Profit & Loss |
Date of Accounts |
2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 933 457 | 1 252 744 | 1 094 321 | 559 365 | 4 944 379 | 3 119 480 | 1 468 680 |
Current Assets | 9 124 587 | 9 143 987 | 10 544 101 | 13 568 881 | 15 577 806 | 17 665 149 | 22 671 481 |
Debtors | 8 191 130 | 7 891 243 | 9 449 780 | 13 009 516 | 10 870 964 | 14 545 669 | 21 202 801 |
Net Assets Liabilities | 5 262 135 | 5 096 666 | 7 695 618 | 10 830 778 | 14 810 070 | 22 177 443 | 25 878 304 |
Property Plant Equipment | 2 334 612 | 2 106 194 | 1 886 752 | 1 673 509 | 1 474 018 | 3 409 911 | 3 375 408 |
|
Other Financial Data |
Audit Fees Expenses | 8 400 | 8 600 | 8 600 | 2 454 | 7 000 | 7 200 | 7 200 |
Fees For Non-audit Services | 3 220 | 4 413 | 19 763 | 15 456 | 2 424 | 244 | 313 |
Director Remuneration | 1 206 126 | 1 581 722 | -380 484 | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | | | | | |
Amount Specific Advance Or Credit Directors | | | | 2 743 806 | 19 832 | 3 884 | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 2 803 888 | 59 120 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 40 250 | 82 836 | |
Dividend Recommended By Directors | | | | | | 60 000 | 3 000 000 |
Accrued Liabilities | 210 613 | 151 352 | 144 338 | 140 712 | 268 880 | 153 908 | 474 056 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 875 047 | 4 109 575 | 4 342 512 | 4 575 677 | 4 810 598 | 2 921 454 | 3 056 811 |
Additional Provisions Increase From New Provisions Recognised | | 5 550 | | -200 | -1 098 | | |
Administrative Expenses | 3 405 364 | 3 975 714 | 2 200 439 | 2 128 116 | 1 884 245 | -131 733 | 2 715 741 |
Amounts Owed By Group Undertakings | 7 777 742 | 7 818 996 | 8 146 504 | 12 425 375 | 10 304 730 | 13 689 741 | 19 817 394 |
Amounts Owed To Group Undertakings | 312 131 | 312 131 | 112 387 | 112 387 | 112 387 | 112 387 | 112 387 |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 403 | 413 | 416 | 419 | 454 | 458 | 510 |
Bank Borrowings | 1 171 967 | 1 044 873 | 912 326 | 772 949 | 148 343 | 148 450 | |
Bank Borrowings Overdrafts | 1 028 949 | 891 373 | 763 983 | 624 606 | 485 725 | 344 891 | |
Comprehensive Income Expense | -641 517 | -165 469 | 2 598 952 | 3 135 160 | 3 979 292 | 7 427 373 | 6 700 861 |
Corporation Tax Payable | | 11 052 | 595 108 | 294 685 | 601 578 | 870 995 | 830 714 |
Corporation Tax Recoverable | 60 734 | | 913 528 | | | | |
Cost Sales | 5 965 786 | 6 695 813 | 7 267 645 | 8 384 522 | 10 584 938 | 11 237 986 | 13 270 942 |
Creditors | 1 028 949 | 891 373 | 763 983 | 624 606 | 485 725 | 344 891 | 3 581 729 |
Current Tax For Period | | 11 052 | 595 108 | 744 685 | 974 078 | 1 372 854 | 1 604 593 |
Depreciation Expense Property Plant Equipment | 244 222 | 234 528 | 232 937 | 233 165 | 234 921 | 17 528 | 135 357 |
Further Item Interest Expense Component Total Interest Expense | | | 65 875 | -4 997 | | | 4 219 |
Gross Profit Loss | 2 772 937 | 3 839 358 | 5 134 787 | 6 016 131 | 6 221 577 | 8 505 108 | 11 189 602 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 234 528 | 232 937 | 233 165 | 234 921 | 17 528 | 135 357 |
Interest Expense On Bank Loans Similar Borrowings | 18 133 | 16 090 | 15 794 | 14 124 | 9 461 | 11 706 | 11 369 |
Interest Payable Similar Charges Finance Costs | 18 133 | 16 090 | 428 015 | 9 127 | 9 461 | 11 706 | 15 588 |
Net Current Assets Liabilities | 3 980 706 | 3 911 629 | 6 602 633 | 9 811 459 | 13 850 263 | 15 530 214 | 19 089 752 |
Number Shares Issued Fully Paid | | 2 | 2 | 2 | 2 | 2 | 2 |
Operating Profit Loss | -632 306 | -135 947 | 2 934 628 | 3 888 772 | 4 961 733 | 9 202 774 | 8 490 107 |
Other Deferred Tax Expense Credit | -8 922 | 5 550 | | -200 | -1 098 | 8 300 | -24 045 |
Other Interest Receivable Similar Income Finance Income | | 3 170 | | | | | |
Other Operating Income Format1 | 121 | 409 | 280 | 757 | 624 401 | 565 933 | 16 246 |
Other Taxation Social Security Payable | 1 394 970 | 1 457 223 | 109 151 | 123 347 | 143 111 | | 174 288 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 21 111 | 29 613 | 58 367 | 110 335 | 142 219 | 134 481 | 180 447 |
Prepayments Accrued Income | 10 455 | 11 441 | 12 247 | 29 522 | 25 905 | 25 379 | 26 217 |
Profit Loss | -641 517 | -165 469 | 2 598 952 | 3 135 160 | 3 979 292 | 7 808 378 | 6 893 971 |
Profit Loss On Ordinary Activities Before Tax | -650 439 | -148 867 | 2 506 613 | 3 879 645 | 4 952 272 | 9 191 068 | 8 474 519 |
Property Plant Equipment Gross Cost | 6 209 659 | 6 215 769 | 6 229 264 | 6 249 186 | 6 284 616 | 6 331 365 | 6 432 219 |
Provisions | 24 234 | 29 784 | 29 784 | 29 584 | 28 486 | 36 786 | 12 741 |
Provisions For Liabilities Balance Sheet Subtotal | 24 234 | 29 784 | 29 784 | 29 584 | 28 486 | 36 786 | 12 741 |
Social Security Costs | 544 229 | 483 212 | 403 164 | 471 992 | 614 446 | 636 231 | 873 374 |
Staff Costs Employee Benefits Expense | 6 608 087 | 7 706 641 | 6 019 175 | 7 431 796 | 9 439 416 | 9 457 487 | 11 587 429 |
Tax Expense Credit Applicable Tax Rate | -130 088 | -28 285 | 476 256 | 737 133 | 940 932 | 1 746 303 | 1 610 159 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 36 253 | 44 887 | 38 127 | 37 872 | 35 556 | -372 395 | -36 911 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -8 922 | 16 602 | -92 339 | 744 485 | 972 980 | 1 382 690 | 1 580 548 |
Total Additions Including From Business Combinations Property Plant Equipment | | 6 110 | 13 495 | 19 922 | 35 430 | 46 749 | 100 854 |
Total Assets Less Current Liabilities | 6 315 318 | 6 017 823 | 8 489 385 | 11 484 968 | 15 324 281 | 22 559 120 | 25 891 045 |
Total Current Tax Expense Credit | | 11 052 | -92 339 | 744 685 | 974 078 | 1 374 390 | 1 604 593 |
Trade Creditors Trade Payables | 59 428 | 75 817 | 64 495 | 130 597 | 147 495 | 220 429 | 155 710 |
Trade Debtors Trade Receivables | 342 199 | 60 806 | 377 501 | 554 619 | 282 961 | 830 549 | 1 359 190 |
Turnover Revenue | 8 738 723 | 10 535 171 | 12 402 432 | 14 400 653 | 16 806 515 | 19 743 094 | 24 460 544 |
Wages Salaries | 6 042 747 | 7 193 816 | 5 557 644 | 6 849 469 | 8 682 751 | 8 686 775 | 10 533 608 |
Cash Cash Equivalents Cash Flow Value | | | | 559 365 | 4 944 379 | 3 119 480 | |
Depreciation Amortisation Expense | | | | 233 164 | 234 920 | -1 889 144 | 135 355 |
Dividends Paid | | | | | | 60 000 | 3 000 000 |
Dividends Paid Classified As Financing Activities | | | | | | -60 000 | -3 000 000 |
Dividends Paid On Shares Final | | | | | | 60 000 | 3 000 000 |
Fixed Assets | | | | | 1 474 018 | 7 028 906 | 6 801 293 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | 4 278 871 | -2 120 646 | 3 385 011 | 6 127 653 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | -381 005 | -193 110 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 126 780 | 644 571 | -103 554 | 461 281 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -194 393 | 37 738 | -309 525 | -529 479 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -131 580 | -667 185 | -1 104 973 | -1 644 874 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -534 956 | 4 385 014 | -1 824 899 | -1 650 800 |
Interest Paid Classified As Operating Activities | | | | -9 127 | -9 461 | -11 706 | -15 588 |
Investments Fixed Assets | | | | | | 3 618 995 | 3 425 885 |
Net Cash Flows From Used In Financing Activities | | | | 4 428 650 | 781 872 | 3 562 022 | 8 446 748 |
Net Cash Flows From Used In Investing Activities | | | | 19 922 | 35 430 | 4 046 749 | 100 854 |
Net Cash Flows From Used In Operating Activities | | | | -3 913 616 | -5 202 316 | -5 783 872 | -6 896 802 |
Net Cash Generated From Operations | | | | -4 054 323 | -5 878 962 | -6 900 551 | -8 557 264 |
Other Comprehensive Income Expense Net Tax | | | | | | -381 005 | -193 110 |
Other Investments Other Than Loans | | | | | | -381 005 | -193 110 |
Purchase Property Plant Equipment | | | | -19 922 | -35 430 | -46 749 | -100 854 |
Repayments Borrowings Classified As Financing Activities | | | | -139 376 | -138 881 | -140 727 | -493 340 |