Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 2013-03-31 | 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 |
Net Worth | 77 880 | 162 648 | 245 188 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 1 057 365 | 1 181 249 | 2 837 723 | 3 507 251 | 1 818 348 | 856 815 |
Current Assets | 238 228 | 295 174 | 402 048 | 2 160 865 | 2 755 135 | 7 031 511 | 7 130 607 | 8 128 796 | 8 229 950 |
Debtors | 196 002 | 215 199 | 360 143 | 1 103 500 | 1 573 886 | 4 193 788 | 3 623 356 | 6 310 448 | 7 373 135 |
Net Assets Liabilities | | | | 1 802 540 | 2 748 320 | 5 624 530 | 7 723 325 | 8 805 705 | 8 006 037 |
Other Debtors | | | | 285 232 | 530 276 | 2 135 105 | 16 502 | 16 502 | 14 400 |
Property Plant Equipment | | | | 2 049 330 | 4 242 947 | 4 493 356 | 4 820 525 | 4 803 726 | 4 650 975 |
Cash Bank In Hand | 42 226 | 79 975 | 41 905 | | | | | | |
Intangible Fixed Assets | 48 000 | 24 000 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 77 880 | 162 648 | 245 188 | | | | | | |
Tangible Fixed Assets | 23 411 | 17 558 | 13 168 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | | | | | | |
Profit Loss Account Reserve | 77 878 | 162 646 | 245 186 | | | | | | |
Shareholder Funds | 77 880 | 162 648 | 245 188 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 12 000 | 12 000 | 12 000 | 19 214 | 22 700 |
Director Remuneration | | | | | 15 384 | 15 384 | 615 384 | 21 772 | 21 327 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 79 146 | 199 492 | 390 974 | 562 917 | 759 086 | 1 038 483 |
Average Number Employees During Period | | | | 84 | 127 | 175 | 194 | 181 | 180 |
Bank Borrowings | | | | 1 619 970 | 3 051 993 | 2 858 888 | 1 500 597 | 146 456 | 177 569 |
Bank Borrowings Overdrafts | | | | 1 558 649 | 2 837 273 | 1 237 518 | 1 158 150 | 2 403 003 | 2 714 582 |
Creditors | | | | 1 558 649 | 2 837 273 | 1 237 518 | 1 158 150 | 2 403 003 | 2 714 582 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 139 620 | 130 932 | | | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | -28 784 | | -3 121 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 120 346 | 191 482 | 188 019 | 271 855 | 279 397 |
Net Current Assets Liabilities | 76 707 | 167 948 | 260 107 | 1 348 103 | 1 416 094 | 2 474 463 | 4 197 152 | 6 541 184 | 6 205 846 |
Number Shares Issued Fully Paid | | | | | 2 | 2 | 2 | 2 | 2 |
Other Creditors | | | | 257 960 | 9 180 | 52 197 | 34 825 | 336 477 | 826 865 |
Other Taxation Social Security Payable | | | | 292 480 | 78 979 | 108 252 | 477 581 | 120 049 | 344 626 |
Par Value Share | | | | | 1 | 1 | 1 | 1 | 1 |
Prepayments Accrued Income | | | | 181 969 | 178 285 | 108 579 | 159 138 | 137 727 | 166 707 |
Property Plant Equipment Gross Cost | | | | 2 128 476 | 4 442 439 | 4 884 330 | 5 383 442 | 5 562 812 | 5 689 458 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 36 244 | 73 448 | 105 771 | 136 202 | 136 202 | 136 202 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 2 313 963 | 441 891 | 530 198 | 379 480 | 126 646 |
Total Assets Less Current Liabilities | 148 118 | 209 506 | 273 275 | 3 397 433 | 5 659 041 | 6 967 819 | 9 017 677 | 11 344 910 | 10 856 821 |
Trade Creditors Trade Payables | | | | 200 998 | 60 716 | 107 786 | 95 279 | 157 011 | 200 206 |
Trade Debtors Trade Receivables | | | | 636 299 | 865 325 | 1 950 104 | 914 582 | 743 149 | 387 582 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | -550 | | -840 | | |
Accrued Liabilities Deferred Income | | | | | 589 371 | 1 872 278 | 608 440 | 702 419 | 474 063 |
Additional Provisions Increase From New Provisions Recognised | | | | | | 32 323 | 30 431 | | |
Administrative Expenses | | | | | 559 786 | 675 919 | 1 752 255 | 1 216 236 | 2 100 025 |
Amounts Owed By Directors | | | | | | | 1 500 000 | 1 498 474 | |
Applicable Tax Rate | | | | | 19 | 19 | 19 | 19 | 19 |
Bank Overdrafts | | | | 3 | | 2 808 | | | |
Cash Cash Equivalents Cash Flow Value | | | | | 1 181 249 | 2 834 915 | 3 507 251 | 1 818 348 | |
Cash Payments For Other Administrative Expenses | | | | | | | -66 097 | -67 512 | -128 940 |
Comprehensive Income Expense | | | | | 1 545 780 | 3 376 203 | 3 607 672 | 1 732 380 | -799 668 |
Corporation Tax Payable | | | | | 386 075 | 792 357 | 216 733 | 125 200 | 775 |
Corporation Tax Recoverable | | | | | | | | | 146 878 |
Cost Sales | | | | | 3 999 418 | 5 729 100 | 6 800 401 | 7 119 297 | 4 146 260 |
Current Tax For Period | | | | | 404 909 | 792 357 | 814 820 | 538 991 | |
Depreciation Amortisation Expense | | | | | 120 345 | 191 482 | 188 019 | 271 855 | 279 397 |
Depreciation Expense Property Plant Equipment | | | | | 120 346 | 191 482 | 188 019 | 271 855 | 279 397 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 16 076 | 75 686 | |
Disposals Property Plant Equipment | | | | | | | 31 086 | 200 110 | |
Dividends Paid | | | | | 600 000 | 499 993 | 1 508 877 | 650 000 | |
Dividends Paid Classified As Financing Activities | | | | | -600 000 | -499 993 | -1 508 877 | -650 000 | |
Dividends Paid On Shares Interim | | | | | 600 000 | 499 993 | 1 508 877 | 650 000 | |
Further Item Interest Expense Component Total Interest Expense | | | | | 68 749 | 88 426 | 65 270 | 67 512 | 125 329 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 237 746 | 1 401 767 | -910 493 | 551 892 | 148 705 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -470 385 | -2 619 901 | 1 937 206 | -2 592 849 | -1 962 222 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | 20 644 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -20 644 | | |
Gross Profit Loss | | | | | 2 610 865 | 4 934 534 | 6 238 181 | 3 521 460 | 734 042 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -269 772 | -386 113 | -1 271 018 | -630 524 | -132 198 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 123 887 | 1 653 666 | 672 336 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | 38 501 | 38 | -95 | | |
Interest Expense | | | | | | | 827 | | |
Interest Expense On Bank Overdrafts | | | | | | | | | 3 611 |
Interest Paid Classified As Operating Activities | | | | | -68 910 | -88 426 | -66 097 | -67 512 | -128 940 |
Interest Payable Similar Charges Finance Costs | | | | | 68 910 | 88 426 | 66 097 | 67 512 | 128 940 |
Loans Advances Granted To Other Related Parties Classified As Financing Activities | | | | | | | -1 500 000 | -575 005 | |
Net Cash Flows From Used In Financing Activities | | | | | -832 023 | 693 099 | 3 209 018 | 1 305 592 | -1 841 166 |
Net Cash Flows From Used In Investing Activities | | | | | 2 308 239 | 411 159 | 461 545 | 221 397 | 125 458 |
Net Cash Flows From Used In Operating Activities | | | | | -1 600 103 | -2 757 924 | -4 342 899 | 161 914 | 2 677 241 |
Net Cash Generated From Operations | | | | | -1 938 785 | -3 232 463 | -5 680 014 | -536 122 | 2 416 103 |
Net Interest Received Paid Classified As Investing Activities | | | | | -5 724 | -30 732 | -32 999 | -33 659 | -1 188 |
Operating Profit Loss | | | | | 2 051 079 | 4 258 615 | 4 485 926 | 2 305 224 | -881 983 |
Other Cash Receipts From Operating Activities | | | | | | | -32 999 | -33 659 | -72 150 |
Other Current Tax Expense | | | | | | | | | -139 105 |
Other Deferred Tax Expense Credit | | | | | 37 204 | 32 323 | 30 431 | | |
Other Interest Receivable Similar Income Finance Income | | | | | 5 724 | 30 732 | 32 999 | 33 659 | 72 150 |
Other Operating Income Format1 | | | | | | | | | 484 000 |
Payments To Related Parties | | | | | | | 474 000 | 474 000 | 620 722 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 40 455 | 79 196 | 98 985 | 141 359 | 93 190 |
Proceeds From Borrowings Classified As Financing Activities | | | | | -1 432 023 | 193 106 | 200 141 | 109 288 | -550 000 |
Proceeds From Loans Advances From Other Related Parties Classified As Financing Activities | | | | | | | | -28 701 | -1 498 474 |
Proceeds From Sales Property Plant Equipment | | | | | | | -35 654 | -124 424 | |
Profit Loss | | | | | 1 545 780 | 3 376 203 | 3 607 672 | 1 732 380 | -799 668 |
Profit Loss On Ordinary Activities Before Tax | | | | | 1 987 893 | 4 200 921 | 4 452 828 | 2 271 371 | -938 773 |
Provisions | | | | | 73 448 | 105 771 | 136 202 | 136 202 | 136 202 |
Purchase Property Plant Equipment | | | | | -2 313 963 | -441 891 | -530 198 | -379 480 | -126 646 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -109 288 | -207 308 |
Social Security Costs | | | | | 220 106 | 319 653 | 391 452 | 331 887 | 258 292 |
Staff Costs Employee Benefits Expense | | | | | 2 920 678 | 4 281 154 | 5 825 393 | 4 911 408 | 3 502 691 |
Tax Expense Credit Applicable Tax Rate | | | | | 377 700 | 798 175 | 846 037 | 431 560 | -178 367 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -12 309 | -7 526 | -36 441 | 10 826 | 32 256 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 1 017 | 1 708 | 5 224 | 36 901 | 1 877 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | 30 431 | | |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | | 59 704 | 5 129 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 442 113 | 824 718 | 845 156 | 538 991 | -139 105 |
Total Borrowings | | | | | 214 720 | 1 624 178 | 1 500 597 | | |
Total Current Tax Expense Credit | | | | | 404 909 | 792 395 | 814 725 | 538 991 | |
Total Operating Lease Payments | | | | | 48 716 | 23 257 | 87 071 | 87 528 | 103 550 |
Turnover Revenue | | | | | 6 610 283 | 10 663 634 | 13 038 582 | 10 640 757 | 4 880 302 |
Wages Salaries | | | | | 2 660 117 | 3 882 305 | 5 334 956 | 4 438 162 | 3 151 209 |
Creditors Due After One Year Total Noncurrent Liabilities | 70 238 | 46 858 | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 161 521 | 129 429 | | | | | | | |
Fixed Assets | 71 411 | 41 558 | 13 168 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 72 000 | 96 000 | 120 000 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 24 000 | 24 000 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 120 000 | 120 000 | 120 000 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 42 443 | 42 443 | 42 443 | | | | | | |
Tangible Fixed Assets Depreciation | 19 032 | 24 885 | 29 275 | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 5 853 | | | | | | | |
Creditors Due After One Year | | 46 858 | 28 087 | | | | | | |
Creditors Due Within One Year | | 127 226 | 141 941 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 4 390 | | | | | | |