Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2014-03-30 | 2015-03-30 | 2016-03-30 | 2017-03-30 | 2021-03-30 | 2022-03-30 | 2023-03-30 |
Currency |
| | | | | | | | |
Net Worth | 86 875 | 132 661 | 321 454 | 698 564 | 893 401 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 344 021 | 140 774 | 501 164 | 433 253 | 1 060 071 |
Current Assets | 310 790 | 374 462 | 345 222 | 868 367 | 1 199 481 | 1 363 980 | 874 306 | 1 515 087 | 2 576 935 |
Debtors | 167 510 | 267 387 | 156 440 | 749 783 | 852 460 | 1 220 206 | 370 142 | 1 078 834 | 1 513 864 |
Net Assets Liabilities | | | | | 893 401 | 1 039 916 | 4 060 673 | 4 706 565 | 5 491 680 |
Other Debtors | | | | | 693 858 | 1 003 417 | 14 814 | 235 721 | 17 230 |
Property Plant Equipment | | | | | 1 123 922 | 1 427 788 | 10 530 533 | 10 865 985 | 10 601 205 |
Total Inventories | | | | | 3 000 | 3 000 | 3 000 | 3 000 | 3 000 |
Cash Bank In Hand | 140 280 | 104 075 | 185 782 | 164 403 | 344 021 | | | | |
Intangible Fixed Assets | 3 400 | | 332 800 | 249 600 | 166 400 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 86 875 | 132 661 | 321 454 | 664 192 | 893 401 | | | | |
Stocks Inventory | 3 000 | 3 000 | 3 000 | 3 000 | 3 000 | | | | |
Tangible Fixed Assets | 43 491 | 27 335 | 1 255 580 | 1 178 245 | 1 123 922 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | 2 | | | | |
Profit Loss Account Reserve | 86 873 | 132 659 | 321 452 | 664 190 | 893 399 | | | | |
Shareholder Funds | 86 875 | 132 661 | 321 454 | 698 564 | 893 401 | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | | | 990 213 | 1 073 413 | 664 621 | 664 621 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 490 952 | 561 302 | 1 067 166 | 1 414 226 | 1 804 481 |
Bank Borrowings Overdrafts | | | | | 1 063 030 | 1 283 732 | 6 086 017 | 5 908 543 | 5 554 345 |
Corporation Tax Payable | | | | | 125 279 | 141 664 | 248 438 | 306 223 | 476 744 |
Corporation Tax Recoverable | | | | | 68 753 | 166 250 | 286 048 | 257 679 | 355 908 |
Creditors | | | | | 1 068 190 | 517 319 | 6 086 017 | 5 908 543 | 5 554 345 |
Fixed Assets | 46 891 | 27 335 | 1 588 380 | 1 427 845 | 1 290 322 | 1 510 996 | 10 530 533 | 10 865 985 | 10 601 205 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 83 200 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 70 350 | | 347 060 | 390 255 |
Intangible Assets | | | | | 166 400 | 83 208 | | | |
Intangible Assets Gross Cost | | | | | 1 156 621 | | 664 621 | 664 621 | |
Net Current Assets Liabilities | 39 984 | 105 326 | -31 738 | 397 962 | 706 207 | 846 661 | -329 120 | -138 339 | 637 092 |
Other Creditors | | | | | 5 160 | 3 612 | 239 684 | 373 585 | 459 319 |
Other Taxation Social Security Payable | | | | | 33 814 | 43 151 | 39 530 | 81 170 | 100 458 |
Property Plant Equipment Gross Cost | | | | | 1 614 873 | 1 989 090 | 11 597 699 | 12 280 211 | 12 405 686 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 34 938 | 30 397 | 54 723 | 112 538 | 192 272 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 374 217 | | 682 512 | 125 475 |
Total Assets Less Current Liabilities | 86 875 | 132 661 | 1 556 642 | 1 831 235 | 1 996 529 | 2 357 657 | 10 201 413 | 10 727 646 | 11 238 297 |
Trade Creditors Trade Payables | | | | | 77 413 | 54 012 | 214 239 | 368 454 | 425 559 |
Trade Debtors Trade Receivables | | | | | 89 849 | 50 539 | 54 292 | 82 949 | 45 650 |
Audit Fees Expenses | | | | | | | 5 000 | 6 900 | 6 900 |
Amount Specific Advance Or Credit Directors | 87 444 | 159 649 | 28 821 | 623 831 | 665 000 | | | 500 002 | 1 073 062 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | 500 002 | 573 060 |
Company Contributions To Money Purchase Plans Directors | | | | | | | 19 992 | 19 992 | 19 992 |
Director Remuneration | | | | | | | 8 644 | 18 288 | 23 544 |
Accrued Liabilities | | | | | | | 61 111 | 97 994 | 87 763 |
Administrative Expenses | | | | | | | 862 384 | 1 116 138 | 1 524 188 |
Applicable Tax Rate | | | | | | | | 19 | 19 |
Average Number Employees During Period | | | | | | | 153 | 186 | 210 |
Bank Borrowings | | | | | | | 399 000 | 426 000 | 390 000 |
Cash Cash Equivalents Cash Flow Value | | | | | | | 501 164 | 433 253 | |
Cash Receipts From Government Grants | | | | | | | -375 202 | -276 696 | -6 450 |
Cost Sales | | | | | | | 3 151 037 | 4 035 157 | 4 955 942 |
Current Tax For Period | | | | | | | 248 438 | 49 841 | 283 336 |
Depreciation Amortisation Expense | | | | | | | 212 810 | 347 060 | 390 256 |
Depreciation Expense Property Plant Equipment | | | | | | | 212 811 | 347 060 | 390 255 |
Dividends Paid | | | | | | | 247 287 | 197 272 | 156 000 |
Dividends Paid Classified As Financing Activities | | | | | | | -247 287 | -197 272 | -156 000 |
Dividends Paid On Shares Interim | | | | | | | 247 287 | 197 272 | 156 000 |
Finance Lease Liabilities Present Value Total | | | | | | | 1 424 | | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | | 286 048 | 95 324 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 5 073 | 2 781 | 3 253 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -858 736 | 366 639 | 151 896 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | 7 370 | -237 059 | 236 259 |
Gross Profit Loss | | | | | | | 1 765 976 | 1 939 382 | 3 072 287 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -222 802 | -249 735 | -306 222 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | 358 276 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | -633 102 | -67 911 | 626 818 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -93 881 | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | 132 984 | 158 564 | 265 556 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 1 813 | 51 | |
Interest Paid Classified As Operating Activities | | | | | | | -132 984 | -158 564 | -265 556 |
Interest Payable Similar Charges Finance Costs | | | | | | | 134 797 | 158 615 | 265 556 |
Merchandise | | | | | | | 3 000 | 3 000 | 3 000 |
Net Cash Flows From Used In Financing Activities | | | | | | | -609 283 | 849 172 | 1 119 258 |
Net Cash Flows From Used In Investing Activities | | | | | | | 1 149 822 | 396 321 | 103 980 |
Net Cash Flows From Used In Operating Activities | | | | | | | 92 563 | -1 177 582 | -1 850 056 |
Net Cash Generated From Operations | | | | | | | -265 036 | -1 299 884 | -2 326 510 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | -176 | -9 495 | -15 045 |
Number Shares Issued Fully Paid | | | | | | | | 2 | 2 |
Operating Profit Loss | | | | | | | 1 278 794 | 1 099 940 | 1 554 549 |
Other Deferred Tax Expense Credit | | | | | | | 1 190 | 57 815 | 79 734 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 176 | 9 495 | 15 192 |
Other Operating Income Format1 | | | | | | | 375 202 | 276 696 | 6 450 |
Par Value Share | | 1 | | 1 | 1 | | | 2 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -1 945 | -1 424 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 70 222 | 90 321 | 111 606 |
Prepayments | | | | | | | 14 988 | 2 483 | 22 014 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | -858 515 | | |
Profit Loss | | | | | | | 894 545 | 843 164 | 941 115 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 1 144 173 | 950 820 | 1 304 185 |
Provisions | | | | | | | 54 723 | 112 538 | 192 272 |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | | | -375 202 | -276 696 | -6 450 |
Purchase Property Plant Equipment | | | | | | | -1 525 200 | -682 512 | -125 475 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -150 474 | -390 198 |
Social Security Costs | | | | | | | 209 359 | 267 266 | 355 261 |
Staff Costs Employee Benefits Expense | | | | | | | 3 033 988 | 3 743 942 | 4 664 715 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 180 656 | 247 795 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | -25 937 | 46 664 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 249 628 | 107 656 | 363 070 |
Total Operating Lease Payments | | | | | | | 4 983 | 8 621 | 15 178 |
Turnover Revenue | | | | | | | 4 917 013 | 5 974 539 | 8 028 229 |
Wages Salaries | | | | | | | 2 754 407 | 3 386 355 | 4 197 848 |
Creditors Due After One Year | | | 1 191 238 | 1 127 134 | 1 068 190 | | | | |
Creditors Due Within One Year | 270 806 | 269 136 | 376 960 | 470 405 | 493 274 | | | | |
Instalment Debts Due After5 Years | | | 1 041 934 | 965 915 | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 737 221 | 740 621 | 823 821 | 907 021 | 990 221 | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 3 400 | | 83 200 | 83 200 | | | | |
Intangible Fixed Assets Cost Or Valuation | 740 621 | 740 621 | 1 156 621 | 1 156 621 | 1 156 621 | | | | |
Number Shares Allotted | | 2 | | 2 | 2 | | | | |
Provisions For Liabilities Charges | | | 43 950 | 38 824 | 34 938 | | | | |
Secured Debts | | | 1 250 000 | 1 191 238 | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 2 | 2 | 2 | | | | |
Tangible Fixed Assets Additions | | | | | 11 187 | | | | |
Tangible Fixed Assets Cost Or Valuation | 288 527 | 288 527 | 1 596 901 | 1 603 686 | 1 614 873 | | | | |
Tangible Fixed Assets Depreciation | 245 036 | 261 192 | 341 321 | 420 013 | 490 951 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 16 156 | | 77 335 | 70 938 | | | | |