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 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 85 208 | 40 536 | 31 411 | 52 191 | 114 805 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 46 786 | 47 531 | 44 788 | 53 549 | 139 437 | | | | | | |
Cash Bank On Hand | | | | | 139 437 | 253 027 | 249 050 | 271 726 | 628 234 | 966 465 | 1 349 817 |
Current Assets | 170 739 | 127 378 | 133 581 | 135 296 | 199 265 | 364 675 | 418 505 | 524 342 | 878 607 | 1 222 278 | 2 719 989 |
Debtors | 123 953 | 79 847 | 88 793 | 81 747 | 59 828 | 111 648 | 169 455 | 252 616 | 262 709 | 255 813 | 1 370 172 |
Net Assets Liabilities | | | | | 114 805 | 249 324 | 154 985 | -32 574 | 30 665 | 334 666 | 1 439 900 |
Net Assets Liabilities Including Pension Asset Liability | 85 208 | 40 536 | 31 411 | 52 191 | 114 805 | | | | | | |
Other Debtors | | | | | 33 592 | 82 138 | 100 879 | 168 326 | 164 512 | 64 808 | 23 333 |
Property Plant Equipment | | | | | 29 915 | 35 916 | 30 062 | 36 646 | 227 201 | | |
Tangible Fixed Assets | 16 745 | 14 002 | 16 235 | 15 951 | 29 915 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 22 100 | 22 100 | 22 100 | 22 100 | 22 100 | | | | | | |
Profit Loss Account Reserve | 40 108 | -4 564 | -13 689 | 7 091 | 69 705 | | | | | | |
Shareholder Funds | 85 208 | 40 536 | 31 411 | 52 191 | 114 805 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 8 000 | 6 250 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | 9 697 | 5 027 | |
Director Remuneration | | | | | | | | | 274 277 | 134 359 | 80 659 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 113 050 | 125 013 | 142 231 | 162 035 | 185 860 | 252 651 | 299 969 |
Additional Provisions Increase From New Provisions Recognised | | | | | | 938 | | | | | |
Average Number Employees During Period | | | | | 9 | 16 | 22 | 29 | 41 | 45 | 55 |
Bank Borrowings Overdrafts | | | | | 5 874 | 9 005 | | | | | |
Creditors | | | | | 7 283 | 272 | 115 110 | 125 495 | 110 408 | 61 038 | 98 611 |
Creditors Due After One Year | 13 632 | 44 349 | 31 704 | 17 392 | 7 283 | | | | | | |
Creditors Due Within One Year | 86 950 | 55 051 | 86 701 | 81 664 | 101 530 | | | | | | |
Finance Lease Liabilities Present Value Total | | | | | 1 409 | 272 | 1 024 | 1 000 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 129 000 | 5 420 | 90 478 | 90 478 | 90 478 | | |
Increase Decrease In Property Plant Equipment | | | | | | | 2 796 | | | 31 330 | 164 073 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 11 963 | 17 218 | 19 804 | 23 825 | 91 765 | 88 828 |
Net Current Assets Liabilities | 83 789 | 72 327 | 46 881 | 53 632 | 97 735 | 220 180 | 240 033 | 62 308 | -284 542 | 256 461 | 1 303 634 |
Number Shares Allotted | | 4 500 | 4 500 | 4 500 | 4 500 | | | | | | |
Other Creditors | | | | | 22 139 | 16 337 | 114 086 | 125 495 | 12 215 | 8 797 | 18 199 |
Other Taxation Social Security Payable | | | | | 28 890 | 18 939 | 70 959 | 111 902 | 147 614 | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | | | 1 | 1 |
Property Plant Equipment Gross Cost | | | | | 142 965 | 160 929 | 172 293 | 198 681 | 241 817 | 419 417 | 534 846 |
Provisions | | | | | 5 562 | 6 500 | | 6 033 | 37 992 | 27 523 | -225 660 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 5 562 | 6 500 | | 6 033 | 37 992 | 27 523 | |
Provisions For Liabilities Charges | 1 694 | 1 444 | | | 5 562 | | | | | | |
Share Capital Allotted Called Up Paid | 4 500 | 4 500 | 4 500 | 4 500 | 4 500 | | | | | | |
Share Premium Account | 23 000 | 23 000 | 23 000 | 23 000 | 23 000 | | | | | | |
Tangible Fixed Assets Additions | | 1 924 | | 4 056 | 23 048 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 109 885 | 111 809 | 117 726 | 121 782 | 142 965 | | | | | | |
Tangible Fixed Assets Depreciation | 93 140 | 97 807 | 101 491 | 105 831 | 113 050 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 4 667 | | 4 339 | 8 270 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | | 1 051 | | | | | | |
Tangible Fixed Assets Disposals | | | | | 1 865 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 17 964 | 11 364 | 26 388 | 43 136 | | |
Total Assets Less Current Liabilities | 100 534 | 86 329 | 63 115 | 69 583 | 127 650 | 256 096 | 270 095 | 98 954 | 178 670 | 423 227 | 1 538 511 |
Trade Creditors Trade Payables | | | | | 36 376 | 98 757 | 79 156 | 93 097 | 98 973 | 72 817 | 105 670 |
Trade Debtors Trade Receivables | | | | | 26 236 | 29 510 | 68 576 | 84 290 | 98 197 | 81 631 | 94 341 |
Value Shares Allotted | 4 500 | 4 500 | 4 500 | 4 500 | 4 500 | | | | | | |
Accrued Liabilities | | | | | | | | | 68 202 | 62 974 | 81 659 |
Accrued Liabilities Deferred Income | | | | | | | | | 342 226 | 551 199 | 803 713 |
Administrative Expenses | | | | | | | | | 3 145 499 | 3 639 171 | 4 556 154 |
Amounts Owed By Group Undertakings | | | | | | | | | | 109 374 | 909 374 |
Comprehensive Income Expense | | | | | | | | | 62 983 | -336 998 | 1 105 234 |
Cost Inventories Recognised As Expense Gross | | | | | | | | | | 92 403 | 121 678 |
Cost Sales | | | | | | | | | 57 595 | 92 403 | 121 678 |
Deferred Tax Asset Debtors | | | | | | | | | | | 225 660 |
Deferred Tax Liabilities | | | | | | | | | 37 992 | 27 523 | |
Depreciation Expense Property Plant Equipment | | | | | | | | | 23 825 | 32 186 | 31 229 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 126 368 | 41 510 |
Disposals Intangible Assets | | | | | | | | | | 397 837 | |
Disposals Property Plant Equipment | | | | | | | | | | 126 368 | 48 644 |
Finance Lease Liabilities Present Value Total Lessor | | | | | | | | | 110 408 | 61 038 | 98 611 |
Financial Liabilities | | | | | | | | | 555 150 | 49 370 | |
Fixed Assets | | | | | | | | 36 646 | 524 443 | 166 766 | 234 877 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | | | 69 422 | 6 874 | -20 454 |
Gain Loss On Disposals Intangible Assets | | | | | | | | | | -397 837 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | 5 407 |
Gross Profit Loss | | | | | | | | | 3 145 445 | 3 681 719 | 5 356 619 |
Intangible Assets | | | | | | | | | 297 242 | | |
Intangible Assets Gross Cost | | | | | | | | | 297 242 | | |
Intangible Assets Including Right-of-use Assets | | | | | | | | | 297 242 | | |
Interest Expense On Lease Liabilities | | | | | | | | | 7 013 | 5 105 | 7 426 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 57 232 | 30 819 | 7 426 |
Issue Equity Instruments | | | | | | | | | 27 626 | 641 394 | |
Number Shares Issued Fully Paid | | | | | | | | | | 36 282 | 36 282 |
Operating Profit Loss | | | | | | | | | -54 | 42 548 | 800 465 |
Other Comprehensive Income Expense Net Tax | | | | | | | | | 69 422 | 6 874 | -20 454 |
Other Deferred Tax Expense Credit | | | | | | | | | 31 959 | -10 469 | -253 183 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 187 | 75 |
Other Remaining Borrowings | | | | | | | | | 506 255 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 38 202 | 47 229 | 78 359 |
Prepayments Accrued Income | | | | | | | | | | 17 728 | 32 073 |
Profit Loss | | | | | | | | | -6 439 | -343 872 | 1 125 688 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | -57 286 | -385 921 | 793 114 |
Property Plant Equipment Including Right-of-use Assets | | | | | | | | | 171 244 | 166 766 | 234 877 |
Social Security Costs | | | | | | | | | 148 648 | 179 274 | 253 785 |
Staff Costs Employee Benefits Expense | | | | | | | | | 1 459 349 | 2 008 323 | 2 643 968 |
Taxation Social Security Payable | | | | | | | | | 42 444 | 47 597 | 69 356 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | -50 847 | -42 049 | -332 574 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | 297 242 | 100 595 | |
Total Assets | | | | | | | | | | 166 766 | |
Turnover Revenue | | | | | | | | | 3 203 040 | 3 774 122 | 5 478 297 |