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 | 118 676 | 245 377 | 424 703 | 624 388 | 845 422 | 1 466 729 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 172 733 | 281 323 | 371 632 | 533 713 | 545 197 | 1 094 485 | | | | | | | |
Cash Bank On Hand | | | | | | 1 094 485 | 1 022 221 | 2 194 248 | 2 371 320 | 1 006 492 | 1 785 639 | 1 643 993 | 351 760 |
Current Assets | 287 576 | 491 065 | 712 391 | 912 031 | 1 182 204 | 1 921 885 | 3 110 802 | 3 874 659 | 5 260 699 | 6 040 789 | 7 595 589 | 6 795 699 | 6 782 768 |
Debtors | 114 843 | 209 031 | 340 759 | 378 318 | 637 007 | 827 400 | 2 088 580 | 1 680 411 | 2 889 379 | 5 034 297 | 5 809 950 | 5 151 706 | 6 431 008 |
Net Assets Liabilities | | | | | | 1 466 729 | 2 443 525 | 3 259 475 | 4 323 075 | 4 617 761 | 5 849 782 | 5 849 801 | 5 849 801 |
Net Assets Liabilities Including Pension Asset Liability | 118 676 | 245 377 | 424 703 | 624 388 | 845 422 | 1 466 729 | | | | | | | |
Other Debtors | | | | | | 1 029 | 216 841 | 412 913 | 839 945 | 2 745 635 | | | |
Property Plant Equipment | | | | | | 557 498 | 687 853 | 745 702 | 497 598 | 828 508 | 722 960 | 1 515 604 | 1 367 216 |
Stocks Inventory | | 711 | | | | | | | | | | | |
Tangible Fixed Assets | 99 035 | 169 496 | 245 987 | 224 502 | 485 480 | 557 498 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 118 576 | 245 277 | 424 603 | 624 288 | 845 322 | 1 466 629 | | | | | | | |
Shareholder Funds | 118 676 | 245 377 | 424 703 | 624 388 | 845 422 | 1 466 729 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 4 500 | 7 000 | 5 000 | 11 100 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | 36 000 | 12 000 | 25 321 | 25 321 |
Director Remuneration | | | | | | | | | | 28 855 | 12 600 | 114 791 | 127 178 |
Dividend Recommended By Directors | | | | | | | | | | | 1 054 941 | 2 418 670 | 2 029 186 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | | 2 | 1 | 3 | 3 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 835 868 | 1 108 345 | 1 460 976 | 1 693 142 | 1 972 306 | 2 153 021 | 2 381 450 | 2 636 934 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | -22 167 | -36 562 | | -15 974 | 227 292 | -52 964 |
Average Number Employees During Period | | | | | | | 281 | 319 | 347 | 373 | 448 | 456 | 511 |
Creditors | | | | | | 159 378 | 140 708 | 155 128 | 85 655 | 332 377 | 277 502 | 658 968 | 480 393 |
Creditors Due After One Year | 69 292 | 101 622 | 144 810 | 70 013 | 166 524 | 159 378 | | | | | | | |
Creditors Due Within One Year | 185 318 | 290 600 | 360 126 | 412 305 | 568 096 | 760 977 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 53 494 | 83 532 | 179 546 | | 167 437 | 205 432 | 325 433 |
Disposals Property Plant Equipment | | | | | | | 63 120 | 89 448 | 211 962 | | 191 603 | 238 676 | 371 451 |
Finance Lease Liabilities Present Value Total | | | | | | 159 378 | 140 708 | 155 128 | 85 655 | 332 377 | 173 320 | 347 583 | 269 916 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 325 971 | 436 163 | 411 712 | | 348 152 | 433 861 | 580 917 |
Net Current Assets Liabilities | 102 258 | 200 465 | 352 265 | 499 726 | 614 108 | 1 160 908 | 1 973 241 | 2 723 595 | 3 929 264 | 4 222 433 | 5 489 153 | 5 305 286 | 5 222 135 |
Number Shares Allotted | | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | | 100 | 100 | | 100 | 100 | 100 |
Other Creditors | | | | | | 48 744 | 19 812 | 22 042 | 34 807 | 150 407 | 31 942 | 23 508 | 22 502 |
Other Taxation Social Security Payable | | | | | | 540 982 | 838 752 | 832 549 | 1 040 481 | 102 318 | 134 709 | 163 665 | 196 251 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | 1 | 1 | | 1 | 1 | 1 |
Property Plant Equipment Gross Cost | | | | | | 1 393 366 | 1 796 198 | 2 206 678 | 2 190 740 | 2 800 814 | 2 875 981 | 3 897 054 | 4 004 150 |
Provisions | | | | | | | 76 861 | 54 694 | 18 132 | 100 803 | 84 829 | 312 121 | 259 157 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 92 299 | 76 861 | 54 694 | 18 132 | 100 803 | 84 829 | 312 121 | 259 157 |
Provisions For Liabilities Charges | 13 325 | 22 962 | 28 739 | 29 827 | 87 642 | 92 299 | | | | | | | |
Secured Debts | | 173 912 | 222 232 | 135 091 | 303 840 | 289 053 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | 168 355 | 185 591 | 118 546 | 423 536 | 327 160 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 196 431 | 364 786 | 550 377 | 651 437 | 1 066 206 | 1 393 366 | | | | | | | |
Tangible Fixed Assets Depreciation | 97 396 | 195 290 | 304 390 | 426 935 | 580 726 | 835 868 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 97 894 | 109 100 | 131 199 | 155 982 | 255 142 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 8 654 | 2 191 | | | | | | | | |
Tangible Fixed Assets Disposals | | | | 17 486 | 8 767 | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 465 952 | 499 928 | 196 024 | | 266 770 | 1 259 749 | 478 547 |
Total Assets Less Current Liabilities | 201 293 | 369 961 | 598 252 | 724 228 | 1 099 588 | 1 718 406 | 2 661 094 | 3 469 297 | 4 426 862 | 5 050 941 | 6 212 113 | 6 820 890 | 6 589 351 |
Trade Creditors Trade Payables | | | | | | 41 576 | 78 059 | 114 213 | 134 555 | 349 887 | 136 513 | 132 091 | 168 355 |
Trade Debtors Trade Receivables | | | | | | 826 371 | 1 871 740 | 1 267 498 | 2 049 434 | 2 288 662 | 1 891 150 | 2 234 137 | 3 022 470 |
Accrued Liabilities | | | | | | | | | | 86 285 | 98 396 | 31 470 | 42 861 |
Administrative Expenses | | | | | | | | | | 1 788 675 | 735 517 | 693 535 | 1 928 172 |
Amounts Owed By Group Undertakings | | | | | | | | | | | 3 861 734 | 2 801 008 | 2 623 168 |
Amounts Owed To Group Undertakings | | | | | | | | | | | 150 816 | 114 967 | 226 706 |
Applicable Tax Rate | | | | | | | | | | | 19 | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 1 006 492 | 1 785 639 | 1 643 993 | |
Comprehensive Income Expense | | | | | | | | | | 547 664 | 2 286 962 | 2 418 689 | 2 029 186 |
Corporation Tax Payable | | | | | | | | | | 339 556 | 563 250 | 330 440 | 322 381 |
Cost Sales | | | | | | | | | | 8 350 085 | 10 661 218 | 11 592 817 | 13 359 812 |
Current Tax For Period | | | | | | | | | | 339 556 | 563 240 | 330 439 | 494 099 |
Depreciation Amortisation Expense | | | | | | | | | | 327 016 | 348 151 | 433 862 | 580 917 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 114 988 | 73 725 | 66 658 | 122 514 |
Dividend Per Share Interim | | | | | | | | | | | 10 589 | 24 187 | 20 292 |
Dividends Paid | | | | | | | | | | 252 978 | 1 054 941 | 2 418 670 | 2 029 186 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -252 978 | -1 054 941 | -2 418 670 | -2 029 186 |
Dividends Paid On Shares Interim | | | | | | | | | | 252 978 | 1 054 941 | 2 418 670 | 2 029 186 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | 69 350 | 73 140 | 69 463 | 54 316 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | 457 516 | -91 308 | -524 333 | 35 624 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | -2 144 917 | 3 086 081 | -402 482 | -1 457 142 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | 19 900 | 58 709 | 76 781 | 77 274 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | 19 900 | 58 709 | 76 781 | 77 274 |
Gross Profit Loss | | | | | | | | | | 2 575 083 | 3 325 820 | 3 530 607 | 4 285 450 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -368 164 | -339 546 | -563 249 | -502 158 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | -1 364 828 | 779 147 | -141 646 | -1 292 233 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | | | -15 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 11 096 | 27 687 | 46 290 | 80 036 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 11 096 | 27 687 | 46 290 | 80 036 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | 531 990 | 1 355 230 | 2 905 180 | 2 477 226 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | 45 081 | -68 053 | 104 421 | 147 075 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | 787 757 | -2 066 324 | -2 867 955 | -1 332 068 |
Net Cash Generated From Operations | | | | | | | | | | 408 497 | -2 433 557 | -3 477 494 | -1 914 262 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | -9 199 | -1 656 | -358 | -7 799 |
Other Deferred Tax Expense Credit | | | | | | | | | | 82 671 | -15 974 | 227 292 | -52 964 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 9 199 | 1 656 | 358 | 7 799 |
Other Operating Income Format1 | | | | | | | | | | 185 380 | 266 356 | 185 280 | 185 280 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | -279 012 | -300 289 | -486 510 | -448 040 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 135 772 | 140 750 | 156 952 | 187 581 |
Prepayments | | | | | | | | | | | 57 066 | 86 119 | 110 979 |
Prepayments Accrued Income | | | | | | | | | | | | 30 442 | 674 391 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | -19 900 | -82 875 | -110 025 | -123 292 |
Profit Loss | | | | | | | | | | 547 664 | 2 286 962 | 2 418 689 | 2 029 186 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 969 891 | 2 834 228 | 2 976 420 | 2 470 321 |
Purchase Property Plant Equipment | | | | | | | | | | -74 180 | -16 478 | -214 804 | -278 166 |
Social Security Costs | | | | | | | | | | 387 780 | 543 684 | 614 257 | 817 476 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 5 855 563 | 7 864 135 | 8 713 918 | 10 787 030 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | | | | 49 734 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | | -14 585 | 235 162 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 538 503 | 565 520 | 469 361 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | -15 974 | -235 162 | 24 280 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 10 152 | 81 | 473 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 422 227 | 547 266 | 557 731 | 441 135 |
Turnover Revenue | | | | | | | | | | 10 925 168 | 13 987 038 | 15 123 424 | 17 645 262 |
Wages Salaries | | | | | | | | | | 5 332 011 | 7 179 701 | 7 942 709 | 9 781 973 |