiring After Five Years | 44 660 | 44 660 | | | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | 45 560 | 45 560 | | | | | | | | | |
Loans Owed By Related Parties | | | 265 393 | 521 347 | | | | | | | |
Net Cash Flows From Used In Investing Activities | | | 88 955 | 151 288 | 130 065 | 94 370 | 129 337 | 117 251 | | -285 210 | |
Net Cash Flows From Used In Operating Activities | | | -137 748 | -83 873 | -208 804 | -157 013 | -23 832 | -270 169 | 180 610 | -40 079 | 57 417 |
Net Cash Generated From Operations | | | -137 748 | -83 873 | -208 804 | -157 843 | -23 832 | -270 198 | 180 610 | 251 304 | 57 417 |
Net Current Assets Liabilities | 69 862 | 869 265 | 674 812 | 708 023 | 945 381 | 1 057 396 | 1 038 509 | 1 060 964 | -22 487 | 327 942 | 298 171 |
Net Debt Funds | 64 214 | 40 899 | | | | | | | | | |
Net Increase Decrease In Shareholders Funds | 361 278 | 695 552 | | | | | | | | | |
Net Interest Received Paid Classified As Investing Activities | | | | | -3 559 | | | | | | |
Number Shares Allotted | | 100 000 | | | | | | | | | |
Number Shares Issued Fully Paid | | | | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 |
Operating Profit Loss | 425 238 | 917 343 | | 70 974 | 315 435 | -12 193 | 16 217 | 46 542 | -1 415 339 | | |
Other Creditors | | | 37 132 | 31 914 | 5 858 | 6 110 | 48 903 | 7 735 | 9 138 | | |
Other Creditors Due Within One Year | | 72 178 | | | | | | | | | |
Other Deferred Tax Expense Credit | | | 45 115 | 14 237 | 65 261 | -2 284 | 3 127 | 8 885 | 25 185 | 25 589 | |
Other Interest Receivable Similar Income Finance Income | | | | | 3 559 | | | | | | |
Other Taxation Social Security Payable | | | 96 489 | 40 078 | 43 375 | 38 522 | 40 189 | 26 433 | 27 390 | | |
Other Taxation Social Security Within One Year | 29 363 | 32 305 | | | | | | | | | |
Par Value Share | | 1 | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 27 030 | 35 874 | 30 227 | 28 189 | 36 683 | 46 337 | 48 142 | 23 164 | |
Prepayments Accrued Income | | | 77 608 | 152 922 | 88 662 | 144 305 | 251 631 | 288 104 | 97 180 | 46 680 | 22 742 |
Proceeds From Sales Property Plant Equipment | | | -11 232 | | | | -3 500 | | | -309 051 | |
Profit Loss | | | 142 191 | 56 737 | 253 021 | -9 968 | 13 090 | 37 628 | -1 174 386 | 3 744 | -29 771 |
Profit Loss For Period | 361 278 | 695 552 | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 425 238 | 917 343 | 187 306 | 70 974 | 318 994 | -12 251 | 16 217 | 46 513 | -1 415 339 | 29 333 | -29 771 |
Property Plant Equipment Gross Cost | | | 1 645 128 | 1 796 416 | 1 930 040 | 923 412 | 1 056 249 | 1 173 500 | 1 173 500 | 868 759 | |
Provisions | | | -114 815 | -100 578 | -35 318 | -37 601 | -34 474 | -25 589 | -404 | | |
Provisions For Liabilities Charges | -23 300 | -57 383 | | | | | | | | | |
Purchase Property Plant Equipment | | | -100 187 | -151 288 | -133 624 | -94 370 | -132 837 | -117 251 | | -23 841 | |
Share Capital Allotted Called Up Paid | 100 000 | 100 000 | | | | | | | | | |
Social Security Costs | 103 662 | 80 276 | 121 501 | 136 111 | 169 740 | 184 779 | 139 761 | 118 415 | 116 281 | 51 457 | |
Staff Costs | 959 710 | 957 437 | | | | | | | | | |
Staff Costs Employee Benefits Expense | | | 1 382 004 | 1 561 259 | 1 856 931 | 1 852 789 | 1 526 255 | 1 399 489 | 1 390 185 | 1 128 377 | |
Standard Nominal Tax Rate | 26 | 24 | | | | | | | | | |
Tangible Fixed Assets Additions | | 41 656 | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 440 995 | 1 482 651 | | | | | | | | | |
Tangible Fixed Assets Depreciation | 781 359 | 926 866 | | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 145 507 | | | | | | | | | |
Taxation Expense Credit | 154 560 | 255 874 | | | | | | | | | |
Tax Decrease From Utilisation Tax Losses | | | 35 519 | | 64 189 | 17 830 | | | | 11 363 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 665 | | | | |
Tax Expense Credit Applicable Tax Rate | | | 39 334 | 14 195 | 63 799 | -2 328 | 3 081 | 8 837 | -268 914 | 5 573 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -25 148 | 786 | -3 620 | -2 474 | -20 626 | 2 728 | 2 080 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 40 | 42 | 316 | 23 778 | 46 | 48 | 48 | 3 710 | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 110 562 | 220 162 | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 63 960 | 221 791 | | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 45 115 | 14 237 | 65 973 | -2 284 | 3 127 | 8 885 | -240 953 | 25 589 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 151 288 | 133 624 | 94 370 | 132 837 | 117 251 | | 23 841 | |
Total Assets Less Current Liabilities | 729 498 | 1 425 050 | 1 148 076 | 1 204 813 | 1 457 834 | 1 447 867 | 1 460 956 | 1 498 584 | 324 198 | 327 942 | 298 171 |
Total Operating Lease Payments | | | 120 265 | 152 452 | 142 549 | 195 584 | 166 798 | 171 732 | 175 717 | 104 901 | |
Total U K Foreign Current Tax After Adjustments Relief | 154 560 | 255 874 | | | | | | | | | |
Trade Creditors Trade Payables | | | 72 261 | 151 855 | 146 665 | 105 946 | 60 267 | 21 176 | 88 817 | 67 019 | 39 356 |
Trade Creditors Within One Year | 111 592 | 142 291 | | | | | | | | | |
Trade Debtors Trade Receivables | | | 192 731 | 180 865 | 105 426 | 86 197 | 74 211 | 72 997 | 57 663 | 12 080 | |
Turnover Gross Operating Revenue | 2 131 428 | 2 576 299 | | | | | | | | | |
Turnover Revenue | | | 2 312 906 | 2 479 332 | 3 123 731 | 2 947 634 | 3 429 604 | 2 773 690 | 1 180 427 | 1 662 257 | |
U K Deferred Tax | -90 600 | -34 083 | | | | | | | | | |
V A T Due Total Creditors | 31 891 | 80 979 | | | | | | | | | |
Wages Salaries | 856 048 | 877 161 | 1 233 473 | 1 389 274 | 1 656 964 | 1 639 821 | 1 349 811 | 1 234 737 | 1 225 762 | 1 053 756 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | | 404 | |
Amounts Owed To Group Undertakings | | | | | | | | 8 343 | 414 732 | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | | 25 589 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | 25 185 | 25 589 | |
Other Operating Income Format1 | | | | | | | | | | -13 816 | 11 973 |
Recoverable Value-added Tax | | | | | | | | | 3 465 | | 4 875 |