Profit & Loss |
Date of Accounts |
2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 |
Currency |
| | | | | | | |
Net Worth | 49 252 | 432 168 | 579 794 | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 96 830 | 163 920 | 26 527 | | | | | |
Cash Bank On Hand | | | | 164 828 | 49 528 | 187 534 | 370 205 | 191 808 |
Current Assets | 1 564 970 | 2 329 309 | 1 992 393 | 2 612 855 | 2 482 406 | 3 186 105 | 3 204 229 | 4 132 589 |
Debtors | 1 468 140 | 2 165 389 | 1 965 866 | 2 448 027 | 2 432 878 | 2 998 571 | 2 834 024 | 3 940 781 |
Net Assets Liabilities | | | | 730 615 | 777 665 | 780 535 | 764 581 | 884 274 |
Net Assets Liabilities Including Pension Asset Liability | 49 252 | 432 168 | 579 794 | | | | | |
Other Debtors | | | | 705 465 | 593 208 | 699 077 | 763 914 | 1 265 390 |
Property Plant Equipment | | | | 99 494 | 106 575 | 79 309 | 68 277 | 779 461 |
Tangible Fixed Assets | 132 337 | 141 731 | 146 964 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | | | | | |
Profit Loss Account Reserve | 146 071 | 432 068 | 579 694 | | | | | |
Shareholder Funds | 49 252 | 432 168 | 579 794 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 6 000 | | | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | 66 532 | 66 532 | 66 532 | 66 532 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 278 126 | 336 059 | 408 643 | 458 962 | 605 744 |
Administrative Expenses | 3 829 131 | 2 623 550 | | | 2 682 252 | 2 737 798 | 3 058 637 | |
Amortisation Intangible Assets Expense | 29 608 | | | | | | | |
Average Number Employees During Period | | | | | 85 | 85 | 97 | 122 |
Capital Commitments | | | | 12 534 | | | | |
Commitments Under Non-cancellable Operating Leases Total | 273 768 | 198 736 | 210 265 | | | | | |
Comprehensive Income Expense | | | | | 87 050 | 62 870 | 246 916 | |
Corporation Tax Due Within One Year | | 50 393 | 26 062 | | | | | |
Corporation Tax Payable | | | | 42 508 | | -1 429 | 38 640 | |
Corporation Tax Recoverable | | | | | 6 406 | | | |
Cost Sales | 2 910 726 | 2 204 134 | | | 2 169 989 | 3 226 666 | 3 514 625 | |
Creditors | | | | 1 962 461 | 1 793 635 | 2 469 463 | 2 498 151 | 267 071 |
Creditors Due After One Year | 10 728 | | | | | | | |
Creditors Due Within One Year | 1 630 573 | 2 010 499 | 1 530 748 | | | | | |
Current Tax For Period | | | | | -6 406 | 4 365 | 44 435 | |
Debtors Due Within One Year | 1 468 140 | 2 165 389 | 1 965 866 | | | | | |
Deferred Tax Liability | 6 754 | 28 373 | 28 815 | | | | | |
Depreciation Tangible Fixed Assets Expense | 32 131 | 40 592 | 39 341 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 11 620 | | | |
Disposals Property Plant Equipment | | | | | 11 620 | | | |
Dividends Paid | | | | | 40 000 | 60 000 | 262 870 | |
Finance Lease Liabilities Present Value Total | | | | 8 193 | | | | 267 071 |
Fixed Assets | 132 337 | 141 731 | 146 964 | 99 494 | 106 575 | 79 309 | 68 277 | 1 100 854 |
Foreign Exchange Gain Loss Recognised In Profit Loss | -52 | -10 | | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 124 529 | 322 612 | 310 562 | 163 364 | 401 356 |
Gain Loss From Disposal Fixed Assets | 200 | 1 350 | | | | | | |
Gross Profit Loss | 3 664 613 | 3 079 781 | | | 2 772 429 | 2 824 015 | 3 344 346 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 69 553 | 72 584 | 50 319 | 146 782 |
Intangible Assets Gross Cost | | | | 66 532 | 66 532 | 66 532 | 66 532 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 66 532 | 66 532 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 66 532 | 66 532 | | | | | | |
Interest Payable Similar Charges | 22 203 | 1 304 | | | | | | |
Interest Payable Similar Charges Finance Costs | | | | | 11 138 | 21 246 | | |
Loans From Directors Within One Year | | 551 | | | | | | |
Net Current Assets Liabilities | -65 603 | 318 810 | 461 645 | 650 394 | 688 771 | 716 642 | 706 078 | 58 407 |
Nominal Value Allotted Share Capital | | | | | 100 | 100 | 100 | |
Number Shares Allotted | | 100 | 100 | | | | | |
Number Shares Issued Fully Paid | | | | | 100 | 100 | 100 | 100 |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 10 728 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 26 329 | 6 191 | 10 383 | | | | | |
Operating Leases Expiring Between Two Five Years | 157 032 | 83 062 | 153 121 | | | | | |
Operating Leases Expiring Within One Year | 116 736 | 115 674 | 57 144 | | | | | |
Operating Profit Loss | -164 518 | 456 231 | | | 90 177 | 86 217 | 285 709 | |
Other Creditors | | | | 1 035 769 | 1 096 595 | 1 342 049 | 1 191 917 | 1 482 777 |
Other Creditors Due Within One Year | 722 536 | 997 022 | 818 005 | | | | | |
Other Debtors Within One Year | 116 479 | 404 994 | 742 166 | | | | | |
Other Deferred Tax Expense Credit | | | | | -1 592 | -2 265 | -5 642 | |
Other Interest Receivable Similar Income | 773 | | | | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | 13 | -1 | | |
Other Taxation Social Security Payable | | | | 174 065 | 234 027 | 254 176 | 231 754 | 448 706 |
Other Taxation Social Security Within One Year | 293 946 | 338 145 | 237 519 | | | | | |
Par Value Share | | 1 | 1 | | 1 | 1 | 1 | 1 |
Pension Costs | 39 654 | 25 747 | | | | | | |
Profit Loss | | | | | 87 050 | 62 870 | 246 916 | |
Profit Loss For Period | -173 608 | 382 916 | | | | | | |
Profit Loss On Ordinary Activities Before Tax | -185 948 | 454 927 | | | 79 052 | 64 970 | 285 709 | |
Property Plant Equipment Gross Cost | | | | 377 620 | 442 634 | 487 952 | 527 239 | 1 385 205 |
Provisions Charged Credited To Profit Loss Account During Period | | 21 619 | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | 19 273 | 17 681 | 15 416 | 9 774 | 7 916 |
Provisions For Liabilities Charges | 6 754 | 28 373 | 28 815 | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | | | | | |
Tangible Fixed Assets Additions | | 71 092 | 4 643 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 228 083 | 289 035 | 355 525 | | | | | |
Tangible Fixed Assets Depreciation | 95 746 | 147 304 | 208 561 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 61 698 | 11 659 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 10 140 | | | | | | |
Tangible Fixed Assets Depreciation Increase Decrease From Transfers Between Items | | | -58 822 | | | | | |
Tangible Fixed Assets Disposals | | 10 140 | | | | | | |
Tangible Fixed Assets Increase Decrease From Transfers Between Items | | | -67 283 | | | | | |
Tax On Profit Or Loss On Ordinary Activities | -12 340 | 72 011 | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | -7 998 | 2 100 | 38 793 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 76 634 | 45 318 | 39 287 | 857 966 |
Total Assets Less Current Liabilities | 66 734 | 460 541 | 608 609 | 749 888 | 795 346 | 795 951 | 774 355 | 1 159 261 |
Total Recognised Gain Loss For Period | -173 608 | 382 916 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | | 50 392 | | | | | | |
Trade Creditors Trade Payables | | | | 701 926 | 463 013 | 874 667 | 924 294 | 1 613 089 |
Trade Creditors Within One Year | 587 762 | 618 197 | 438 779 | | | | | |
Trade Debtors Trade Receivables | | | | 1 742 562 | 1 833 264 | 2 299 494 | 2 070 110 | 2 675 391 |
Trade Debtors Within One Year | 1 351 661 | 1 760 395 | 1 223 700 | | | | | |
Turnover Gross Operating Revenue | 6 575 339 | 5 283 915 | | | | | | |
Turnover Revenue | | | | | 4 942 418 | 6 050 681 | 6 858 971 | |
U K Current Corporation Tax | -12 340 | 50 392 | | | | | | |
U K Deferred Tax | | 21 619 | | | | | | |
Accrued Liabilities Deferred Income | | | | | | | 111 546 | 217 143 |
Amounts Owed To Group Undertakings | | | | | | | | 260 000 |
Director Remuneration Benefits Excluding Payments To Third Parties | 450 825 | 454 252 | 287 815 | | | | | |
Increase Decrease In Property Plant Equipment | | | | | | | | 65 684 |
Investments Fixed Assets | | | | | | | | 321 393 |
Investments In Group Undertakings | | | | | | | | 321 393 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 3 | | | | | | |
Total Borrowings | | | | | | | 1 157 992 | 1 719 445 |