Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 2013-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 481 567 | 651 596 | 776 119 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 4 304 | 70 052 | 269 118 | 11 241 | 295 178 |
Current Assets | 966 606 | 1 434 244 | 1 931 541 | 3 294 222 | 4 287 098 | 7 805 548 | 12 078 229 | 8 375 545 |
Debtors | 854 743 | 1 427 396 | 1 889 202 | 3 289 918 | 4 217 046 | 7 536 430 | 12 066 988 | 8 080 367 |
Net Assets Liabilities | | | | 701 174 | 769 784 | 942 818 | 3 876 814 | 4 308 587 |
Other Debtors | | | | 88 297 | 112 355 | 73 244 | 2 746 284 | 496 179 |
Property Plant Equipment | | | | 539 127 | 615 465 | 615 858 | 1 027 016 | 1 042 859 |
Cash Bank In Hand | 111 863 | 6 848 | 42 339 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 481 567 | 651 596 | 776 119 | | | | | |
Tangible Fixed Assets | 34 623 | 155 317 | 194 382 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | | | | | |
Profit Loss Account Reserve | 481 467 | 651 496 | 776 019 | | | | | |
Shareholder Funds | 481 567 | 651 596 | 776 119 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 41 000 | 45 000 |
Accrued Liabilities Deferred Income | | | | | | | 2 313 361 | 775 655 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 450 264 | 639 462 | 807 554 | 931 429 | 1 035 921 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 459 209 |
Administrative Expenses | | | | | | | 4 917 366 | 4 081 822 |
Amounts Owed By Group Undertakings | | | | | | | 1 030 272 | 2 173 602 |
Amounts Owed By Related Parties | | | | 162 586 | 185 734 | 661 867 | | |
Amounts Owed To Group Undertakings | | | | | | | 54 049 | |
Average Number Employees During Period | | | | 26 | 31 | 40 | 50 | 53 |
Balances Amounts Owed To Related Parties | | | | | | 65 000 | | 750 000 |
Bank Borrowings | | | | | | | 1 805 555 | 1 065 338 |
Bank Borrowings Overdrafts | | | | 2 043 664 | 2 966 745 | 2 500 000 | 972 222 | 1 065 338 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | | | -57 135 | |
Bank Overdrafts | | | | | | | 57 135 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | 734 602 | 636 140 |
Cash Cash Equivalents Cash Flow Value | | | | | | 269 118 | -45 894 | 295 178 |
Comprehensive Income Expense | | | | | | | 2 661 846 | 431 773 |
Corporation Tax Payable | | | | 10 650 | 32 679 | 37 690 | 789 811 | |
Corporation Tax Recoverable | | | | | | | | 273 058 |
Cost Sales | | | | | | | 50 432 739 | 26 851 953 |
Creditors | | | | 169 498 | 234 131 | 2 679 443 | 1 273 483 | 135 214 |
Current Tax For Period | | | | | | | 790 292 | -126 103 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 124 883 | 2 453 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | 271 279 | 300 696 |
Finance Lease Liabilities Present Value Total | | | | | | | 301 261 | 343 881 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | 343 881 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | 2 429 724 | 740 217 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 124 | 76 353 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | 124 883 | 42 170 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 288 324 | 220 386 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -3 019 308 | 2 347 138 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | 4 194 570 | -4 259 679 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -42 008 | -933 661 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | 315 012 | -341 072 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -60 001 | -3 105 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 205 393 | 198 560 | | 300 696 |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | | | | 46 264 | 21 746 |
Interest Paid Classified As Operating Activities | | | | | | | -146 215 | -218 510 |
Interest Payable Similar Charges Finance Costs | | | | | | | 146 215 | 218 510 |
Net Cash Generated From Operations | | | | | | | -2 771 835 | -2 716 824 |
Net Current Assets Liabilities | 455 875 | 507 092 | 616 167 | 374 375 | 444 429 | 3 065 438 | 4 307 199 | 3 587 313 |
Other Creditors | | | | 169 498 | 234 131 | 179 443 | 5 711 | 1 179 989 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 16 195 | 30 468 | | 196 204 |
Other Disposals Property Plant Equipment | | | | | 23 051 | 30 468 | | 338 874 |
Other Interest Expense | | | | | | | | 36 875 |
Other Operating Income Format1 | | | | | | | | 117 953 |
Other Taxation Social Security Payable | | | | 228 154 | 299 211 | 1 132 012 | 2 888 188 | 926 145 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | 226 120 | -186 766 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 411 277 | 209 645 |
Prepayments Accrued Income | | | | | | | 3 867 507 | 2 270 206 |
Proceeds From Sales Property Plant Equipment | | | | | | | -5 848 | -162 611 |
Profit Loss | | | | | | | 2 661 846 | 431 773 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 3 517 020 | 305 018 |
Property Plant Equipment Gross Cost | | | | 989 391 | 1 254 927 | 1 423 412 | 1 958 445 | 2 078 780 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 42 830 | 55 979 | 59 035 | | |
Purchase Property Plant Equipment | | | | | | | -700 868 | -459 209 |
Staff Costs Employee Benefits Expense | | | | | | | 2 994 218 | 1 121 030 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 183 918 | 186 371 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | 126 103 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 668 234 | 57 953 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | -18 763 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -82 094 | -5 516 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 222 915 | 31 978 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 855 174 | -126 755 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 288 587 | 198 953 | | |
Total Assets Less Current Liabilities | 490 498 | 662 409 | 810 549 | 913 502 | 1 059 894 | 3 681 296 | 5 334 215 | 4 630 172 |
Total Borrowings | | | | | | | 1 862 690 | 1 065 338 |
Total Current Tax Expense Credit | | | | | | | 730 291 | -129 208 |
Trade Creditors Trade Payables | | | | 488 806 | 336 110 | 1 592 264 | 600 056 | 632 438 |
Trade Debtors Trade Receivables | | | | 3 039 035 | 3 918 957 | 6 801 319 | 4 422 925 | 2 867 322 |
Wages Salaries | | | | | | | 2 308 909 | 841 172 |
Director Remuneration | | | | | | | 60 000 | 80 000 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | 457 400 | 272 921 |
Creditors Due After One Year | 8 931 | 10 813 | 26 684 | | | | | |
Creditors Due Within One Year | 510 731 | 927 152 | 1 315 374 | | | | | |
Number Shares Allotted | | 100 | 100 | | | | | |
Par Value Share | | 1 | 1 | | | | | |
Provisions For Liabilities Charges | | | 7 746 | | | | | |
Secured Debts | 594 153 | 594 153 | 933 970 | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | | | | | |
Tangible Fixed Assets Additions | | 137 474 | 75 351 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 79 248 | 206 231 | 275 191 | | | | | |
Tangible Fixed Assets Depreciation | 44 625 | 50 914 | 80 809 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 16 780 | 36 286 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 10 491 | 6 391 | | | | | |
Tangible Fixed Assets Disposals | | 10 491 | 6 391 | | | | | |