Profit & Loss |
Date of Accounts |
2013-03-31 | 2014-03-30 | 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 |
| | | | | | | | | | | |
Net Worth | 42 350 | 127 092 | 127 092 | 217 370 | 397 163 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 411 709 | 506 019 | 801 431 | 716 515 | 1 132 835 | 1 256 645 | 1 544 418 | 3 405 298 |
Current Assets | 117 531 | 229 633 | 229 633 | 559 176 | 601 271 | 936 910 | 1 515 932 | 2 563 010 | 4 956 765 | 6 077 388 | 10 368 702 | 12 424 040 |
Debtors | 85 431 | 72 991 | 72 991 | 74 876 | 189 562 | 430 891 | 714 501 | 1 846 495 | 3 823 930 | 4 820 743 | 8 824 284 | 9 018 742 |
Net Assets Liabilities | | | | | 397 163 | 542 112 | 696 504 | 1 264 394 | 2 282 619 | 3 292 044 | 4 032 073 | 5 680 598 |
Other Debtors | | | | | 154 842 | 109 248 | 251 438 | 513 723 | 937 387 | 1 970 845 | 1 416 289 | 1 344 467 |
Property Plant Equipment | | | | | 137 598 | 379 953 | 664 197 | 1 200 352 | 1 568 538 | 2 247 801 | 3 309 273 | 4 629 599 |
Cash Bank In Hand | 32 100 | 156 642 | 156 642 | 484 300 | 411 709 | | | | | | | |
Intangible Fixed Assets | 31 346 | 41 284 | | | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 42 350 | 127 092 | | | | | | | | | | |
Tangible Fixed Assets | | | 41 284 | 40 740 | 137 598 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 130 | 130 | | | | | | | |
Profit Loss Account Reserve | 42 250 | 126 992 | 126 992 | 217 240 | 397 033 | | | | | | | |
Shareholder Funds | 42 350 | 127 092 | 127 092 | 217 370 | 397 163 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 10 000 | 14 500 | 18 500 |
Accrued Liabilities Deferred Income | | | | | | | 49 026 | 99 717 | 128 583 | 191 125 | 454 045 | 491 190 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 84 251 | 181 057 | 379 424 | 768 402 | 1 319 849 | 1 826 207 | 2 334 248 | 2 912 450 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | 1 337 650 | 1 569 513 | 1 924 528 |
Administrative Expenses | | | | | | | | | 1 049 990 | 947 747 | 1 331 993 | 1 806 758 |
Amounts Recoverable On Contracts | | | | | | | | | 2 324 655 | 1 602 080 | 5 983 124 | 6 640 842 |
Average Number Employees During Period | | | | | | | | 9 | 12 | 12 | 12 | 12 |
Bank Borrowings Overdrafts | | | | | | 8 940 | | | | 735 000 | 570 000 | 390 000 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | | | 1 744 258 | 2 077 881 | 3 735 501 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 716 515 | 1 132 835 | 1 256 645 | 1 544 418 | 3 405 298 |
Corporation Tax Payable | | | | | 42 434 | 42 787 | 59 633 | 141 646 | 135 358 | 145 650 | | 122 188 |
Corporation Tax Recoverable | | | | | | | | | | | 41 912 | |
Cost Sales | | | | | | | | | 15 585 502 | 14 769 533 | 22 929 958 | 41 947 951 |
Creditors | | | | | 49 753 | 150 763 | 249 729 | 483 844 | 611 649 | 1 904 909 | 1 701 069 | 1 711 678 |
Current Tax For Period | | | | | | | | | 135 358 | 145 650 | -41 912 | 122 188 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | 102 416 | 167 661 | 299 727 | 385 872 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 570 614 | 618 367 | | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | 570 614 | 618 367 | 508 041 | 595 967 |
Dividends Paid | | | | | 56 000 | 83 000 | 138 000 | | 104 500 | 125 000 | | 233 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | -104 500 | -125 000 | | -233 000 |
Finance Lease Liabilities Present Value Total | | | | | | | 249 729 | 483 844 | 611 649 | 1 169 909 | 1 131 069 | 1 321 678 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | -900 000 | 150 000 | 180 000 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | -187 504 | -127 055 | 299 727 | -104 032 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 14 960 | 5 512 | 534 375 | 415 625 | 566 875 | 388 125 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | -1 347 758 | 1 041 771 | -4 289 900 | -1 020 482 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | 1 977 435 | 996 813 | 3 961 629 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | -1 128 | 13 555 | | |
Government Grant Income | | | | | | | | | | 5 468 | | |
Gross Profit Loss | | | | | | | | | 2 297 501 | 2 320 973 | 2 252 790 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | 45 858 | -8 303 | -23 174 | 146 236 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | -287 773 | -1 860 880 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | -187 504 | -127 055 | -122 476 | -104 324 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 102 106 | 198 367 | 388 978 | 570 614 | 618 367 | 508 041 | 595 967 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | -77 578 | -146 042 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 74 957 | 62 083 | 77 578 | 146 042 |
Interest Received Classified As Investing Activities | | | | | | | | | -441 | -4 070 | -50 039 | |
Net Cash Flows From Used In Operating Activities | | | | | | | | | -1 160 477 | 125 464 | -1 638 467 | |
Net Cash Generated From Operations | | | | | | | | | -1 189 576 | 55 078 | -1 739 219 | -3 806 617 |
Net Current Assets Liabilities | 12 084 | 85 808 | 85 808 | 187 745 | 309 317 | 359 148 | 342 950 | 642 210 | 1 522 470 | 3 313 553 | 3 087 997 | 3 812 677 |
Net Finance Income Costs | | | | | | | | | 441 | 4 070 | 50 039 | |
Net Interest Paid Received Classified As Operating Activities | | | | | | | | | -74 957 | -62 083 | -77 578 | |
Number Shares Issued Fully Paid | | | | | | 10 | 10 | | | | | |
Operating Profit Loss | | | | | | | | | 1 247 511 | 1 378 694 | 902 907 | |
Other Creditors | | | | | 49 753 | 150 763 | 249 729 | 2 394 | 53 104 | 17 954 | 221 239 | 76 515 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 5 300 | | | 19 167 | 112 009 | | 17 765 |
Other Disposals Property Plant Equipment | | | | | | 5 300 | | | 44 933 | 152 029 | | 26 000 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 441 | 4 070 | 50 039 | |
Other Operating Income Format1 | | | | | | | | | | 5 468 | | |
Other Taxation Social Security Payable | | | | | 75 189 | 66 474 | 52 297 | 89 024 | 22 449 | 17 980 | 19 426 | 40 975 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 10 718 | 7 429 | 8 017 | 91 335 |
Prepayments Accrued Income | | | | | | | 254 347 | 1 095 391 | 2 334 842 | 120 738 | 256 809 | 102 357 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | -24 638 | -53 575 | | |
Profit Loss | | | | | 235 793 | 227 949 | 292 392 | | 1 122 725 | 1 134 425 | 740 029 | 1 881 525 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 1 172 995 | 1 320 681 | 875 368 | 2 285 261 |
Property Plant Equipment Gross Cost | | | | | 221 848 | 561 010 | 1 043 621 | 1 968 754 | 2 888 387 | 4 074 008 | 5 643 521 | 7 542 049 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 46 226 | 60 914 | 94 324 | 196 740 | | | |
Social Security Costs | | | | | | | | | 60 810 | 50 644 | 63 483 | |
Staff Costs Employee Benefits Expense | | | | | | | | | 641 889 | 546 815 | 670 582 | 993 185 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | 196 740 | 364 401 | 664 128 | 1 050 000 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 222 869 | 250 929 | 166 320 | 434 200 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | -102 417 | -108 402 | -204 593 | -339 998 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 14 906 | 3 123 | 19 535 | 27 694 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 50 270 | 186 256 | 135 339 | 403 736 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 344 462 | 482 612 | 925 133 | 964 566 | | | |
Total Assets Less Current Liabilities | 43 430 | 127 092 | 127 092 | 228 485 | 446 915 | 739 101 | 1 007 147 | 1 842 562 | 3 091 008 | 5 561 354 | 6 397 270 | 8 442 276 |
Total Current Tax Expense Credit | | | | | | | | | -52 146 | 18 595 | -164 388 | 17 864 |
Trade Creditors Trade Payables | | | | | 112 570 | 262 834 | 752 859 | 1 196 313 | 2 531 070 | 1 466 376 | 5 288 625 | 6 395 137 |
Trade Debtors Trade Receivables | | | | | 34 719 | 321 643 | 208 716 | 237 381 | 551 701 | 1 127 080 | 1 126 150 | 931 076 |
Turnover Revenue | | | | | | | | | 17 883 003 | 17 090 506 | 25 164 858 | |
Wages Salaries | | | | | | | | | 570 361 | 488 742 | 599 082 | 805 258 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | | 5 550 | 5 800 | 6 000 | |
Director Remuneration | | | | | | | | | 193 628 | 201 961 | 224 033 | 300 000 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | 199 178 | 207 761 | 230 033 | 386 000 |
Creditors Due After One Year | 1 080 | | | 11 115 | 49 752 | | | | | | | |
Creditors Due Within One Year | 105 447 | 143 825 | 143 825 | 371 431 | 291 954 | | | | | | | |
Number Shares Allotted | | 100 | | 20 | 20 | | | | | | | |
Fixed Assets | 31 346 | 41 284 | | | | | | | | | | |
Intangible Fixed Assets Additions | | 28 036 | | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 44 265 | 62 363 | | | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 18 098 | | | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 75 611 | 103 647 | | | | | | | | | | |
Par Value Share | | 1 | | | | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 20 | 20 | | | | | | | |