Profit & Loss |
Date of Accounts |
2011-03-31 | 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 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 328 145 | 1 355 683 | 1 500 042 | 1 821 626 | 1 008 699 | 1 269 170 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 919 669 | 1 399 508 | 1 580 555 | 1 375 816 | 1 883 784 | 2 663 907 | 3 648 804 | 7 477 021 |
Current Assets | 1 268 563 | 1 015 053 | 1 091 508 | 758 541 | 2 566 859 | 1 096 103 | 2 999 049 | 3 123 657 | 3 272 203 | 3 892 438 | 4 667 157 | 5 409 375 | 8 151 442 |
Debtors | 350 498 | 208 847 | 92 059 | 177 003 | 1 052 054 | 296 549 | 1 599 541 | 1 543 102 | 1 896 387 | 2 008 654 | 2 003 250 | 1 760 571 | 674 421 |
Net Assets Liabilities | | | | | | 1 269 169 | 1 763 561 | 2 324 545 | 2 868 580 | 3 607 743 | 4 460 901 | 5 338 595 | 875 874 |
Other Debtors | | | | | | | 1 363 277 | 1 416 107 | 1 662 224 | 1 964 704 | 1 855 345 | 62 114 | 58 356 |
Property Plant Equipment | | | | | | 2 712 411 | 1 858 149 | 2 078 105 | 2 078 967 | 2 083 834 | 1 884 917 | 1 868 476 | 2 036 686 |
Cash Bank In Hand | 918 065 | 806 206 | 999 449 | 581 538 | 1 514 805 | 799 554 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 328 145 | 1 355 683 | 1 500 105 | 1 821 626 | 1 008 699 | 1 269 170 | | | | | | | |
Tangible Fixed Assets | 1 623 580 | 1 609 239 | 1 606 260 | 1 642 281 | 1 630 312 | 1 648 708 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | | | | | | | |
Profit Loss Account Reserve | 1 318 145 | 1 345 683 | 1 490 042 | 1 811 626 | 998 699 | 1 259 170 | | | | | | | |
Shareholder Funds | 1 328 145 | 1 355 683 | 1 500 042 | 1 821 626 | 1 008 699 | 1 269 170 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | | | | | 9 381 | 8 727 | 23 843 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | 285 000 | 285 000 | 285 000 | 285 000 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 380 363 | 404 893 | 430 499 | 441 497 | 468 680 | 496 214 | 523 140 | 543 063 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | | 10 485 | |
Administrative Expenses | | | | | | | | | | | 673 311 | 774 060 | 793 164 |
Amounts Owed By Group Undertakings | | | | | | | | | | | 1 778 684 | 1 320 478 | |
Amounts Owed To Group Undertakings | | | | | | | | | | | 1 417 319 | 1 510 427 | 8 775 643 |
Average Number Employees During Period | | | | | | | 102 | 102 | 109 | 106 | 57 | 65 | 69 |
Bank Borrowings | | | | | | | | | | | 407 021 | | |
Bank Borrowings Overdrafts | | | | | | | 50 266 | 50 379 | 50 000 | 50 071 | 50 527 | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 1 883 714 | 2 663 907 | 3 648 804 | |
Comprehensive Income Expense | | | | | | | 794 392 | 910 984 | | | 1 153 158 | 1 177 694 | 1 337 279 |
Corporation Tax Payable | | | | | | | 128 792 | 119 979 | 89 274 | 102 876 | 160 025 | 147 971 | 192 359 |
Corporation Tax Recoverable | | | | | | | | | | | 870 | | |
Cost Sales | | | | | | | | | | | 2 198 789 | 2 417 257 | 2 623 815 |
Creditors | | | | | | 1 847 884 | 2 384 670 | 1 866 508 | 1 900 661 | 1 865 901 | 1 878 475 | 2 086 167 | 9 242 123 |
Current Tax For Period | | | | | | | | | | | 269 148 | 278 865 | 324 388 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | 1 346 | -2 588 | |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | 27 534 | 26 926 | 19 923 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | | 27 534 | 26 926 | |
Depreciation Rate Used For Property Plant Equipment | | | | | | | | 5 | 5 | 5 | 5 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 15 954 | | | | |
Disposals Property Plant Equipment | | | | | | | 865 860 | | 28 950 | | | | |
Dividends Paid | | | | | | | 300 000 | 350 000 | | | 300 000 | 300 000 | 5 800 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -300 000 | -300 000 | -5 800 000 |
Dividends Paid On Shares Interim | | | | | | | | | | | 300 000 | 300 000 | 5 800 000 |
Fixed Assets | 1 623 580 | 1 759 239 | 1 756 260 | 2 308 974 | 2 520 682 | 2 712 411 | 1 858 149 | 2 078 105 | 2 078 967 | 2 083 834 | 2 087 760 | 2 071 319 | 2 036 686 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | | 88 433 | 407 021 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | | 1 990 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | 44 504 | 270 106 | 7 111 568 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | -5 403 | 241 449 | 1 086 150 |
Government Grant Income | | | | | | | | | | | 173 063 | 79 308 | |
Gross Profit Loss | | | | | | | | | | | 1 911 132 | 2 131 265 | 2 377 826 |
Income Expense Recognised Directly In Equity | | | | | | | -300 000 | -350 000 | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | -211 999 | -290 049 | -280 000 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | -780 193 | 984 897 | 3 828 217 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | | 620 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 24 530 | 25 607 | 26 951 | 27 184 | 27 534 | 26 926 | 19 923 |
Intangible Assets Gross Cost | | | | | | | 285 000 | 285 000 | 285 000 | 285 000 | 285 000 | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | | 6 519 | 3 028 | |
Interest Income On Bank Deposits | | | | | | | | | | | | 900 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | | | | | 900 | |
Interest Paid Classified As Operating Activities | | | | | | | | | | | -6 519 | -3 028 | -29 967 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 6 519 | 3 028 | 29 967 |
Interest Received Classified As Investing Activities | | | | | | | | | | | | -900 | |
Investment Property | | | | | | | | | | | 202 843 | 202 843 | |
Investment Property Fair Value Model | | | | | | | | | | | 202 843 | 202 843 | |
Net Cash Generated From Operations | | | | | | | | | | | -1 418 604 | -1 994 580 | -9 859 948 |
Net Current Assets Liabilities | 910 266 | 707 192 | 773 951 | 447 870 | -602 498 | -631 665 | 614 379 | 920 874 | 1 371 542 | 2 026 537 | 2 788 682 | 3 323 208 | -1 090 681 |
Net Finance Income Costs | | | | | | | | | | | | 900 | |
Operating Profit Loss | | | | | | | | | | | 1 430 171 | 1 456 099 | 1 623 887 |
Other Creditors | | | | | | | 2 116 621 | 1 624 146 | 1 666 828 | 1 648 981 | 1 549 723 | 121 504 | 10 949 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | | 900 | 81 946 |
Other Operating Income Format1 | | | | | | | | | | | 192 350 | 98 894 | 39 225 |
Other Taxation Social Security Payable | | | | | | | 14 139 | 17 558 | 17 607 | 20 172 | 26 751 | 35 233 | 40 428 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 20 688 | 25 181 | 24 388 |
Prepayments Accrued Income | | | | | | | | | | | 21 133 | 22 068 | 86 006 |
Profit Loss | | | | | | | 794 392 | 910 984 | | | 1 153 158 | 1 177 694 | 1 337 279 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | 1 423 652 | 1 453 971 | 1 675 866 |
Property Plant Equipment Gross Cost | | | | | | 3 092 774 | 2 263 042 | 2 508 605 | 2 520 463 | 2 552 515 | 2 583 974 | 2 391 616 | 2 579 749 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | 56 863 | 55 573 | 57 174 | 58 520 | 55 932 | 70 131 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 1 271 195 | 1 578 391 | 1 791 150 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | 58 520 | 55 932 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 270 494 | 276 254 | 318 415 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 270 494 | 276 277 | 338 587 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 36 128 | | | 32 052 | 31 459 | | 15 290 |
Total Assets Less Current Liabilities | 2 533 846 | 2 466 431 | 2 530 211 | 2 756 844 | 1 918 184 | 2 080 746 | 2 472 528 | 2 998 979 | 3 450 509 | 4 110 371 | 4 926 442 | 5 394 527 | 946 005 |
Total Borrowings | | | | | | | | | | | 407 021 | | |
Total Current Tax Expense Credit | | | | | | | | | | | 269 148 | 278 865 | |
Trade Creditors Trade Payables | | | | | | | 74 852 | 54 446 | 76 952 | 43 801 | 91 449 | 227 408 | 154 580 |
Trade Debtors Trade Receivables | | | | | | | 236 264 | 126 995 | 234 163 | 43 950 | 147 905 | 355 911 | 530 059 |
Turnover Revenue | | | | | | | | | | | 4 109 921 | 4 548 522 | 5 001 641 |
Wages Salaries | | | | | | | | | | | 1 250 507 | 1 553 210 | 1 766 762 |
Director Remuneration | | | | | | | | | | | 18 171 | 18 043 | 25 453 |
Audit Fees Expenses | | | | | | | | | | | | | 7 200 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | | | 14 199 |
Applicable Tax Rate | | | | | | | | | | | | 19 | 19 |
Depreciation Amortisation Expense | | | | | | | | | | | | 26 926 | 19 923 |
Disposals Investment Property Fair Value Model | | | | | | | | | | | | | 30 000 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | | | | | | | | 18 420 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | | | | -18 420 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | | | -18 420 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | | | | | 172 843 |
Interest Expense | | | | | | | | | | | | | 29 967 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | | | | 3 028 | |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | | 707 021 | 5 800 000 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | | 9 585 | -78 236 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | | -1 701 503 | -9 549 981 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | | | -900 | -81 946 |
Number Shares Issued Fully Paid | | | | | | | | | | | | | 10 000 |
Other Deferred Tax Expense Credit | | | | | | | | | | | | -2 588 | 14 199 |
Par Value Share | | | | | | | | | | | | | 1 |
Proceeds From Sales Investment Properties | | | | | | | | | | | | | -30 000 |
Provisions | | | | | | | | | | | | 55 932 | 70 131 |
Purchase Property Plant Equipment | | | | | | | | | | | | -10 485 | -15 290 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | | | -407 021 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | | 1 991 | 2 473 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | | | 3 500 |
Creditors Due After One Year Total Noncurrent Liabilities | 1 205 701 | 1 110 749 | | | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 358 297 | 307 662 | | | | | | | | | | | |
Tangible Fixed Assets Additions | | 8 765 | 16 342 | 59 710 | 10 266 | 38 070 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 180 923 | 1 904 687 | 1 921 030 | 1 980 739 | 1 991 005 | 2 029 075 | | | | | | | |
Tangible Fixed Assets Depreciation | 557 343 | 295 448 | 314 769 | 338 458 | 360 693 | 380 367 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 23 105 | | | | | | | | | | | |
Total Investments Fixed Assets | | 150 000 | | | | | | | | | | | |
Creditors Due After One Year | | 1 110 748 | 1 030 170 | 935 218 | 909 485 | 811 576 | | | | | | | |
Creditors Due Within One Year | | 307 861 | 317 557 | 310 671 | 3 169 357 | 1 727 768 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 285 000 | 285 000 | 285 000 | | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 285 000 | 285 000 | 285 000 | | | | | | | | | |
Investments Fixed Assets | | 150 000 | 150 000 | 666 693 | 890 370 | 1 063 703 | | | | | | | |
Secured Debts | | | | 935 218 | 909 485 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 19 321 | 23 690 | 22 235 | 19 674 | | | | | | | |