Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2014-03-31 | 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 | GBP |
Net Worth | 491 618 | 596 501 | 646 421 | 349 313 | 465 402 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 729 372 | 748 355 | 1 281 935 | 1 094 436 | 1 044 977 | 876 642 | 770 718 | 670 078 |
Current Assets | 914 863 | 907 482 | 1 232 783 | 1 714 260 | 1 958 368 | 2 405 164 | 2 545 399 | 2 092 308 | 2 049 937 | 2 318 043 | 1 500 732 | 1 485 019 |
Debtors | 829 134 | 756 885 | 1 174 459 | 1 232 163 | 1 231 010 | 1 656 809 | 1 263 464 | 997 872 | 1 004 960 | 1 441 401 | 730 014 | 814 941 |
Net Assets Liabilities | | | | | 465 402 | 635 463 | 595 428 | 696 893 | 648 067 | 717 134 | 720 609 | 492 168 |
Other Debtors | | | | | 887 844 | 1 100 232 | 780 854 | 336 963 | 227 373 | 90 666 | 58 489 | 83 172 |
Property Plant Equipment | | | | | 840 794 | 897 409 | 135 395 | 81 287 | 133 462 | 148 513 | 141 861 | |
Cash Bank In Hand | 85 729 | 150 597 | 58 324 | 482 097 | 729 372 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 491 618 | 596 501 | 646 421 | 349 313 | | | | | | | | |
Tangible Fixed Assets | 479 105 | 602 444 | 672 590 | 653 317 | 840 794 | | | | | | | |
Intangible Fixed Assets | | | | 653 317 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 10 | 10 | 10 | 10 | 10 | | | | | | | |
Profit Loss Account Reserve | 491 607 | 596 490 | 646 410 | 349 302 | 465 391 | | | | | | | |
Shareholder Funds | 491 618 | 596 501 | 646 421 | 349 313 | 465 402 | | | | | | | |
|
Other Financial Data |
Secured Debts | 345 359 | 353 564 | 220 997 | 324 521 | | | | | | | | |
Total Fixed Assets Additions | | | 301 640 | 123 445 | | | | | | | | |
Total Fixed Assets Cost Or Valuation | | 736 622 | 782 039 | 757 712 | | | | | | | | |
Total Fixed Assets Depreciation | | 134 178 | 109 449 | 104 395 | | | | | | | | |
Total Fixed Assets Depreciation Charge In Period | | | 49 701 | 37 862 | | | | | | | | |
Total Fixed Assets Depreciation Disposals | | | -74 430 | -42 916 | | | | | | | | |
Total Fixed Assets Disposals | | | -256 223 | -147 772 | | | | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 96 753 | 123 703 | 49 197 | 44 991 | 50 175 | 78 604 | 114 257 | 152 245 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 445 832 | 39 478 | | | | | |
Amounts Owed By Group Undertakings Participating Interests | | | | | 22 853 | 81 287 | | | | | | |
Amounts Owed To Group Undertakings Participating Interests | | | | | 652 384 | 680 541 | 730 794 | | | | | |
Average Number Employees During Period | | | | | 22 | 29 | 23 | 17 | 18 | 15 | 17 | 15 |
Corporation Tax Payable | | | | | 154 637 | 171 791 | | | | | | |
Creditors | | | | | 2 032 212 | 2 336 455 | 5 792 | 1 476 702 | 40 042 | 80 375 | 57 790 | 31 817 |
Depreciation Rate Used For Property Plant Equipment | | | | | | 20 | 20 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 57 082 | 99 646 | 17 244 | | 7 162 | 7 643 | 10 009 |
Disposals Property Plant Equipment | | | | | | 362 267 | 875 998 | 132 528 | | 43 580 | 30 485 | 30 485 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 84 032 | 25 140 | 13 038 | | 35 591 | 43 296 | 47 941 |
Net Current Assets Liabilities | 262 011 | 218 867 | 215 932 | -148 162 | -73 844 | 68 709 | 465 825 | 615 606 | 554 647 | 648 996 | 636 538 | 436 246 |
Other Creditors | | | | | 858 425 | 1 038 402 | 689 913 | 728 850 | 886 854 | 1 339 985 | 507 065 | 557 616 |
Other Taxation Social Security Payable | | | | | 7 429 | 80 836 | 346 031 | 195 473 | 82 837 | 8 493 | 36 879 | 22 587 |
Property Plant Equipment Gross Cost | | | | | 937 547 | 1 021 112 | 184 592 | 126 278 | 183 637 | 227 117 | 256 118 | 228 617 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 13 759 | | | | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 21 295 | 13 759 | | | | | | |
Total Assets Less Current Liabilities | 741 116 | 821 311 | 888 522 | 505 155 | 766 950 | 966 118 | 601 220 | 696 893 | 688 109 | 797 509 | 778 399 | 523 985 |
Trade Creditors Trade Payables | | | | | 359 337 | 364 885 | 274 764 | 70 675 | 109 457 | 30 385 | 18 916 | 11 780 |
Trade Debtors Trade Receivables | | | | | 318 299 | 475 290 | 482 610 | 659 150 | 775 828 | 1 210 990 | 626 639 | 731 769 |
Advances Credits Directors | | | | 39 649 | 45 630 | 79 580 | 87 452 | | | | | |
Advances Credits Made In Period Directors | | | | | 18 276 | 38 258 | 38 036 | | | | | |
Advances Credits Repaid In Period Directors | | | | | 12 295 | 4 308 | 30 164 | | | | | |
Amount Specific Advance Or Credit Directors | 1 189 | 10 000 | | | | 52 722 | 87 452 | 86 645 | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | 38 036 | 393 | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | 3 306 | 1 200 | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | | | | 1 833 |
Amounts Owed By Group Undertakings | | | | | | | | 1 759 | 1 759 | 139 745 | 44 886 | |
Amounts Owed To Group Undertakings | | | | | | | 730 794 | 465 269 | 388 517 | 248 320 | 248 320 | 430 817 |
Bank Borrowings Overdrafts | | | | | | | | | | 50 000 | 32 500 | 10 000 |
Finance Lease Liabilities Present Value Total | | | | | | | 5 792 | 16 435 | 40 042 | 30 375 | 25 290 | 15 973 |
Fixed Assets | 479 105 | 602 444 | 672 590 | 653 317 | | | | | | | 141 861 | 87 739 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | | | | 1 833 |
Intangible Assets | | | | | | | | | | | | 11 367 |
Intangible Assets Gross Cost | | | | | | | | | | | | 13 200 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | | | | 13 200 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | 74 214 | | 87 060 | 59 486 | 5 180 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | | 60 970 | | |
Increase Decrease In Property Plant Equipment | | | | | | | | | | 77 592 | | |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | | | | 7 144 | | |
Creditors Due After One Year Total Noncurrent Liabilities | | 203 515 | 220 997 | 134 547 | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | | 688 616 | 1 016 851 | 1 862 422 | | | | | | | | |
Other Aggregate Reserves | 1 | 1 | 1 | 1 | 1 | | | | | | | |
Provisions For Liabilities Charges | 12 881 | 21 295 | 21 104 | 21 295 | 21 295 | | | | | | | |
Tangible Fixed Assets Additions | | 166 320 | 301 640 | 123 445 | 408 647 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 570 302 | 736 622 | 782 039 | 757 712 | 937 547 | | | | | | | |
Tangible Fixed Assets Depreciation | 91 197 | 134 178 | 109 449 | 104 395 | 96 753 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | | 49 701 | 37 862 | | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | | -74 430 | -42 916 | | | | | | | | |
Tangible Fixed Assets Disposals | | | -256 223 | -147 772 | 228 812 | | | | | | | |
Creditors Due After One Year | 236 617 | 203 515 | | 134 547 | 280 253 | | | | | | | |
Creditors Due Within One Year | 652 852 | 688 615 | | 1 862 422 | 2 034 226 | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | | | | 349 313 | 465 402 | | | | | | | |
Number Shares Allotted | | 100 | | 100 | 100 | | | | | | | |
Par Value Share | | 0 | | | 0 | | | | | | | |
Share Capital Allotted Called Up Paid | 10 | 10 | | -1 | -1 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 42 981 | | | 41 066 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | | 48 708 | | | | | | | |
Value Shares Allotted | | | | 10 | 10 | | | | | | | |