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 | 17 973 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 13 963 | 63 038 | 42 896 | 94 196 | 1 073 | | 103 518 | 64 873 | 113 709 |
Current Assets | 357 353 | 593 028 | 617 346 | 725 036 | 557 636 | 410 069 | 649 049 | 932 020 | 1 008 954 |
Debtors | 343 390 | 529 990 | 574 450 | 630 840 | 556 563 | 410 069 | 545 531 | 867 147 | 895 245 |
Net Assets Liabilities | 17 973 | 26 146 | 62 924 | 67 435 | 27 574 | -255 926 | -459 065 | -175 277 | -385 472 |
Other Debtors | 4 712 | 12 018 | 9 937 | 82 400 | 20 640 | 150 740 | 62 492 | 14 904 | 79 577 |
Property Plant Equipment | 31 376 | 31 855 | 30 551 | 33 423 | 1 173 698 | 743 405 | 703 393 | 662 794 | 781 621 |
Cash Bank In Hand | 13 963 | | | | | | | | |
Intangible Fixed Assets | 7 500 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 17 973 | | | | | | | | |
Tangible Fixed Assets | 31 376 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 10 | | | | | | | | |
Profit Loss Account Reserve | 17 963 | | | | | | | | |
Shareholder Funds | 17 973 | | | | | | | | |
|
Other Financial Data |
Accrued Liabilities | 300 | | | 2 223 | | | 17 492 | | |
Accrued Liabilities Deferred Income | | 61 890 | 8 888 | 105 666 | 7 000 | | 37 153 | 35 521 | 42 522 |
Accumulated Amortisation Impairment Intangible Assets | 2 500 | 16 250 | 30 000 | 43 750 | 55 400 | 55 800 | 56 200 | 59 600 | 66 667 |
Accumulated Depreciation Impairment Property Plant Equipment | 6 744 | 7 296 | 10 944 | 28 422 | 110 100 | 145 655 | 195 890 | 239 609 | 218 323 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | 30 000 | 36 667 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 30 305 | | | 11 588 | 3 120 | 46 419 |
Average Number Employees During Period | | | 353 | 386 | 400 | 408 | 362 | 407 | 478 |
Bank Borrowings | | | | | | 968 337 | 1 153 041 | | |
Bank Borrowings Overdrafts | 129 610 | 274 456 | 212 503 | 156 131 | 60 280 | | 1 153 041 | 1 099 276 | 1 149 252 |
Bank Overdrafts | 129 610 | 274 456 | | | | 85 849 | | | |
Carrying Amount Property Plant Equipment With Restricted Title | | | 14 796 | 21 291 | | | | | |
Corporation Tax Recoverable | | | | | | | 5 941 | | 21 556 |
Creditors | 16 837 | 11 960 | 7 073 | 15 231 | 830 205 | 1 043 190 | 1 153 041 | 1 099 276 | 1 149 252 |
Deferred Income | | | 8 888 | 103 443 | | | | | |
Deferred Tax Liabilities | 6 275 | 6 081 | 6 081 | 6 350 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 14 089 | -1 365 | | |
Disposals Property Plant Equipment | | | | | | 28 304 | -1 365 | | |
Finance Lease Liabilities Present Value Total | 16 837 | 11 960 | 7 073 | 15 231 | 15 230 | | | | |
Financial Commitments Other Than Capital Commitments | | | | | | 16 191 | 18 193 | | |
Fixed Assets | 38 876 | 70 605 | 55 551 | 44 673 | 1 193 298 | 1 368 742 | 1 347 193 | 1 333 194 | 1 556 621 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 18 193 | 25 884 | 14 915 |
Gain Loss On Revaluation Other Assets Net Tax In Other Comprehensive Income | | | | | | -2 045 | -2 045 | | |
Gain Loss On Revaluation Property Plant Equipment Net Tax In Other Comprehensive Income | | | | | | 82 842 | | | |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | | | | | | 75 000 |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | | 269 | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | 13 750 | 13 750 | 13 750 | 11 650 | 400 | 400 | 3 400 | 7 067 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 3 648 | 3 648 | 12 637 | 81 678 | 68 507 | 51 600 | 43 719 | 50 547 |
Intangible Assets | 7 500 | 38 750 | 25 000 | 11 250 | 19 600 | 19 200 | 18 800 | 45 400 | 75 000 |
Intangible Assets Gross Cost | 10 000 | 55 000 | 55 000 | 55 000 | 75 000 | 75 000 | 75 000 | 105 000 | 141 667 |
Investment Property | | | | | | 625 000 | 625 000 | 625 000 | 700 000 |
Investment Property Fair Value Model | | | | | | 625 000 | 625 000 | 625 000 | 700 000 |
Loans From Directors | | | 1 367 | 207 | | | | | |
Net Current Assets Liabilities | 2 209 | -26 418 | 20 527 | 44 343 | -313 870 | -633 121 | -614 353 | -370 331 | -704 204 |
Nominal Value Allotted Share Capital | | | 10 | 10 | | | | | |
Number Shares Allotted | 10 | | | 10 | | | | | |
Number Shares Issued Fully Paid | | 10 | 10 | | | 10 | 10 | | |
Other Comprehensive Income Expense Net Tax | | | | | | 80 797 | | | |
Other Creditors | 28 745 | 61 890 | | 564 | | 20 579 | 107 235 | 363 035 | 502 932 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 10 944 | | | | | 23 878 |
Other Disposals Property Plant Equipment | | | | 25 740 | | | | | 23 878 |
Other Taxation Social Security Payable | 31 578 | 52 414 | 91 233 | 389 808 | 578 571 | | 1 000 336 | 802 157 | 1 004 253 |
Par Value Share | 1 | 1 | 1 | 1 | | | 1 | | |
Prepayments | 2 000 | 4 000 | 2 000 | | | 37 906 | 41 580 | | |
Prepayments Accrued Income | | | | 2 000 | 50 532 | | 73 982 | 152 426 | 179 357 |
Profit Loss | | 84 766 | 119 931 | | | | -206 348 | 283 788 | |
Property Plant Equipment Gross Cost | 25 740 | 47 580 | 57 280 | 61 845 | 1 283 798 | 889 060 | 899 283 | 902 403 | 999 944 |
Provisions For Liabilities Balance Sheet Subtotal | 6 275 | 6 081 | 6 081 | 6 350 | 21 649 | 23 210 | 38 864 | 38 864 | 88 637 |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | -47 955 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 6 081 | 6 350 | | | | | |
Taxation Social Security Payable | | | 354 374 | 389 808 | | 773 013 | 1 000 336 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 9 460 | 9 700 | | 1 221 953 | 54 017 | | | |
Total Assets Less Current Liabilities | 41 085 | 44 187 | 76 078 | 89 016 | 879 428 | 735 621 | 732 840 | 962 863 | 852 417 |
Total Borrowings | | | | | | 968 337 | 1 153 041 | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | 204 549 | | | 75 000 |
Trade Creditors Trade Payables | 11 151 | 18 018 | 14 498 | 23 037 | 82 714 | 65 475 | 64 285 | 39 139 | 80 345 |
Trade Debtors Trade Receivables | 336 678 | 513 098 | 562 513 | 546 440 | 485 391 | 221 423 | 441 459 | 699 817 | 614 755 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | | | 2 045 | 2 045 | |
Advances Credits Directors | | | | 36 000 | | | | | |
Advances Credits Made In Period Directors | | | | 36 000 | | | | | |
Amount Specific Advance Or Credit Directors | | | | 36 000 | | 41 376 | -59 199 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | 36 000 | | 64 910 | 2 000 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | -23 534 | -102 575 | | |
Company Contributions To Money Purchase Plans Directors | | | | | | 6 300 | 6 643 | | |
Director Remuneration | | | | | | 63 628 | 98 510 | | |
Additional Provisions Increase From New Provisions Recognised | | -194 | | | | | | | |
Corporation Tax Payable | 18 087 | 21 548 | 30 407 | | | | | | |
Creditors Due After One Year | 16 837 | | | | | | | | |
Creditors Due Within One Year | 355 144 | | | | | | | | |
Dividends Paid | | 76 593 | 83 153 | | | | | | |
Intangible Fixed Assets Additions | 10 000 | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 2 500 | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | 2 500 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 10 000 | | | | | | | | |
Provisions | 6 275 | 6 081 | | | | | | | |
Provisions For Liabilities Charges | 6 275 | | | | | | | | |
Secured Debts | 21 713 | | | | | | | | |
Share Capital Allotted Called Up Paid | 10 | | | | | | | | |
Tangible Fixed Assets Additions | 38 120 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 38 120 | | | | | | | | |
Tangible Fixed Assets Depreciation | 6 744 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 6 744 | | | | | | | | |
Total Additions Including From Business Combinations Intangible Assets | | 45 000 | | | 20 000 | | | | |