Profit & Loss |
Date of Accounts |
2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-06-30 | 2021-06-30 | 2022-06-30 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 33 872 | 211 801 | 588 412 | 605 102 | 363 728 | 384 253 | 316 731 |
Current Assets | 2 871 308 | 4 788 491 | 5 710 518 | 6 000 387 | 7 257 130 | 6 643 953 | 5 815 040 |
Debtors | 2 834 436 | 4 573 690 | 5 119 106 | 5 392 285 | 6 890 402 | 6 256 700 | 5 495 309 |
Net Assets Liabilities | 431 644 | 700 316 | 1 182 555 | 1 379 143 | 1 434 261 | 1 572 935 | 1 697 961 |
Other Debtors | 13 102 | 53 609 | 137 536 | 120 228 | 49 110 | 35 006 | 55 471 |
Property Plant Equipment | 114 114 | 133 254 | 123 504 | | | 53 810 | 55 245 |
Total Inventories | 3 000 | 3 000 | 3 000 | 3 000 | 3 000 | 3 000 | 3 000 |
|
Other Financial Data |
Audit Fees Expenses | | 8 200 | 28 500 | 24 650 | 19 430 | 18 205 | |
Company Contributions To Money Purchase Plans Directors | | 6 600 | 7 331 | 12 515 | 21 807 | 17 577 | |
Director Remuneration | 52 611 | 77 743 | 111 604 | 137 506 | 135 249 | 109 622 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 | 2 | 2 | |
Accrued Liabilities Deferred Income | 89 552 | 30 371 | 187 265 | 97 329 | 121 211 | 135 293 | 98 989 |
Accumulated Depreciation Impairment Property Plant Equipment | 97 398 | 124 628 | 3 488 | 32 544 | 25 551 | 68 092 | 48 710 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | -3 119 | | | | |
Administrative Expenses | 1 020 902 | 1 191 886 | | | | | |
Amounts Owed To Group Undertakings | | | 31 360 | 60 970 | 153 117 | 607 925 | |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | 19 | |
Average Number Employees During Period | | 118 | 149 | 150 | 172 | 136 | 143 |
Bank Overdrafts | | | | | | | |
Called Up Share Capital Not Paid | 154 | 154 | 154 | 154 | 154 | 154 | 154 |
Cash Cash Equivalents Cash Flow Value | 33 872 | | | | | | |
Comprehensive Income Expense | 189 147 | 361 149 | 573 016 | 291 208 | 180 118 | 238 674 | 225 026 |
Corporation Tax Payable | 55 662 | 88 038 | | | | | |
Cost Sales | 11 936 890 | 17 966 621 | | | | | |
Creditors | 37 889 | 33 217 | 8 044 | 4 704 603 | 39 069 | 5 114 765 | 4 172 484 |
Current Tax For Period | 55 662 | 88 038 | 32 221 | -57 045 | -113 807 | -82 930 | |
Depreciation Amortisation Expense | 24 411 | 27 230 | | | | | |
Depreciation Expense Property Plant Equipment | 11 885 | 7 139 | 13 852 | 15 221 | 14 508 | 12 897 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 15 816 | | 9 940 | | 30 610 |
Disposals Property Plant Equipment | | | 20 086 | | 93 483 | | 35 591 |
Dividends Paid | 97 277 | 92 477 | 90 777 | 94 620 | 125 000 | 100 000 | 100 000 |
Dividends Paid Classified As Financing Activities | -97 277 | -92 477 | | | | | |
Finance Lease Liabilities Present Value Total | 37 889 | 33 217 | 8 044 | 6 751 | 39 069 | | |
Fixed Assets | | 133 254 | 123 664 | 103 218 | 143 719 | 53 970 | 55 405 |
Further Operating Expense Item Component Total Operating Expenses | 8 200 | 8 200 | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -589 015 | 1 633 775 | | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 493 904 | -1 739 254 | | | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | 473 | | | | | | |
Gain Loss On Disposals Property Plant Equipment | 473 | | 1 730 | -2 828 | 2 270 | -1 207 | |
Gross Profit Loss | 1 137 646 | 1 572 671 | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | -18 897 | -55 662 | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 74 942 | 177 929 | | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 3 893 | -278 135 | -27 932 | -113 807 | -103 932 | |
Increase Decrease In Property Plant Equipment | | | 46 500 | | 109 500 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 27 230 | 3 488 | 6 452 | 25 550 | | 11 228 |
Interest Expense On Bank Overdrafts | | | | 1 315 | 673 | 393 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 3 826 | 5 425 | 4 442 | 1 305 | 6 681 | 3 848 | |
Interest Payable Similar Charges Finance Costs | 3 826 | 5 425 | 4 442 | 6 253 | 10 207 | 5 482 | |
Investments Fixed Assets | | | 160 | 160 | 160 | 160 | 160 |
Investments In Group Undertakings | | | 160 | 160 | 160 | 160 | 160 |
Merchandise | 3 000 | 3 000 | 3 000 | 3 000 | 3 000 | 3 000 | 3 000 |
Net Assets Liabilities Subsidiaries | | | -169 535 | -274 819 | -296 622 | -479 738 | -668 612 |
Net Cash Flows From Used In Financing Activities | 68 255 | 94 870 | | | | | |
Net Cash Flows From Used In Investing Activities | 26 610 | 46 370 | | | | | |
Net Cash Flows From Used In Operating Activities | -169 807 | -319 169 | | | | | |
Net Cash Generated From Operations | -192 530 | -380 256 | | | | | |
Net Current Assets Liabilities | 377 877 | 626 630 | 1 090 167 | 1 295 784 | 1 356 887 | 1 529 188 | 1 642 556 |
Net Interest Received Paid Classified As Investing Activities | -2 | | | | | | |
Number Shares Issued Fully Paid | | 28 | 28 | 28 | 28 | 28 | 28 |
Operating Profit Loss | 263 703 | 458 505 | | | | | |
Other Creditors | 71 353 | 118 555 | 231 425 | 353 180 | 125 340 | 704 073 | 87 051 |
Other Deferred Tax Expense Credit | 7 652 | 3 893 | 5 110 | -4 093 | 544 | -14 816 | |
Other Interest Receivable Similar Income Finance Income | 2 | | | | | | |
Other Operating Income Format1 | 146 959 | 77 720 | | | | | |
Other Taxation Social Security Payable | 375 255 | 196 016 | 485 128 | 336 181 | 845 265 | 126 338 | 142 828 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 33 304 | -2 393 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 43 811 | 46 621 | 141 169 | 250 913 | 199 307 | |
Percentage Class Share Held In Subsidiary | | | 80 | 80 | | | 80 |
Prepayments Accrued Income | 1 236 | | 2 916 | 3 010 | 19 418 | 19 656 | 107 246 |
Proceeds From Sales Property Plant Equipment | -41 667 | | | | | | |
Profit Loss | 189 147 | 361 149 | 573 016 | 409 660 | 180 118 | 238 674 | 225 026 |
Profit Loss On Ordinary Activities Before Tax | 259 879 | 453 080 | 501 546 | 320 590 | 145 753 | 376 585 | |
Profit Loss Subsidiaries | | | 169 335 | 118 452 | 78 897 | 235 657 | 246 536 |
Property Plant Equipment Gross Cost | 211 512 | 257 882 | 46 500 | 93 483 | 109 500 | 121 902 | 103 955 |
Provisions | 22 458 | 26 351 | 23 232 | 19 859 | 27 276 | 10 223 | -30 200 |
Provisions For Liabilities Balance Sheet Subtotal | 22 458 | 26 351 | 23 232 | 19 859 | 27 276 | 10 223 | |
Purchase Property Plant Equipment | -68 279 | -46 370 | | | | | |
Social Security Costs | | 403 055 | 538 504 | 563 411 | 813 350 | 611 578 | |
Staff Costs Employee Benefits Expense | | 4 334 462 | 5 696 214 | 6 076 574 | 8 866 654 | 6 563 563 | |
Tax Expense Credit Applicable Tax Rate | 51 976 | 90 616 | 95 294 | 60 912 | 27 693 | 71 551 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -571 | -3 893 | -3 506 | 4 605 | -5 543 | 14 791 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 4 257 | 1 315 | 1 703 | -8 562 | -413 | 3 252 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 70 732 | 91 931 | -240 804 | -89 070 | -113 263 | -97 746 | |
Total Additions Including From Business Combinations Property Plant Equipment | | 46 370 | | | 5 430 | | 17 644 |
Total Assets Less Current Liabilities | 491 991 | 759 884 | 1 213 831 | 1 399 002 | 1 500 606 | 1 583 158 | 1 697 961 |
Total Borrowings | | | 233 036 | 6 751 | | | |
Total Current Tax Expense Credit | 63 080 | 88 038 | -245 914 | -84 977 | -113 807 | | |
Total Operating Lease Payments | 26 827 | 29 065 | 31 867 | 38 303 | 49 589 | 42 148 | |
Trade Creditors Trade Payables | 1 848 233 | 3 473 226 | 3 460 181 | 3 850 192 | 4 618 312 | 3 532 803 | 3 843 616 |
Trade Debtors Trade Receivables | 2 816 329 | 4 516 312 | 4 696 751 | 5 268 893 | 6 821 720 | 6 201 884 | 4 948 031 |
Turnover Revenue | 13 074 536 | 19 539 292 | 24 110 080 | 26 790 338 | 39 057 860 | 29 668 021 | |
Wages Salaries | | 3 887 596 | 5 234 458 | 5 371 994 | 7 802 391 | 5 752 678 | |
Amounts Owed By Group Undertakings | | | | | | | 117 661 |
Corporation Tax Recoverable | | | | | | | 236 546 |
Further Item Interest Expense Component Total Interest Expense | | | | 3 633 | 2 853 | 1 241 | |
Tax Decrease From Utilisation Tax Losses | | | | | 21 737 | | |