Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 2013-03-31 | 2014-04-30 | 2015-03-31 | 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 |
Net Worth | 515 811 | 1 052 921 | 1 373 386 | 1 516 216 | 3 260 651 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 282 701 | 293 673 | 346 875 | 320 904 | 660 749 | | | | | | |
Cash Bank On Hand | | | | | | 1 705 109 | 2 556 815 | 2 042 412 | 3 173 743 | 1 071 526 | 1 848 047 |
Current Assets | 618 199 | 979 295 | 1 421 155 | 1 660 818 | 3 714 654 | 5 190 572 | 6 774 984 | 9 857 744 | 11 557 250 | 6 428 038 | 8 752 041 |
Debtors | 335 498 | 685 622 | 1 074 280 | 1 339 914 | 3 053 905 | 3 485 463 | 4 218 169 | 7 815 332 | 8 383 507 | 5 356 512 | 6 903 994 |
Intangible Fixed Assets | 639 000 | 568 000 | 497 000 | 426 000 | 355 000 | | | | | | |
Net Assets Liabilities | | | | | | 4 352 653 | 6 526 478 | 9 477 705 | 11 475 402 | 5 915 525 | 8 728 662 |
Net Assets Liabilities Including Pension Asset Liability | 515 811 | 1 052 921 | 1 373 386 | 1 516 216 | 3 260 651 | | | | | | |
Other Debtors | | | | | | 8 886 | 11 149 | 9 402 | 11 695 | 18 558 | 24 625 |
Property Plant Equipment | | | | | | 355 197 | 321 282 | 540 724 | 795 855 | | |
Tangible Fixed Assets | 58 066 | 73 523 | 73 886 | 179 084 | 401 706 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 6 | 6 | 6 | 6 | 6 | | | | | | |
Profit Loss Account Reserve | 515 805 | 1 052 915 | 1 373 380 | 1 516 210 | 3 260 645 | | | | | | |
Shareholder Funds | 515 811 | 1 052 921 | 1 373 386 | 1 516 216 | 3 260 651 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 10 256 | 10 751 | 10 600 | 11 465 | 11 900 | 14 500 |
Other Non-audit Services Fees | | | | | | 15 716 | 18 986 | 16 513 | 9 171 | 8 449 | 7 803 |
Director Remuneration | | | | | | 41 194 | 10 761 | 18 306 | 13 407 | 277 933 | 341 250 |
Number Directors Accruing Benefits Under Defined Benefit Scheme | | | | | | 3 | 3 | 3 | 3 | 3 | 3 |
Accrued Liabilities Deferred Income | | | | | | 106 085 | 106 848 | 446 842 | 733 957 | 922 421 | 839 436 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 568 000 | 639 000 | 710 000 | | 710 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 596 045 | 749 893 | 923 814 | 770 700 | 790 713 | 100 147 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 3 034 | 45 987 | 92 697 | | -28 859 |
Administrative Expenses | | | | | | 4 477 605 | 4 653 694 | 4 401 646 | 4 463 767 | 5 666 728 | 7 507 409 |
Amortisation Expense Intangible Assets | | | | | | 71 000 | 71 000 | 71 000 | | | |
Amounts Owed By Group Undertakings | | | | | | | 100 | 100 | | | |
Applicable Tax Rate | | | | | | 19 | 19 | 19 | 19 | 19 | 19 |
Assumed Rate Increase Pensions In Payment Deferred Pensions | | | | | | 3 | 3 | 2 | 2 | 3 | 3 |
Average Number Employees During Period | | | | | | 85 | 89 | 100 | 124 | 136 | 160 |
Cash Cash Equivalents Cash Flow Value | | | | | | | 2 556 815 | 2 042 412 | | 1 071 526 | |
Cash Receipts From Government Grants | | | | | | | | | -118 180 | -9 276 | |
Comprehensive Income Expense | | | | | | 1 594 864 | 3 133 725 | 3 911 227 | 2 957 697 | -16 500 | 285 750 |
Corporation Tax Payable | | | | | | 235 979 | 233 591 | 259 203 | 185 021 | | |
Corporation Tax Recoverable | | | | | | | | | | 77 681 | 136 579 |
Cost Sales | | | | | | 3 865 746 | 4 392 302 | 4 579 888 | 6 022 890 | 6 834 787 | 7 922 932 |
Creditors | | | | | | 2 051 724 | 1 685 972 | 2 032 530 | 1 828 423 | 2 633 | 2 106 008 |
Creditors Due Within One Year | | 556 196 | 604 685 | 726 157 | 1 181 407 | | | | | | |
Current Tax For Period | | | | | | 674 139 | 464 350 | 568 034 | 341 565 | 167 773 | 481 503 |
Debtors Due After One Year | | | | | -800 000 | | | | | | |
Deferred Tax Liability Asset Related To Defined Benefit Plan | | | | | | 175 370 | 252 130 | 277 020 | 366 500 | 361 000 | 456 250 |
Deficit Surplus In Defined Benefit Plan | | | | | | -923 000 | -1 327 000 | -1 458 000 | -1 466 000 | -1 444 000 | -1 825 000 |
Defined Benefit Liabilities From Plans That Are Wholly Or Partly Funded Present Value | | | | | | 1 253 000 | 1 253 000 | 1 253 000 | 1 106 000 | 1 106 000 | 721 000 |
Depreciation Amortisation Expense | | | | | | 217 416 | 236 316 | 279 730 | 323 958 | 334 973 | 339 411 |
Depreciation Expense Property Plant Equipment | | | | | | 146 416 | 165 318 | 208 730 | 323 959 | 334 973 | 339 410 |
Discount Rate Used Defined Benefit Plan | | | | | | 3 | 3 | 2 | 2 | 3 | 4 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 11 470 | 34 809 | 477 073 | | 2 879 |
Disposals Property Plant Equipment | | | | | | | 19 680 | 56 569 | 615 238 | | 9 967 |
Dividends Paid | | | | | | 2 817 000 | 960 000 | 960 000 | 960 000 | 7 993 601 | 2 100 000 |
Dividends Paid Classified As Financing Activities | | | | | | -2 817 000 | -960 000 | -960 000 | -960 000 | -7 993 601 | -2 100 000 |
Dividends Paid On Shares | | | | | | 2 817 000 | 960 000 | 960 000 | | | |
Dividends Paid On Shares Final | | | | | | 387 000 | 320 000 | | | | |
Dividends Paid On Shares Interim | | | | | | 2 430 000 | 640 000 | 960 000 | 960 000 | | |
Fair Value Assets Defined Benefit Plan | | | | | | 2 176 000 | 2 580 000 | 2 711 000 | 2 572 000 | 2 550 000 | 2 546 000 |
Fair Value Assets In Defined Benefit Plans Less Present Value Funded Obligations | | | | | | 2 176 000 | 2 580 000 | 2 711 000 | 2 572 000 | 2 550 000 | 2 546 000 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | 2 633 | 2 598 |
Fixed Assets | 697 066 | 641 523 | 570 886 | 605 084 | 756 706 | 497 197 | 392 282 | 540 724 | 795 855 | 919 990 | 849 690 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | | | 118 180 | 9 276 | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | 71 000 | 350 000 | 31 000 | 120 000 | 22 000 | -68 000 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | 434 481 | 685 511 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 402 640 | 118 221 | 28 660 | 38 146 | 3 367 165 | 3 360 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | | -5 295 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -3 584 | -93 247 | 564 419 | 127 333 | 680 498 | -220 491 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -412 338 | -552 953 | -3 597 163 | -568 275 | 3 111 667 | -1 491 075 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | -30 124 | -8 210 | 8 240 | -138 165 | -20 192 | -1 228 |
Gain Loss On Disposals Property Plant Equipment | | | | | | -30 124 | -8 210 | 8 240 | -138 165 | -20 192 | -1 228 |
Gross Profit Loss | | | | | | 6 428 307 | 7 918 939 | 8 811 244 | 7 803 124 | 8 295 665 | 12 537 186 |
Income From Leasing Plant Equipment | | | | | | 209 819 | | | | | |
Income From Related Parties | | | | | | | 66 602 | 378 667 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -621 757 | -466 738 | -542 422 | -415 747 | -430 475 | -540 401 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | 19 380 | 72 390 | 18 430 | 76 350 | -12 750 | 86 250 |
Increase Decrease In Assets Defined Benefit Plan From Remeasurement | | | | | | 71 000 | 350 000 | 66 000 | 169 000 | -73 000 | -68 000 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | -1 523 084 | 851 706 | -514 403 | 1 131 331 | -2 102 217 | 776 521 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | 7 222 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 71 000 | 71 000 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 165 318 | 208 730 | 323 959 | | 339 410 |
Increase In Liabilities Defined Benefit Plan From Interest Expense | | | | | | 31 000 | 31 000 | 31 000 | 21 000 | 22 000 | 28 000 |
Intangible Assets | | | | | | 142 000 | 71 000 | | | | |
Intangible Assets Gross Cost | | | | | | 710 000 | 710 000 | 710 000 | | 710 000 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 71 000 | 142 000 | 213 000 | 284 000 | 355 000 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 71 000 | 71 000 | 71 000 | 71 000 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 710 000 | 710 000 | 710 000 | 710 000 | | | | | | | |
Interest Expense On Bank Overdrafts | | | | | | | | | | 14 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 589 | 312 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -14 | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 603 | 312 |
Issue Equity Instruments | | | | | | | 100 | | | | |
Liabilities Defined Benefit Plan Present Value | | | | | | 1 253 000 | 1 253 000 | 1 253 000 | 1 106 000 | 1 106 000 | 721 000 |
Loans Owed By Related Parties | | | | | | 750 000 | 977 895 | 3 816 562 | 4 299 553 | 6 991 | 4 500 |
Loans Owed To Related Parties | | | | | | -107 474 | -501 950 | -257 257 | -6 000 | | -202 762 |
Net Cash Flows From Used In Financing Activities | | | | | | 2 050 024 | 1 230 115 | 1 203 473 | 1 217 257 | 7 982 659 | 2 112 844 |
Net Cash Flows From Used In Investing Activities | | | | | | 843 442 | 315 012 | 416 852 | 714 383 | 477 825 | 259 936 |
Net Cash Flows From Used In Operating Activities | | | | | | -1 370 382 | -2 396 833 | -1 105 922 | -3 062 971 | -6 358 267 | -3 149 301 |
Net Cash Generated From Operations | | | | | | -1 992 139 | -2 863 571 | -1 648 344 | -3 360 538 | -6 780 069 | -3 690 014 |
Net Current Assets Liabilities | -173 003 | 423 099 | 816 470 | 934 661 | 2 533 247 | 3 138 848 | 5 089 012 | 7 825 214 | 9 728 827 | 4 088 838 | 6 646 033 |
Net Interest Received Paid Classified As Investing Activities | | | | | | -1 497 | -4 254 | -3 080 | -2 772 | -1 475 | -10 402 |
Nominal Value Shares Issued Specific Share Issue | | | | | | | 1 | | | | |
Number Shares Allotted | | | 6 | 6 | 6 | | | | | | |
Number Shares Issued Fully Paid | | | | | | | 6 | 6 | 6 | | 106 000 |
Number Shares Issued Specific Share Issue | | | | | | | 100 | | | | |
Operating Profit Loss | | | | | | 2 160 521 | 3 265 245 | 4 409 598 | 3 457 537 | 2 642 015 | 5 060 941 |
Other Comprehensive Income Expense Net Tax | | | | | | 82 620 | 308 610 | 78 570 | -97 350 | -38 250 | 258 750 |
Other Creditors | | | | | | 19 648 | 52 | 22 295 | 20 110 | 60 557 | 74 457 |
Other Deferred Tax Expense Credit | | | | | | -4 365 | 3 034 | 45 987 | 92 697 | 32 140 | -28 859 |
Other Finance Income | | | | | | 20 000 | 23 000 | 34 000 | 29 000 | 29 000 | 36 000 |
Other Interest Receivable Similar Income Finance Income | | | | | | 1 497 | 4 254 | 3 080 | 2 772 | 1 475 | 10 402 |
Other Operating Income Format1 | | | | | | 209 819 | | | 118 180 | 13 078 | 31 164 |
Other Taxation Social Security Payable | | | | | | 102 855 | 102 336 | 123 578 | 147 744 | 215 196 | 423 001 |
Par Value Share | | | 1 | 1 | 1 | | 1 | 1 | 1 | | 0 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | 17 933 | -15 335 |
Payments To Related Parties | | | | | | 358 245 | 967 262 | 429 894 | 814 163 | 840 000 | 840 000 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 85 995 | 97 776 | 141 812 | | | |
Prepayments Accrued Income | | | | | | 427 118 | 489 843 | 596 475 | 856 118 | 1 095 236 | 1 265 107 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | | | | | 750 000 | | | | |
Proceeds From Sales Property Plant Equipment | | | | | | | | -30 000 | | | -5 860 |
Profit Loss | | | | | | 1 512 244 | 2 825 115 | 3 832 657 | 3 055 047 | 2 471 974 | 4 654 387 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 2 182 018 | 3 292 499 | 4 446 678 | 3 489 309 | 2 671 887 | 5 107 031 |
Property Plant Equipment Gross Cost | | | | | | 951 242 | 1 071 175 | 1 464 538 | 1 566 555 | 1 710 703 | 1 185 630 |
Provisions | | | | | | 31 022 | 29 686 | 69 213 | 148 780 | 173 670 | 135 811 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 31 022 | 29 686 | 69 213 | 148 780 | 173 670 | 135 811 |
Provisions For Liabilities Charges | 8 252 | 11 701 | 13 970 | 23 529 | 29 302 | | | | | | |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | | 750 000 | 929 653 | | | | |
Purchase Property Plant Equipment | | | | | | -94 939 | -139 613 | -449 932 | -717 255 | -479 300 | -276 198 |
Retirement Benefit Obligations Surplus | | | | | | -747 630 | -1 074 870 | -1 180 980 | -1 099 500 | -1 083 000 | -1 368 750 |
Return On Assets Benefit Plan | | | | | | 122 000 | 404 000 | 131 000 | 219 000 | 22 000 | 4 000 |
Share Capital Allotted Called Up Paid | | 6 | 6 | 6 | 6 | | | | | | |
Social Security Costs | | | | | | 385 900 | 388 189 | 476 465 | | | |
Staff Costs Employee Benefits Expense | | | | | | 4 043 651 | 4 203 675 | 5 013 900 | | | |
Tangible Fixed Assets Additions | | 44 966 | 39 941 | 225 357 | 386 056 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 89 682 | 134 648 | 174 589 | 367 845 | 733 201 | | | | | | |
Tangible Fixed Assets Depreciation | 31 616 | 61 125 | 100 703 | 188 761 | 331 495 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 39 578 | 107 196 | 156 889 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 19 138 | 14 155 | | | | | | |
Tangible Fixed Assets Disposals | | | | 32 101 | 20 700 | | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | 3 800 | 4 370 | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | 414 583 | 625 575 | 844 869 | 662 969 | 507 659 | 970 336 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 8 282 | 3 505 | -41 080 | -69 943 | -55 583 | 11 336 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 35 590 | 8 961 | 6 546 | 37 016 | 18 440 | 3 069 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 669 774 | 467 384 | 614 021 | 434 262 | 199 913 | 452 644 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 139 613 | 449 932 | 717 255 | | 276 198 |
Total Assets Less Current Liabilities | 524 063 | 1 064 622 | 1 387 356 | 1 539 745 | 3 289 953 | 3 636 045 | 5 481 294 | 8 365 938 | 10 524 682 | 5 008 828 | 7 495 723 |
Total Operating Lease Payments | | | | | | 472 973 | 362 481 | 362 151 | 505 555 | 912 184 | 859 463 |
Trade Creditors Trade Payables | | | | | | 388 033 | 218 507 | 243 511 | 178 975 | 277 077 | 512 400 |
Trade Debtors Trade Receivables | | | | | | 2 299 459 | 2 787 524 | 3 819 802 | 3 216 141 | 4 158 046 | 5 473 183 |
Turnover Revenue | | | | | | 10 294 053 | 12 311 241 | 13 391 132 | 13 826 014 | 483 | 378 220 |
Wages Salaries | | | | | | 3 571 756 | 3 717 710 | 4 395 623 | | | |
Current Service Cost Defined Benefit Plan | | | | | | | | | -75 000 | | |
Decrease In Assets Defined Benefit Plan From Benefits Paid | | | | | | | | | -478 000 | | |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | | | | | | | | 100 | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | 146 763 | | |
Increase In Assets Defined Benefit Plan From Contributions By Participants | | | | | | | | | 120 000 | | |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | | | 52 893 | | |
Creditors Due Within One Year Total Current Liabilities | 791 202 | 556 196 | | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 29 509 | | | | | | | | | |