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 | 310 849 | 335 448 | 321 449 | 399 935 | 425 682 | 394 004 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 158 969 | 48 812 | 27 958 | 63 187 | 60 309 | 63 961 | 69 032 | 376 435 |
Current Assets | 232 683 | 231 056 | 208 304 | 275 483 | 331 466 | 328 968 | 215 568 | 225 055 | 234 357 | 230 911 | 274 309 | 504 490 | 867 514 |
Debtors | 152 900 | 126 480 | 124 127 | 168 302 | 150 288 | 155 999 | 155 756 | 186 096 | 160 170 | 159 602 | 199 348 | 424 458 | 480 079 |
Net Assets Liabilities | | | | | | 394 004 | 145 006 | 242 905 | 282 420 | 306 930 | 355 871 | 583 447 | 886 418 |
Other Debtors | | | | | | 8 791 | 10 059 | 866 | | 92 | | | |
Property Plant Equipment | | | | | | 254 547 | 310 692 | 304 497 | 278 802 | 250 453 | 338 255 | 520 487 | 485 001 |
Total Inventories | | | | | | 14 000 | 11 000 | 11 000 | 11 000 | 11 000 | 11 000 | 11 000 | 11 000 |
Cash Bank In Hand | 75 815 | 100 576 | 80 177 | 103 181 | 171 178 | 158 969 | | | | | | | |
Intangible Fixed Assets | 102 690 | 88 020 | 73 350 | 58 680 | 44 010 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 310 849 | 335 448 | 321 449 | 399 935 | 425 682 | | | | | | | | |
Stocks Inventory | 3 968 | 4 000 | 4 000 | 4 000 | 10 000 | 14 000 | | | | | | | |
Tangible Fixed Assets | 80 534 | 93 122 | 291 508 | 311 623 | 295 017 | 254 547 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | 2 | 2 | | | | | | | |
Profit Loss Account Reserve | 310 847 | 335 446 | 321 447 | 399 933 | 425 680 | 394 002 | | | | | | | |
Shareholder Funds | 310 849 | 335 448 | 321 449 | 399 935 | 425 682 | 394 004 | | | | | | | |
|
Other Financial Data |
Secured Debts | | 0 | 117 633 | 106 743 | 95 817 | | | | | | | | |
Total Fixed Assets Additions | | 76 023 | 276 740 | 110 627 | 75 753 | | | | | | | | |
Total Fixed Assets Cost Or Valuation | 349 357 | 425 380 | 702 120 | 793 410 | 850 868 | | | | | | | | |
Total Fixed Assets Depreciation | 166 133 | 244 238 | 337 262 | 423 107 | 511 841 | | | | | | | | |
Total Fixed Assets Depreciation Charge In Period | | 78 105 | 93 024 | 93 507 | 100 492 | | | | | | | | |
Total Fixed Assets Depreciation Disposals | | | | -7 662 | -11 758 | | | | | | | | |
Total Fixed Assets Disposals | | | | -19 337 | -18 295 | | | | | | | | |
Version Production Software | | | | | | | | | | 2 021 | 2 022 | | 2 024 |
Accrued Liabilities | | | | | | | | 1 456 | 3 661 | 14 592 | 36 899 | 115 225 | 117 787 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 146 700 | 146 700 | 146 700 | 146 700 | 146 700 | 146 700 | 146 700 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 481 080 | 462 777 | 517 765 | 585 170 | 653 263 | 738 479 | 938 929 | 1 202 275 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 117 291 | 48 793 | 41 710 | 39 744 | 174 184 | 382 682 | 227 860 |
Advances On Invoice Discounting Facilities | | | | | | | 85 919 | | | | | | |
Amortisation Rate Used For Intangible Assets | | | | | | | 10 | 10 | | | | | |
Applicable Tax Rate | | | | | | 20 | 20 | | | | | | |
Average Number Employees During Period | | | | | | 8 | 8 | 7 | 6 | 6 | 7 | 7 | 8 |
Bank Borrowings | | | | | | | | 57 009 | 42 743 | 27 545 | 41 667 | 31 667 | 21 667 |
Bank Borrowings Overdrafts | | | | | | 12 103 | 12 103 | 13 195 | 14 000 | 15 000 | 8 333 | 10 000 | 10 000 |
Cancellation Subscribed Capital Decrease In Equity | | | | | | | 352 900 | | | | | | |
Carrying Amount Property Plant Equipment With Restricted Title | | | | | | | | | 25 000 | 6 529 | 9 850 | 5 420 | 1 807 |
Comprehensive Income Expense | | | | | | 53 322 | 174 120 | | | | | | |
Corporation Tax Payable | | | | | | 18 889 | 48 627 | 34 386 | | | | | |
Creditors | | | | | | 105 828 | 248 315 | 189 448 | 169 931 | 136 339 | 185 080 | 348 136 | 389 915 |
Current Tax For Period | | | | | | 18 889 | 48 627 | | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 3 636 | | | | | | |
Deferred Tax Liabilities | | | | | | | 3 636 | 6 782 | 7 144 | 8 366 | 24 418 | 59 884 | |
Depreciation Rate Used For Property Plant Equipment | | | | | | | 20 | 20 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 62 242 | | | | | | |
Disposals Property Plant Equipment | | | | | | | 79 449 | | | | | | |
Dividends Paid | | | | | | 85 000 | 70 218 | | | | | | |
Dividends Paid On Shares | | | | | | 85 000 | 70 218 | 58 200 | | | | | |
Finance Lease Liabilities Present Value Total | | | | | | | | 37 070 | 33 737 | 8 737 | 5 869 | 3 685 | 1 842 |
Finance Lease Payments Owing Minimum Gross | | | | | | 5 833 | 92 223 | 70 478 | | | | | |
Income Expense Recognised Directly In Equity | | | | | | -85 000 | -423 118 | | | | | | |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | | | | | | 3 146 | 362 | | 16 052 | 35 466 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 43 939 | 54 988 | 67 405 | 68 093 | 85 449 | 200 450 | 263 346 |
Intangible Assets Gross Cost | | | | | | | 146 700 | 146 700 | 146 700 | 146 700 | 146 700 | 146 700 | 146 700 |
Loans From Directors | | | | | | | | 6 | 307 | | 9 220 | 13 490 | 8 377 |
Net Current Assets Liabilities | 127 625 | 154 306 | 74 224 | 144 986 | 188 305 | 223 140 | -32 747 | 35 607 | 64 426 | 94 572 | 89 229 | 156 354 | 477 599 |
Net Deferred Tax Liability Asset | | | | | | | 3 636 | 6 782 | | | | | |
Number Shares Cancelled In Period | | | | | | | 1 | | | | | | |
Number Shares Issued Fully Paid | | | | | | 2 | 1 | 1 | | | | | |
Other Creditors | | | | | | 7 935 | 37 562 | 38 532 | 347 | | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 233 | | |
Other Disposals Property Plant Equipment | | | | | | | | | | | 1 166 | | |
Other Taxation Social Security Payable | | | | | | 45 591 | 36 345 | 51 068 | | | | | |
Par Value Share | | | | | | 1 | 1 | 1 | | | | | |
Prepayments Accrued Income | | | | | | | | 19 673 | 18 456 | 20 755 | 35 730 | 35 523 | 33 857 |
Profit Loss | | | | | | 53 322 | 174 120 | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | | | | | 72 211 | 226 383 | | | | | | |
Property Plant Equipment Gross Cost | | | | | | 735 627 | 773 469 | 822 262 | 863 972 | 903 716 | 1 076 734 | 1 459 416 | 1 687 276 |
Raw Materials Consumables | | | | | | | | 11 000 | 11 000 | 11 000 | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 3 636 | 6 782 | 7 144 | 8 366 | 24 418 | 59 884 | 54 515 |
Taxation Social Security Payable | | | | | | | | 85 454 | 75 604 | 68 380 | 61 672 | 121 271 | 151 837 |
Tax Expense Credit Applicable Tax Rate | | | | | | 14 442 | 45 269 | | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 4 436 | 6 142 | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 11 | 852 | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 18 889 | 52 263 | | | | | | |
Total Assets Less Current Liabilities | 310 849 | 335 448 | 439 082 | 515 289 | 527 332 | 477 687 | 277 945 | 340 104 | 343 228 | 345 025 | 427 484 | 676 841 | 962 600 |
Trade Creditors Trade Payables | | | | | | 21 310 | 27 759 | 52 266 | 42 275 | 29 630 | 63 087 | 84 465 | 100 072 |
Trade Debtors Trade Receivables | | | | | | 147 208 | 145 697 | 165 557 | 141 714 | 138 755 | 163 618 | 388 935 | 446 222 |
Advances Credits Directors | | | | | 6 771 | 706 | | 6 | | 92 | | | |
Advances Credits Made In Period Directors | | | | | | 85 000 | 70 218 | 58 200 | | 92 | | | |
Advances Credits Repaid In Period Directors | | | | | | 91 065 | 70 924 | 58 194 | | | | | |
Amount Specific Advance Or Credit Directors | | | | | | | | | | 92 | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | | 92 | | | |
Company Contributions To Money Purchase Plans Directors | | | | | | 48 000 | 34 000 | | | | | | |
Director Remuneration | | | | | | 16 128 | 14 112 | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | | | 64 128 | 48 112 | | | | | | |
Creditors Due After One Year Total Noncurrent Liabilities | | 0 | 117 633 | 115 354 | 101 650 | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 105 058 | 76 750 | 134 080 | 130 497 | 143 161 | | | | | | | | |
Fixed Assets | 183 224 | 181 142 | 364 858 | 370 303 | 339 027 | 254 547 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 44 010 | 58 680 | 73 350 | 88 020 | 102 690 | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 14 670 | 14 670 | 14 670 | 14 670 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 146 700 | 146 700 | 146 700 | 146 700 | 146 700 | | | | | | | | |
Tangible Fixed Assets Additions | | 76 023 | 276 740 | 110 627 | 75 753 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 202 657 | 278 680 | 555 420 | 646 710 | 146 700 | 146 700 | | | | | | | |
Tangible Fixed Assets Depreciation | 122 123 | 185 558 | 263 912 | 335 087 | 102 690 | 146 700 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 63 435 | 78 354 | 78 837 | 85 822 | | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | | | -7 662 | -11 758 | | | | | | | | |
Tangible Fixed Assets Disposals | | | | -19 337 | -18 295 | | | | | | | | |
Bank Borrowings Overdrafts Secured | | | | | -10 903 | -12 103 | | | | | | | |
Creditors Due After One Year | | | | | 101 650 | 83 683 | | | | | | | |
Creditors Due Within One Year | | | | | 143 161 | 105 828 | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | | | | | 425 682 | 394 004 | | | | | | | |
Number Shares Allotted | | | | | 2 | 2 | | | | | | | |
Share Capital Allotted Called Up Paid | | | | | -2 | -2 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | | | 44 010 | | | | | | | |