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 | -7 505 | 111 199 | 190 398 | 256 631 | 298 688 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 124 338 | 90 506 | 53 368 | 55 428 | 90 760 | 83 259 | 117 559 | 134 242 |
Current Assets | 159 736 | 320 998 | 235 459 | 298 313 | 368 111 | 464 252 | 417 928 | 117 543 | 159 500 | 158 736 | 191 198 | 261 771 |
Debtors | 104 195 | 203 155 | 108 396 | 159 215 | 243 773 | 373 746 | 364 560 | 62 115 | 68 740 | 75 477 | 73 639 | 127 529 |
Net Assets Liabilities | | | | | 298 688 | 301 964 | 270 227 | | 310 576 | 256 041 | 262 529 | 278 579 |
Other Debtors | 7 937 | 9 293 | 10 943 | 10 525 | 27 779 | 84 586 | | 15 035 | 20 065 | 31 898 | 31 998 | 25 987 |
Property Plant Equipment | | | | | 3 238 | 5 941 | 3 108 | 1 309 | 4 863 | 4 829 | 5 407 | 3 665 |
Cash Bank In Hand | 55 541 | 117 843 | 127 063 | 139 098 | 124 338 | | | | | | | |
Intangible Fixed Assets | | | 132 198 | 123 210 | 114 222 | | | | | | | |
Tangible Fixed Assets | 768 | 1 937 | 1 652 | 1 201 | 3 238 | | | | | | | |
Trade Debtors | 48 871 | 73 270 | 45 646 | 27 347 | 43 220 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 893 870 | 893 870 | 893 870 | 893 870 | 893 870 | | | | | | | |
Profit Loss Account Reserve | -901 375 | -782 671 | -703 472 | -637 239 | -595 182 | | | | | | | |
Shareholder Funds | -7 505 | 111 199 | 190 398 | 256 631 | 298 688 | | | | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | | | 20 532 | 29 519 | 38 508 | 63 782 | 105 343 | 146 904 | 188 464 | 230 025 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 5 707 | 8 445 | 6 806 | 8 010 | 9 034 | 11 175 | 13 699 | 17 232 |
Administrative Expenses | 299 432 | 296 165 | 320 314 | 263 980 | 268 259 | 323 477 | | | | | | |
Amounts Owed By Related Parties | | | | | 172 774 | 260 703 | | | | | | |
Bank Borrowings Overdrafts | | | | | 5 127 | 98 | | | | 35 000 | 30 138 | 26 250 |
Cost Sales | 10 648 | 9 676 | 10 369 | 14 244 | 21 384 | 65 934 | | | | | | |
Creditors | | | | | 539 | 20 286 | 247 056 | 209 786 | 208 926 | 35 000 | 30 138 | 26 250 |
Gross Profit Loss | 355 074 | 410 754 | 408 456 | 329 012 | 303 911 | 291 213 | | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 8 987 | 8 988 | 25 274 | 41 561 | 41 561 | 41 560 | 41 561 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 2 738 | 3 125 | 2 699 | 1 024 | 2 141 | 2 524 | 3 533 |
Intangible Assets | | | | | 114 222 | 105 235 | 96 247 | 396 700 | 355 139 | 313 578 | 272 018 | 230 457 |
Intangible Assets Gross Cost | | | | | 134 754 | 134 754 | 134 754 | 460 482 | 460 482 | 460 482 | 460 482 | |
Net Current Assets Liabilities | 5 828 | 143 349 | 74 947 | 140 176 | 181 767 | 211 074 | 170 872 | -92 243 | -49 426 | -27 366 | 15 242 | 70 707 |
Number Shares Issued Fully Paid | | | | | | 893 870 | 893 870 | 293 870 | 293 870 | 293 870 | 293 870 | 293 870 |
Operating Profit Loss | 55 422 | 118 675 | 79 147 | 66 214 | 42 034 | 3 247 | | | | | | |
Other Creditors | | | 18 399 | 7 956 | 539 | 20 286 | 224 839 | 203 064 | 188 187 | 175 591 | 161 753 | 161 108 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 4 765 | | | | | |
Other Disposals Property Plant Equipment | | | | | | | 4 765 | | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | 29 | 36 | | | | | | |
Other Operating Income Format1 | | | | | 6 382 | 35 511 | | | | | | |
Other Taxation Social Security Payable | | | | | 10 223 | 9 630 | 10 322 | 5 980 | 13 527 | 9 299 | 9 642 | 16 548 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Prepayments Accrued Income | | | | | | 81 511 | 53 837 | | | | | |
Profit Loss | | | | | 42 057 | 3 277 | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 55 434 | 118 706 | 79 205 | 66 244 | 42 063 | 3 283 | | | | | | |
Property Plant Equipment Gross Cost | | | | | 8 944 | 14 386 | 9 913 | 9 319 | 13 897 | 16 004 | 19 106 | 20 897 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 6 | 6 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 5 442 | 292 | 989 | 4 578 | 2 107 | 3 102 | 1 791 |
Total Assets Less Current Liabilities | 5 060 | 145 286 | 208 797 | 264 587 | 299 227 | 322 250 | 270 227 | 305 766 | 310 576 | 291 041 | 292 667 | 304 829 |
Trade Creditors Trade Payables | | | | | 11 168 | 36 729 | 11 895 | 742 | 7 212 | 1 212 | 672 | 9 519 |
Trade Debtors Trade Receivables | | | | | 43 220 | 28 457 | 71 907 | 47 080 | 48 675 | 43 579 | 41 641 | 30 250 |
Turnover Revenue | | | | | 325 295 | 357 147 | | | | | | |
Amount Specific Advance Or Credit Directors | | | | | | | | | 4 075 | 12 225 | 12 225 | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | 4 075 | 8 150 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | | | | 12 225 |
Average Number Employees During Period | | | | | | | 5 | 4 | 4 | 4 | 4 | 2 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 1 495 | | | | |
Disposals Property Plant Equipment | | | | | | | | 1 583 | | | | |
Fixed Assets | | 1 937 | 133 850 | 124 411 | 117 460 | | 99 355 | 398 009 | 360 002 | 318 407 | 277 425 | 234 122 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | 325 728 | | | | |
Amounts Owed By Group Undertakings | | | | | | | | | | | | 71 292 |
Total Fees To Auditors | 2 988 | 3 120 | 3 360 | 3 480 | 3 600 | | | | | | | |
Amortisation Intangible Assets Expense | | | 2 556 | 8 988 | 8 988 | | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 47 387 | 120 592 | 51 807 | 121 343 | 172 774 | | | | | | | |
Bank Overdrafts | | | | 319 | 5 127 | | | | | | | |
Creditors Due After One Year | 2 445 | 34 087 | 18 399 | 7 956 | 539 | | | | | | | |
Creditors Due Within One Year | 165 564 | 177 649 | 160 512 | 158 137 | 186 344 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 580 | 624 | 1 004 | 1 070 | 1 522 | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | 1 | 2 | 6 | 11 | 6 | | | | | | | |
Intangible Fixed Assets Additions | | | 134 754 | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | | 2 556 | 11 544 | 20 532 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | 2 556 | 8 988 | 8 988 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | | 134 754 | 134 754 | 134 754 | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 12 | 31 | 58 | 30 | 29 | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | -7 505 | 111 199 | 190 398 | 256 631 | 298 688 | | | | | | | |
Number Shares Allotted | | 893 870 | 893 870 | 893 870 | 893 870 | | | | | | | |
Other Creditors Due Within One Year | 130 297 | 151 754 | 141 047 | 136 355 | 159 826 | | | | | | | |
Other Interest Receivable Similar Income | 12 | 31 | 58 | 30 | 29 | | | | | | | |
Other Operating Income | -220 | 4 086 | -8 995 | 1 182 | 6 382 | | | | | | | |
Other Taxation Social Security Within One Year | 16 800 | 15 574 | 14 657 | 10 218 | 10 223 | | | | | | | |
Pensions Costs Defined Contribution Schemes | 11 503 | 11 503 | 11 561 | 9 200 | 9 200 | | | | | | | |
Profit Loss For Period | 55 433 | 118 704 | 79 199 | 66 233 | 42 057 | | | | | | | |
Share Capital Allotted Called Up Paid | 893 870 | 893 870 | 893 870 | 893 870 | 893 870 | | | | | | | |
Tangible Fixed Assets Additions | | 1 793 | 719 | 619 | 3 559 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 26 515 | 4 047 | 4 766 | 5 385 | 8 944 | | | | | | | |
Tangible Fixed Assets Depreciation | 25 747 | 2 110 | 3 114 | 4 184 | 5 706 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 624 | 1 004 | 1 070 | 1 522 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 24 261 | | | | | | | | | | |
Tangible Fixed Assets Disposals | | 24 261 | | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 1 | 2 | 6 | 11 | 6 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 1 | 2 | 6 | 11 | 6 | | | | | | | |
Trade Creditors Within One Year | 18 467 | 10 321 | 4 808 | 11 245 | 11 168 | | | | | | | |
Turnover Gross Operating Revenue | 365 722 | 420 430 | 418 825 | 343 256 | 325 295 | | | | | | | |