Profit & Loss |
Date of Accounts |
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 |
Net Worth | 145 610 | 194 469 | 232 663 | 331 406 | 221 047 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 667 996 | 2 247 930 | 2 067 830 | 2 602 011 | 1 416 034 | 1 976 926 | 3 224 386 | 4 366 799 |
Current Assets | 500 082 | 560 224 | 470 544 | 723 511 | 1 039 029 | 3 200 391 | 2 903 571 | 3 840 601 | 2 388 833 | 3 166 931 | 5 478 695 | 6 631 830 |
Debtors | | 1 080 | 28 274 | 52 118 | 55 475 | 107 841 | 108 439 | 59 071 | 378 285 | 270 534 | 1 113 002 | 979 635 |
Net Assets Liabilities | | | | | 221 047 | 1 749 370 | 2 430 380 | 2 823 688 | 1 650 959 | 2 709 430 | 3 891 769 | 5 047 535 |
Other Debtors | | | | | | 52 943 | | | | | 47 112 | 6 206 |
Property Plant Equipment | | | | | 94 620 | 233 155 | 182 524 | 134 845 | 386 579 | 422 087 | 353 151 | 261 398 |
Cash Bank In Hand | 500 082 | 458 610 | 138 506 | 212 107 | 667 996 | | | | | | | |
Intangible Fixed Assets | 2 150 000 | 1 550 000 | 1 109 000 | 668 000 | 289 500 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 145 610 | 194 469 | 232 663 | 331 406 | 221 047 | | | | | | | |
Tangible Fixed Assets | 72 590 | 78 488 | 232 451 | 85 631 | 94 620 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | | | | | | | |
Profit Loss Account Reserve | 45 610 | 94 469 | 132 663 | 231 406 | 121 047 | | | | | | | |
Shareholder Funds | 145 610 | 194 469 | 232 663 | 331 406 | 221 047 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 18 000 | 16 500 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | | | -563 751 | -358 516 | -448 532 | -547 867 | -173 631 | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | 2 710 500 | 3 000 000 | 3 000 000 | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 139 739 | 182 597 | 245 776 | 306 852 | 384 380 | 515 172 | 397 106 | 512 034 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | | -11 014 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 12 571 | 13 374 | 329 262 | 168 832 | | 23 175 |
Administration Support Average Number Employees | | | | | | | | | | | 59 | 64 |
Administrative Expenses | | | | | | | | | | | 4 766 559 | 5 377 093 |
Amounts Owed By Related Parties | | | | | | | | | | | 184 609 | 24 872 |
Amounts Owed To Related Parties | | | | | | | | | | | 92 966 | 83 240 |
Applicable Tax Rate | | | | | | | | | | | 19 | 19 |
Average Number Employees During Period | | | | | | 43 | 51 | 55 | 49 | 59 | 59 | 64 |
Balances With Banks | | | | | | | | | | | 3 224 299 | 2 367 595 |
Cash Cash Equivalents | | | | | | | | | | | 3 224 386 | 4 366 799 |
Cash On Hand | | | | | | | | | | | 87 | 250 |
Comprehensive Income Expense | | | | | | | | | | | 3 932 339 | 2 905 766 |
Creditors | | | | | 1 189 535 | 1 643 693 | 99 238 | 188 810 | 310 678 | 447 779 | 631 854 | 839 746 |
Current Asset Investments | | 100 535 | 303 764 | 459 286 | 315 558 | 844 620 | 727 302 | 1 179 519 | 594 514 | 919 471 | 1 141 307 | 1 285 396 |
Current Tax For Period | | | | | | | | | | | 988 162 | 682 939 |
Deferred Tax Asset Debtors | | | | | | | | | | | 120 052 | 157 964 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | | | -130 369 | -48 925 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | -130 369 | -48 925 |
Depreciation Expense Property Plant Equipment | | | | | | | | 61 076 | 77 527 | | 136 410 | 114 928 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | -3 000 000 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | -285 | | |
Disposals Intangible Assets | | | | | | | | -3 000 000 | | | | |
Disposals Property Plant Equipment | | | | | | | | | | -2 532 | | |
Dividend Per Share Interim | | | | | | | | | | | 275 | 175 |
Dividends Paid | | | | | | | | | | | -2 750 000 | -1 750 000 |
Financial Assets | | | | | | | | | | | | 50 |
Financial Liabilities | | | | | | | | | | | 631 854 | 839 746 |
Fixed Assets | 2 222 590 | 1 628 988 | 1 341 951 | 754 131 | 384 645 | 233 680 | 182 824 | 135 145 | 386 804 | 422 312 | 353 226 | 261 473 |
Gain Loss On Disposal Investments In Subsidiaries Associates Joint Ventures | | | | | | | | | | | 154 715 | -24 387 |
Gross Profit Loss | | | | | | | | | | | 9 427 904 | 8 770 239 |
Income From Shares In Group Undertakings | | | | | | | | | | | 36 352 | 39 960 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 42 858 | 63 301 | 61 076 | 77 528 | 131 077 | | 114 928 |
Intangible Assets Gross Cost | | | | | 3 000 000 | 3 000 000 | 3 000 000 | | | | | |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | | | | | | | | 2 809 |
Interest Income On Bank Deposits | | | | | | | | | | | 161 | 16 705 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | | 2 809 |
Investments Fixed Assets | | 500 | 500 | 500 | 525 | 525 | 300 | 300 | 225 | 225 | 25 | 25 |
Investments In Associates | | | | | | | | | | | 25 | 25 |
Investments In Group Undertakings Participating Interests | | | | | | 525 | -500 | 300 | -75 | 225 | | |
Net Current Assets Liabilities | -518 010 | -469 543 | -426 662 | -122 661 | -150 506 | 1 556 698 | 2 637 765 | 3 349 630 | 2 170 669 | 2 948 515 | 4 209 437 | 5 653 834 |
Number Shares Issued Fully Paid | | | | | | 10 000 | | | | | 10 000 | 10 000 |
Other Current Asset Investments Balance Sheet Subtotal | | | | | 315 558 | 844 620 | 727 302 | 1 179 519 | 594 514 | 919 471 | 1 141 307 | 1 285 396 |
Other Employee Expense | | | | | | | | | | | 10 013 | 14 282 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 161 | 16 705 |
Other Operating Income Format1 | | | | | | | | | | | 92 274 | 92 778 |
Other Payables Accrued Expenses | | | | | | | | | | | 347 510 | 267 526 |
Other Remaining Operating Income | | | | | | | | | | | 92 274 | 92 778 |
Ownership Interest In Associate Percent | | | | | | | | 20 | 20 | 20 | 25 | 25 |
Ownership Interest In Subsidiary Percent | | | | | | | 28 | 20 | | | | |
Par Value Share | | 10 | 10 | 10 | 10 | 10 | | | | | | 10 |
Pension Costs Defined Contribution Plan | | | | | | | | | | | 614 559 | 803 394 |
Prepayments | | | | | | | | | | | 761 229 | 790 593 |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | | | | 52 943 | 157 231 | 63 998 | | 13 164 | | |
Profit Loss | | | | | | | | | | | 3 932 339 | 2 905 766 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | 4 790 132 | 3 539 780 |
Property Plant Equipment Gross Cost | | | | | 234 359 | 415 752 | 428 323 | 441 697 | 770 959 | 937 259 | 750 257 | 773 432 |
Provisions | | | | | | | | | | | 39 040 | 28 026 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 13 092 | 41 008 | 31 693 | 23 745 | 47 969 | 39 987 | 39 040 | 28 026 |
Revenue From Rendering Services | | | | | | | | | | | 9 427 904 | 8 770 239 |
Short-term Deposits Classified As Cash Equivalents | | | | | | | | | | | | 1 998 954 |
Social Security Costs | | | | | | | | | | | 263 841 | 296 749 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 3 688 676 | 4 081 120 |
Taxation Social Security Payable | | | | | | | | | | | 189 457 | 160 170 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 910 125 | 672 558 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | | | -62 562 | -50 117 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | 130 280 | 16 049 |
Tax Increase Decrease From Effect Dividends From Companies | | | | | | | | | | | -6 876 | -2 410 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 17 195 | 46 859 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 857 793 | 634 014 |
Total Assets Less Current Liabilities | 1 704 580 | 1 159 445 | 915 289 | 631 470 | 234 139 | 1 790 378 | 2 820 589 | 3 484 775 | 2 557 473 | 3 370 827 | 4 562 663 | 5 915 307 |
Total Operating Lease Payments | | | | | | | | | | | 73 573 | 71 966 |
Trade Creditors Trade Payables | | | | | 5 440 | 30 542 | | | | | 49 776 | 4 184 |
Turnover Revenue | | | | | | | | | | | 9 427 904 | 8 770 239 |
Wages Salaries | | | | | | | | | | | 2 800 263 | 2 966 695 |
Company Contributions To Money Purchase Plans Directors | | | | | | 217 850 | 55 500 | 346 000 | | | 112 400 | 92 170 |
Director Remuneration | | | | | | 67 500 | 104 720 | 103 800 | | | 57 600 | 43 200 |
Accrued Liabilities Deferred Income | | | | | 339 880 | 563 751 | | | | | | |
Amounts Owed By Group Undertakings | | | | | 55 475 | 54 898 | | | | | | |
Corporation Tax Payable | | | | | 318 896 | 645 807 | | | | | | |
Creditors Due After One Year | 1 550 000 | 950 000 | 668 000 | 289 500 | | | | | | | | |
Creditors Due Within One Year | 1 018 092 | 1 029 767 | 897 206 | 846 172 | 1 189 535 | | | | | | | |
Debtors Due After One Year | | -1 080 | -21 927 | -2 265 | -55 475 | | | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 289 500 | | | | | | |
Intangible Assets | | | | | 289 500 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 850 000 | 1 450 000 | 1 891 000 | 2 332 000 | 2 710 500 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 600 000 | 441 000 | 441 000 | 378 500 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 3 000 000 | 3 000 000 | 3 000 000 | 3 000 000 | | | | | | | | |
Investments In Group Undertakings | | | | | 500 | 500 | | | | | | |
Number Shares Allotted | | 10 000 | 10 000 | 10 000 | 10 000 | | | | | | | |
Other Taxation Social Security Payable | | | | | 87 589 | 233 929 | | | | | | |
Provisions For Liabilities Charges | 8 970 | 14 976 | 14 626 | 10 564 | 13 092 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | | | | | | | |
Tangible Fixed Assets Additions | | 26 435 | 184 176 | 36 694 | 47 287 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 84 618 | 111 053 | 295 229 | 187 072 | 234 359 | | | | | | | |
Tangible Fixed Assets Depreciation | 12 028 | 32 565 | 62 778 | 101 441 | 139 739 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 20 537 | 30 213 | 38 663 | 38 298 | | | | | | | |
Tangible Fixed Assets Disposals | | | | 144 851 | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 181 393 | | | | | | |