Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 2013-03-31 | 2014-06-30 | 2015-06-30 | 2016-06-30 | 2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 | 1 748 | 1 648 | 43 189 | 61 868 | 111 984 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 147 538 | 247 742 | 527 101 | 384 657 | 960 620 | 843 645 | 1 283 115 |
Current Assets | 143 282 | 100 842 | 74 481 | 514 286 | 663 014 | 965 523 | 925 808 | 1 402 128 | 1 504 645 | 1 870 338 | 2 628 045 | 3 477 884 |
Debtors | 143 281 | 100 841 | 74 480 | 393 587 | 480 721 | 817 984 | 671 291 | 853 537 | 1 104 760 | 902 301 | 1 782 680 | 2 194 769 |
Net Assets Liabilities | | | | | | 111 984 | 606 213 | 176 835 | 63 843 | 78 912 | 1 134 115 | 1 287 779 |
Property Plant Equipment | | | | | | 22 253 | 59 882 | 158 551 | 142 340 | 115 287 | 310 405 | 424 372 |
Total Inventories | | | | | | | 6 775 | 21 490 | 15 228 | 7 417 | 1 720 | |
Other Debtors | 130 000 | 77 191 | 74 480 | 201 804 | 161 755 | | | | | -10 439 | 20 | |
Cash Bank In Hand | 1 | 1 | 1 | 120 699 | 182 293 | 147 539 | | | | | | |
Intangible Fixed Assets | | | | 4 603 846 | 3 288 461 | 2 192 307 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 | 1 748 | 1 648 | 43 189 | 61 868 | 111 984 | | | | | | |
Tangible Fixed Assets | | | | 22 301 | 29 315 | 22 253 | | | | | | |
Trade Debtors | 13 281 | 23 650 | | 95 775 | 318 966 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 1 | 200 | 200 | 402 | | | | | | |
Profit Loss Account Reserve | | 1 747 | 1 647 | 42 989 | 61 668 | 111 582 | | | | | | |
Shareholder Funds | 1 | 1 748 | 1 648 | 43 189 | 61 868 | 111 984 | | | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 3 507 693 | 4 603 847 | 5 700 000 | 5 700 000 | 5 700 000 | 5 785 028 | 6 343 133 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 158 959 | 97 401 | 134 010 | 190 614 | 259 902 | 378 810 | 823 379 |
Average Number Employees During Period | | | | 19 | 19 | | 22 | 30 | 44 | 54 | 72 | 128 |
Balances Amounts Owed By Related Parties | | | | | | | | 714 682 | 2 671 685 | 5 708 382 | | |
Creditors | | | | | | 958 063 | 1 565 859 | 1 320 116 | 1 519 414 | 1 989 817 | 1 203 855 | 945 000 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 77 691 | 7 132 | 439 | | | |
Disposals Property Plant Equipment | | | | | | | 77 691 | 7 524 | 1 365 | | | |
Fixed Assets | | | | 4 626 147 | 3 317 776 | 2 214 560 | 1 156 035 | 158 573 | 142 362 | 198 391 | 2 438 141 | 2 048 767 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 1 096 154 | 1 096 153 | | | 85 028 | 558 105 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 16 133 | 43 741 | 57 043 | 69 287 | 118 908 | 173 805 |
Intangible Assets | | | | | | 2 192 307 | 1 096 153 | | | 83 049 | 2 126 681 | 1 623 340 |
Intangible Assets Gross Cost | | | | | | 5 700 000 | 5 700 000 | 5 700 000 | 5 700 000 | 5 783 049 | 7 911 709 | 7 966 473 |
Investments Fixed Assets | | | | | | | | 22 | 22 | 55 | 1 055 | 1 055 |
Net Current Assets Liabilities | 1 | 65 498 | 65 398 | 99 472 | 409 823 | 502 218 | -477 322 | 82 012 | -14 769 | -119 479 | -22 570 | 290 105 |
Property Plant Equipment Gross Cost | | | | | | 181 212 | 157 283 | 292 561 | 332 954 | 375 189 | 689 215 | 1 247 751 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 63 750 | 72 500 | 63 750 | 63 750 | 63 804 | 77 601 | 106 093 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | | 83 049 | 2 128 660 | 54 764 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 53 762 | 142 802 | 41 758 | 42 234 | 314 026 | 287 772 |
Total Assets Less Current Liabilities | 1 | 65 498 | 65 398 | 4 725 619 | 3 507 185 | 2 716 778 | 678 713 | 240 585 | 127 593 | 78 912 | 2 415 571 | 2 338 872 |
Accrued Liabilities Deferred Income | | | | | | | | | | 676 936 | 1 134 906 | 1 788 213 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | 77 601 | 28 492 |
Amounts Owed By Group Undertakings | | | | | | | | | | 12 841 | 64 279 | 16 061 |
Comprehensive Income Expense | | | | | | | | | | 1 095 316 | 1 919 928 | 1 944 612 |
Corporation Tax Payable | | | | | | | | | | 493 202 | 498 429 | 310 074 |
Deferred Tax Liabilities | | | | | | | | | | | 77 601 | 106 093 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | | | | 270 764 |
Investments In Group Undertakings | | | | | | | | | | 55 | 1 055 | 1 055 |
Issue Equity Instruments | | | | | | | | | | | 950 012 | |
Merchandise | | | | | | | | | | 7 417 | 1 720 | |
Number Shares Issued Fully Paid | | | | | | | | | | | 1 450 | 1 450 |
Other Creditors | | | | | | | | | | 80 425 | 1 203 855 | 945 000 |
Other Taxation Social Security Payable | | | | | | | | | | 62 612 | 150 760 | 187 814 |
Prepayments | | | | | | | | | | 192 878 | 258 359 | 377 791 |
Prepayments Accrued Income | | | | | | | | | | 177 353 | 630 374 | 883 148 |
Profit Loss | | | | | | | | | | 1 106 461 | 1 959 467 | 2 004 231 |
Provisions | | | | | | | | | | | 77 601 | 106 093 |
Trade Creditors Trade Payables | | | | | | | | | | 377 417 | 425 033 | 360 029 |
Trade Debtors Trade Receivables | | | | | | | | | | 529 668 | 829 648 | 917 769 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | | | | | | 270 764 |
Company Contributions To Defined Benefit Schemes Directors | | | | 99 062 | 16 250 | | | | | | | |
Director Remuneration | | | | 12 500 | 50 750 | | | | | | | |
Director Remuneration Benefits Including Payments To Third Parties | | | | 111 562 | 67 000 | | | | | | | |
Accruals Deferred Income Within One Year | | 9 083 | 9 083 | 57 522 | 220 414 | | | | | | | |
Administrative Expenses | | | 100 | 1 890 439 | 2 157 936 | | | | | | | |
Amortisation Intangible Assets Expense | | | | 1 096 154 | 1 315 385 | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | | | | 3 312 | 4 374 | | | | | | | |
Cost Sales | | | 384 566 | 1 360 759 | 1 344 891 | | | | | | | |
Creditors Due After One Year | | | | 4 618 680 | 3 381 567 | 2 145 162 | | | | | | |
Creditors Due Within One Year | 143 281 | 35 344 | 9 083 | 414 814 | 351 302 | 562 181 | | | | | | |
Depreciation Tangible Fixed Assets Expense | | | | 10 888 | 14 857 | | | | | | | |
Expenses Not Deductible For Tax Purposes | | | | 2 594 | 3 327 | | | | | | | |
Gross Profit Loss | | | | 1 941 082 | 2 180 187 | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | | | | 282 | | | | | | | |
Intangible Fixed Assets Additions | | | | 5 700 000 | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | | | 1 096 154 | 2 411 539 | 3 507 693 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | | 1 096 154 | 1 315 385 | 1 096 154 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | | | 5 700 000 | 5 700 000 | 5 700 000 | | | | | | |
Number Shares Allotted | 1 | 1 | 1 | 200 | 200 | 200 | | | | | | |
Operating Lease Expenditure | | | | 10 260 | 13 680 | | | | | | | |
Operating Profit Loss | | | -100 | 50 643 | 22 251 | | | | | | | |
Other Creditors After One Year | | | | 4 618 680 | | | | | | | | |
Other Creditors Due Within One Year | 130 000 | | | 49 428 | 96 528 | | | | | | | |
Other Interest Receivable Similar Income | | | | 136 | 141 | | | | | | | |
Par Value Share | 1 | 1 | 1 | 1 | 1 | 0 | | | | | | |
Pension Costs | | | | 6 746 | 25 748 | | | | | | | |
Prepayments Accrued Income Current Asset | | | 74 480 | 96 008 | 98 111 | | | | | | | |
Profit Loss For Period | | 1 747 | -100 | 41 342 | 18 679 | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | | -100 | 50 779 | 22 392 | | | | | | | |
Provisions For Liabilities Charges | | 63 750 | 63 750 | 63 750 | 63 750 | 63 750 | | | | | | |
Accruals Deferred Income | | | | | 220 414 | 395 882 | | | | | | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | | | 98 111 | 98 876 | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | 200 | 200 | 2 | | | | | | |
Tangible Fixed Assets Additions | | | | 150 078 | 21 871 | 9 263 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | | | 150 078 | 171 949 | 181 212 | | | | | | |
Tangible Fixed Assets Depreciation | | | | 127 777 | 142 634 | 158 959 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | 10 888 | 14 857 | 16 325 | | | | | | |
Social Security Costs | | | | 25 785 | 60 971 | | | | | | | |
Staff Costs | | | | 283 751 | 658 163 | | | | | | | |
Tangible Fixed Assets Depreciation Other Increase Decrease | | | | 116 889 | | | | | | | | |
Taxation Social Security Due Within One Year | | 12 753 | | 164 019 | 98 748 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | | | | 10 155 | 4 478 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | | 9 437 | 3 713 | | | | | | | |
Trade Creditors Within One Year | 13 281 | 13 508 | | 143 845 | 156 026 | | | | | | | |
Turnover Gross Operating Revenue | | | 384 566 | 3 301 841 | 3 525 078 | | | | | | | |
U K Current Corporation Tax | | | | 9 437 | 3 713 | | | | | | | |
U K Current Corporation Tax On Income For Period | | | | 9 437 | 3 713 | | | | | | | |
Wages Salaries | | | | 251 220 | 571 444 | | | | | | | |