Profit & Loss |
Date of Accounts |
2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 33 893 484 | 35 339 094 | 63 057 556 |
Current Assets | 38 393 432 | 45 022 415 | 75 937 008 |
Debtors | 4 499 948 | 9 683 321 | 12 879 452 |
Net Assets Liabilities | 25 770 882 | 27 222 760 | 35 931 320 |
Other Debtors | 20 216 | | 37 979 |
Property Plant Equipment | 326 527 | 820 643 | 694 372 |
|
Other Financial Data |
Audit Fees Expenses | 54 000 | 82 600 | 82 950 |
Other Assurance Services Fees | | | 32 000 |
Other Non-audit Services Fees | | 47 145 | 16 850 |
Taxation Compliance Services Fees | | 5 575 | 7 250 |
Accrued Liabilities Deferred Income | 2 017 420 | 112 523 | 3 727 746 |
Accumulated Amortisation Impairment Intangible Assets | 3 211 599 | 4 540 536 | 5 869 474 |
Accumulated Depreciation Impairment Property Plant Equipment | 228 075 | 273 288 | 621 500 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 925 793 | 307 636 |
Administrative Expenses | 8 236 718 | 9 968 507 | 14 307 495 |
Amortisation Expense Intangible Assets | 1 328 938 | 1 328 937 | 1 328 938 |
Amortisation Impairment Expense Intangible Assets | 1 328 938 | 1 328 937 | 1 328 938 |
Amounts Owed By Group Undertakings | 102 731 | 2 259 411 | 3 195 264 |
Amounts Owed To Group Undertakings | 86 611 | | 2 215 746 |
Average Number Employees During Period | 34 | 48 | 58 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 176 400 | 54 069 | 160 975 |
Cash Cash Equivalents Cash Flow Value | 33 893 484 | 35 339 094 | 63 057 556 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | 1 493 297 | 1 494 982 | 1 739 514 |
Corporation Tax Payable | 550 052 | 229 719 | 1 316 363 |
Cost Sales | 1 561 877 | 1 838 109 | 4 286 511 |
Creditors | 3 466 072 | 3 406 928 | 8 329 422 |
Current Tax For Period | 800 052 | 480 981 | 2 002 268 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 93 023 |
Depreciation Expense Property Plant Equipment | 50 318 | 187 008 | |
Depreciation Impairment Expense Property Plant Equipment | 165 393 | 241 164 | 408 642 |
Dividends Paid | | | 132 894 |
Dividends Paid Classified As Financing Activities | | | -132 894 |
Dividends Paid On Shares Final | | | 132 894 |
Finance Lease Liabilities Present Value Total | 156 928 | 10 846 | 10 847 |
Finance Lease Payments Owing Minimum Gross | 184 095 | 108 405 | 10 847 |
Fixed Assets | 12 780 065 | 13 440 226 | 13 724 531 |
Further Item Interest Expense Component Total Interest Expense | 302 | 1 149 | |
Further Item Tax Increase Decrease Component Adjusting Items | 252 498 | -111 995 | 460 577 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 998 400 | 624 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -740 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 14 397 323 | -6 258 874 | -15 439 105 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 1 632 193 | 5 183 373 | 3 196 131 |
Gain Loss On Disposals Property Plant Equipment | 9 135 | 5 086 | 26 842 |
Government Grant Income | 20 331 | | |
Gross Profit Loss | 10 906 571 | 12 246 290 | 24 744 745 |
Income Taxes Paid Refund Classified As Operating Activities | -694 287 | -801 314 | -736 961 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -1 445 610 | -27 718 462 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -632 | | -178 662 |
Increase From Amortisation Charge For Year Intangible Assets | | 1 328 937 | 1 328 938 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 241 164 | 408 642 |
Intangible Assets | 10 077 776 | 8 748 839 | 7 419 901 |
Intangible Assets Gross Cost | 13 289 375 | 13 289 375 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 349 436 | 355 409 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 10 558 | 9 665 | |
Interest Income On Bank Deposits | 9 759 | 21 267 | 854 724 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 9 759 | 21 267 | 854 724 |
Interest Paid Classified As Operating Activities | | -366 223 | -533 925 |
Interest Payable Similar Charges Finance Costs | 360 296 | 366 223 | 533 925 |
Interest Received Classified As Investing Activities | -9 759 | -21 267 | -854 724 |
Investments Fixed Assets | 2 375 762 | 3 870 744 | 5 610 258 |
Investments In Subsidiaries | 2 375 762 | 3 870 744 | 5 610 258 |
Issue Equity Instruments | | 32 | 36 |
Loans From Group Undertakings | -115 115 | -140 700 | |
Net Cash Flows From Used In Operating Activities | 12 908 719 | -3 725 177 | |
Net Cash Generated From Operations | 11 854 136 | | |
Net Current Assets Liabilities | 16 456 889 | 17 189 462 | 30 629 234 |
Net Finance Income Costs | 9 759 | 21 267 | 854 724 |
Net Interest Paid Received Classified As Operating Activities | -360 296 | -366 223 | |
Operating Profit Loss | 2 690 184 | 2 277 783 | 10 437 250 |
Other Creditors | 18 541 376 | 22 773 655 | 34 643 066 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 195 951 | 60 430 |
Other Disposals Property Plant Equipment | | 386 464 | 114 499 |
Other Interest Receivable Similar Income Finance Income | 9 759 | 21 267 | 854 724 |
Other Operating Income Format1 | 20 331 | | |
Other Remaining Borrowings | 4 000 000 | 4 000 000 | 8 329 422 |
Other Taxation Social Security Payable | 119 409 | 119 522 | 1 705 927 |
Payments Finance Lease Liabilities Classified As Financing Activities | 184 095 | -75 690 | -97 558 |
Payments To Redeem Own Shares | | | -3 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 24 093 | 41 023 | 63 506 |
Percentage Class Share Held In Subsidiary | | 100 | 100 |
Prepayments Accrued Income | 4 377 001 | 7 423 910 | 9 646 209 |
Proceeds From Issuing Shares | | -32 | -36 |
Proceeds From Sales Property Plant Equipment | -105 000 | -195 599 | -80 911 |
Profit Loss | 1 540 227 | 1 451 846 | 8 841 421 |
Profit Loss On Ordinary Activities Before Tax | 2 339 647 | 1 932 827 | 10 758 049 |
Property Plant Equipment Gross Cost | 554 602 | 1 093 931 | 1 315 872 |
Purchase Property Plant Equipment | -441 790 | -925 793 | |
Redemption Shares Decrease In Equity | | | 3 |
Repayments Borrowings Classified As Financing Activities | 39 436 | | |
Social Security Costs | 629 634 | 849 326 | 1 646 029 |
Staff Costs Employee Benefits Expense | 5 652 396 | 7 187 087 | 13 112 745 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 93 023 |
Tax Expense Credit Applicable Tax Rate | 444 533 | 367 237 | 2 044 029 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | -100 542 | -368 139 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 59 880 | 73 783 | 11 885 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 799 420 | 480 981 | 1 916 628 |
Total Assets Less Current Liabilities | 29 236 954 | 30 629 688 | 44 353 765 |
Total Borrowings | 3 884 885 | 3 859 300 | 9 828 424 |
Total Current Tax Expense Credit | 799 420 | 480 981 | 1 823 605 |
Total Operating Lease Payments | 388 401 | 397 815 | 226 328 |
Trade Creditors Trade Payables | 18 767 | 117 038 | 189 077 |
Turnover Revenue | 12 468 448 | 14 084 399 | 29 031 256 |
Wages Salaries | 4 998 669 | 6 296 738 | 11 403 210 |
Company Contributions To Defined Benefit Plans Directors | | | 954 |
Director Remuneration | 1 776 040 | 2 591 852 | 4 107 561 |
Director Remuneration Benefits Including Payments To Third Parties | | 2 591 852 | 4 108 515 |