Profit & Loss |
Date of Accounts |
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 |
| | | | | | | | |
Net Worth | 1 650 185 | 1 643 245 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 290 894 | 1 276 140 | 749 852 | 1 607 319 | 1 778 816 | 2 511 128 | 2 245 596 |
Current Assets | 2 577 447 | 3 428 396 | 4 158 886 | 4 237 628 | 4 340 077 | 5 914 515 | 6 302 660 | 7 637 001 | 9 449 051 |
Debtors | 1 526 359 | 2 271 124 | 2 867 992 | 2 961 488 | 3 590 225 | 4 307 196 | 4 523 844 | 5 125 873 | 7 203 455 |
Net Assets Liabilities | | | 2 069 119 | 2 057 851 | 2 432 853 | 3 524 405 | 3 029 093 | 3 847 783 | 5 371 122 |
Other Debtors | | | 1 182 593 | 1 270 016 | 1 188 120 | 217 488 | 212 957 | 213 505 | 218 570 |
Property Plant Equipment | | | 253 028 | 232 798 | 214 969 | 168 404 | 270 391 | 364 992 | 321 387 |
Cash Bank In Hand | 1 051 088 | 1 157 272 | | | | | | | |
Tangible Fixed Assets | 186 343 | 158 548 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 611 | 611 | | | | | | | |
Profit Loss Account Reserve | 1 618 681 | 1 611 741 | | | | | | | |
Shareholder Funds | 1 650 185 | 1 643 245 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 15 000 | 22 500 | 25 000 | 28 000 |
Other Non-audit Services Fees | | | | | | 17 055 | 18 959 | 19 834 | 25 827 |
Accrued Liabilities Deferred Income | | | | | 578 456 | 1 119 638 | 1 264 872 | 1 993 293 | 3 117 043 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 285 257 | 326 127 | 332 544 | 130 864 | 118 792 | 123 652 | 165 956 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 26 374 | 162 582 | 184 094 | 23 748 |
Administrative Expenses | | | | | | 4 403 033 | 4 287 417 | 4 732 488 | 5 637 716 |
Amounts Owed By Group Undertakings | | | | | | 856 383 | 1 321 545 | 2 015 680 | 1 551 340 |
Amounts Owed To Group Undertakings | | | | 36 059 | 71 | 43 663 | 145 841 | 303 121 | 110 533 |
Average Number Employees During Period | | | | | 55 | 55 | 52 | 61 | 69 |
Corporation Tax Payable | | | 358 839 | 284 644 | 305 867 | 522 236 | 451 762 | 632 676 | 16 228 |
Cost Sales | | | | | | 2 965 357 | 3 108 762 | 3 423 437 | 3 336 842 |
Creditors | | | 20 433 | 20 912 | 20 912 | 20 912 | 20 912 | 20 912 | 20 215 |
Current Tax For Period | | | | | | 411 653 | 447 569 | 625 465 | |
Deferred Tax Asset Debtors | | | | | | | | | 2 767 267 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | -7 673 | 12 924 | 14 069 | -2 758 135 |
Depreciation Expense Property Plant Equipment | | | | | | 27 793 | 24 541 | 54 789 | |
Dividend Income From Group Undertakings | | | | | | 100 000 | 292 119 | | |
Dividends Paid | | | 1 042 670 | 1 157 296 | 734 167 | 1 128 000 | 2 769 756 | 1 863 553 | 2 830 100 |
Dividends Paid Classified As Financing Activities | | | | | -734 167 | -1 128 000 | | | |
Dividends Paid On Shares Interim | | | | | | 1 128 000 | 2 769 756 | 1 863 553 | 2 830 100 |
Equity Securities Held | | | | | 20 911 | 20 911 | | | |
Fixed Assets | 375 951 | 348 156 | 463 720 | 443 562 | 635 368 | 588 803 | 291 302 | 385 903 | 342 298 |
Further Item Interest Expense Component Total Interest Expense | | | | | | 8 219 | 8 398 | 7 210 | 15 824 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | 5 281 | 4 663 | 2 319 | 2 313 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 777 288 | 532 288 | 292 307 | 1 153 899 | 997 331 | 702 950 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | 113 228 | 29 550 | 34 116 | 28 231 |
Gain Loss On Disposals Property Plant Equipment | | | | | | -44 327 | -36 053 | -34 704 | |
Government Grant Income | | | | | | | 23 370 | | |
Gross Profit Loss | | | | | | 6 463 349 | 6 715 263 | 8 061 092 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | 790 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 40 870 | 34 726 | 27 793 | 24 541 | 54 789 | 57 944 |
Interest Income On Bank Deposits | | | | | | 2 | | 383 | 1 484 |
Interest Payable Similar Charges Finance Costs | | | | | | 8 219 | 8 398 | 7 210 | 15 824 |
Investments | | | | | 420 399 | 420 399 | 20 911 | 20 911 | 20 911 |
Investments Fixed Assets | 189 608 | 189 608 | 210 692 | 210 763 | 420 399 | 420 399 | 20 911 | 20 911 | 20 911 |
Investments In Subsidiaries | | | | | 399 488 | 399 488 | | | |
Net Current Assets Liabilities | 1 294 667 | 1 315 522 | 1 625 832 | 1 671 438 | 1 852 485 | 2 982 929 | 2 798 042 | 3 536 200 | 5 111 579 |
Net Finance Income Costs | | | | | | 100 002 | 292 119 | 383 | |
Number Shares Issued Fully Paid | | | | 4 | | | | | |
Operating Profit Loss | | | | | | 2 060 316 | 2 451 216 | 3 328 604 | |
Other Creditors | | | 20 433 | 20 912 | 20 912 | 15 422 | 14 226 | 16 565 | 20 062 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 28 309 | 229 473 | 36 613 | 49 929 | 15 640 |
Other Disposals Property Plant Equipment | | | | | 45 438 | 274 619 | 72 667 | 84 633 | 25 049 |
Other Interest Receivable Similar Income Finance Income | | | | | | 100 002 | 292 119 | 383 | 1 484 |
Other Operating Income Format1 | | | | | | | 23 370 | | 697 |
Other Remaining Borrowings | | | | | 20 912 | 20 912 | 20 912 | 20 912 | 20 215 |
Other Taxation Social Security Payable | | | 389 051 | 376 228 | 328 301 | 368 831 | 553 704 | 574 392 | 562 010 |
Par Value Share | | 1 | | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 121 557 | 160 040 | 143 175 | 146 305 | 178 154 |
Percentage Class Share Held In Subsidiary | | | | | | 100 | | | |
Prepayments Accrued Income | | | | | 703 553 | 595 131 | 1 039 320 | 586 437 | 522 114 |
Profit Loss | | | 1 468 544 | 1 146 028 | 1 109 169 | 1 748 119 | 2 274 444 | 2 682 243 | 4 353 439 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 2 152 099 | 2 734 937 | 3 321 777 | 1 596 094 |
Property Plant Equipment Gross Cost | | | 538 286 | 558 925 | 547 513 | 299 268 | 389 183 | 488 644 | 487 343 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 36 236 | 34 088 | | | | |
Social Security Costs | | | | | 326 336 | 341 604 | 292 423 | 340 188 | |
Staff Costs Employee Benefits Expense | | | | | 3 361 562 | 3 217 451 | 3 249 381 | 3 631 362 | 4 329 682 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 34 088 | 26 415 | 39 339 | 53 408 | 62 540 |
Tax Expense Credit Applicable Tax Rate | | | | | | 408 899 | 519 638 | 631 138 | 303 258 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | -16 956 | -3 424 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -5 181 | -23 538 | -22 477 | 11 943 |
Tax Increase Decrease From Effect Dividends From Companies | | | | | | -19 000 | -55 503 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 13 232 | 12 415 | 11 315 | 9 088 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | -661 419 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 403 980 | 460 493 | 639 534 | -2 757 345 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 20 639 | 34 026 | | | | |
Total Assets Less Current Liabilities | 1 670 618 | 1 663 678 | 2 089 552 | 2 114 999 | 2 959 286 | 3 571 732 | 3 089 344 | 3 922 103 | 5 453 877 |
Total Borrowings | | | | | | 20 912 | 20 912 | 20 912 | 20 215 |
Total Current Tax Expense Credit | | | | | | | | 625 465 | 790 |
Trade Creditors Trade Payables | | | 530 838 | 588 361 | 691 716 | 861 796 | 1 074 213 | 580 754 | 511 596 |
Trade Debtors Trade Receivables | | | 1 685 399 | 1 691 473 | 1 996 065 | 2 638 194 | 1 950 022 | 2 310 251 | 2 144 164 |
Turnover Revenue | | | | | | 9 428 706 | 9 824 025 | 11 484 529 | |
Voting Power In Subsidiary If Different From Ownership Interest Percent | | | | | 58 | | | | |
Wages Salaries | | | | | 2 913 669 | 2 715 807 | 2 813 783 | 3 144 869 | 3 737 193 |
Company Contributions To Defined Benefit Plans Directors | | | | | | 22 736 | 22 736 | 22 736 | |
Director Remuneration | | | | 496 181 | 473 459 | 436 066 | 488 572 | 528 777 | 510 030 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | 458 802 | 511 308 | 551 513 | 532 766 |
Creditors Due After One Year | 20 433 | 20 433 | | | | | | | |
Creditors Due Within One Year | 1 282 780 | 2 112 874 | | | | | | | |
Number Shares Allotted | | 4 | | | | | | | |
Other Reserves | 108 | 108 | | | | | | | |
Share Capital Allotted Called Up Paid | 4 | 4 | | | | | | | |
Share Premium Account | 30 785 | 30 785 | | | | | | | |
Tangible Fixed Assets Additions | | 29 460 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 494 364 | 439 739 | | | | | | | |
Tangible Fixed Assets Depreciation | 308 021 | 281 191 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 27 979 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 54 809 | | | | | | | |
Tangible Fixed Assets Disposals | | 84 085 | | | | | | | |