Profit & Loss |
Date of Accounts |
2011-03-31 | 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 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 100 | 137 | 878 623 | 1 253 031 | 1 551 181 | 1 736 106 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 181 046 | 166 518 | 614 449 | 299 068 | 530 344 | 828 244 | 1 262 152 |
Current Assets | | 805 201 | 1 195 330 | 1 644 710 | 1 779 056 | 2 114 342 | 883 914 | 1 537 548 | 2 227 017 | 2 761 508 | 2 574 471 | 2 972 559 |
Debtors | | 162 | 255 000 | 240 000 | 299 570 | 579 900 | 717 396 | 923 099 | 1 927 949 | 2 231 164 | 1 746 227 | |
Net Assets Liabilities | | | | | | 1 736 106 | 2 157 912 | | | 4 728 090 | 5 252 528 | 5 750 947 |
Property Plant Equipment | | | | | | | | 29 745 | 22 309 | 16 732 | 40 050 | 36 076 |
Total Inventories | | | | | | | | | | | 152 296 | 509 578 |
Cash Bank In Hand | | 76 678 | 75 320 | 306 485 | 307 661 | 181 046 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 100 | 137 | 878 623 | 1 253 031 | 1 551 181 | 1 736 106 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | | 37 | 878 523 | 1 252 931 | 1 551 081 | 1 736 006 | | | | | | |
Shareholder Funds | 100 | 137 | 878 623 | 1 253 031 | 1 551 181 | 1 736 106 | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | 4 510 | 4 600 | 4 830 | 8 600 | 4 300 | 141 254 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 198 116 | 224 530 | 250 250 | 274 441 | 297 097 | 291 297 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | 4 249 | 11 685 | 17 262 | 844 827 | 976 321 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | | 84 943 |
Administrative Expenses | | | | | | | | | | | 2 087 077 | 2 449 703 |
Amounts Owed By Related Parties | | | | | | 579 900 | 717 296 | | | | | |
Amounts Owed To Related Parties | | | | | | 500 798 | 205 310 | | | | | |
Average Number Employees During Period | | | | | | 2 | 2 | | 74 | 87 | 104 | 2 |
Bank Borrowings | | | | | | | | | | | 500 000 | 488 892 |
Bank Borrowings Overdrafts | | | | | | | | | | | 500 000 | 488 892 |
Cash Cash Equivalents | | | | | | | | | | | 3 130 640 | 3 589 900 |
Comprehensive Income Expense | | | | | | 254 925 | 897 546 | 936 280 | 931 504 | 536 654 | 604 438 | 1 206 222 |
Corporation Tax Payable | | | | | | | 80 300 | 73 408 | 74 588 | 70 389 | 41 700 | 1 484 |
Cost Sales | | | | | | | | | | | 6 867 363 | 8 970 951 |
Creditors | | | | | | 588 436 | 313 588 | 120 933 | 122 296 | 121 619 | 350 606 | 41 843 |
Current Asset Investments | | 728 361 | 865 010 | 1 098 225 | 1 171 825 | 1 353 396 | | | | | 1 746 226 | 1 710 407 |
Current Tax For Period | | | | | | | 174 017 | 194 018 | 204 962 | 50 874 | 135 816 | 132 487 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | 87 402 | 45 862 |
Distribution Costs | | | | | | | | | | | 59 776 | 81 291 |
Dividend Income From Group Undertakings | | | | | | | | | | | | -360 |
Dividends Paid | | | | | | -70 000 | 70 000 | 80 000 | 80 000 | 80 000 | 80 000 | |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -80 000 | -80 000 |
Dividends Paid On Shares Final | | | | | | 70 000 | 70 000 | | | | | |
Dividends Paid To Non-controlling Interests Classified As Financing Activities | | | | | | | | | | | -49 000 | -91 183 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | | | | | | | -80 000 | -80 001 |
Dividends Received Classified As Investing Activities | | | | | | | | | | | | 360 |
Equity Securities Held | | | | | | | | | | | 2 783 103 | 2 578 415 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | | 336 465 | 597 138 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | | 260 905 | 310 168 |
Financial Assets | | | | | | | 1 377 386 | | | | | |
Fixed Assets | 100 | 100 | 100 | 100 | 100 | 210 200 | 1 993 326 | 2 003 317 | 2 166 715 | 2 088 201 | 3 033 353 | 2 824 691 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | | | | | | | | | | -469 952 | -85 994 |
Further Item Dividend Income Component Total Dividend Income | | | | | | | | | | | | 214 405 |
Further Item Non-operating Gain Loss Before Tax Income Statement Item Component Profit Or Loss Before Tax | | | | | | -60 523 | 58 391 | | | | | |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | | 13 366 | 9 486 | | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | 46 290 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | -32 994 | -2 547 | 10 235 | -20 027 | -17 018 |
Government Grant Income | | | | | | | | | | | 22 607 | |
Impairment Loss Reversal On Investments | | | | | | | | | | | | -5 590 |
Income From Other Fixed Asset Investments | | | | | | 48 862 | 46 786 | | | | | |
Income From Shares In Group Undertakings | | | | | | 70 000 | 81 000 | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | 199 023 | -135 816 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 26 414 | 25 720 | 24 191 | 22 656 | 18 805 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 4 249 | 7 436 | 5 577 | | 131 628 |
Intangible Assets | | | | | | | | 97 647 | 73 456 | 54 213 | 35 405 | 12 316 |
Intangible Assets Gross Cost | | | | | | | 327 897 | 347 897 | 347 897 | 347 897 | 307 897 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | | | 1 599 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 3 530 | 8 013 | 7 769 | 10 728 | 37 998 | 20 475 |
Interest Income On Bank Deposits | | | | | | | | | | | 13 | |
Interest Income On Financial Assets Fair Value Through Profit Or Loss | | | | | | | | | | | 255 547 | 40 523 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | -37 997 | -22 074 |
Interest Payable Similar Charges Finance Costs | | | | | | | 11 786 | 8 013 | | | 37 997 | 22 074 |
Interest Received Classified As Investing Activities | | | | | | | | | | | -13 | |
Investment Property | | | | | | | | | | | 417 020 | 417 020 |
Investments | | | | | | | | | | | 2 993 303 | 2 788 615 |
Investments Fixed Assets | | 100 | 100 | 100 | 100 | 210 200 | 1 993 326 | 1 973 572 | 2 144 406 | 2 071 469 | 2 993 303 | 2 788 615 |
Investments In Subsidiaries | | | | | | 210 200 | 210 300 | | | | 210 200 | 210 200 |
Net Cash Generated From Operations | | | | | | | | | | | -5 061 508 | -1 270 090 |
Net Current Assets Liabilities | | 37 | 878 523 | 1 252 931 | 1 551 081 | 1 525 906 | 570 326 | 1 416 615 | 2 104 721 | 2 639 889 | 2 223 865 | |
Net Finance Income Costs | | | | | | | | | | | 469 965 | 85 634 |
Operating Profit Loss | | | | | | 250 765 | 385 929 | | | | | |
Other Creditors | | | | | | 65 391 | 84 810 | | | | 280 000 | 1 187 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | 134 |
Other Disposals Property Plant Equipment | | | | | | | | | | | | 2 450 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 469 965 | 85 634 |
Other Operating Expenses Format2 | | | | | | 23 961 | 16 125 | | | | | |
Other Remaining Borrowings | | | | | | | | | | | 19 514 | 19 537 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 42 871 | 48 754 | 61 908 | 84 188 | 94 100 | 40 010 |
Percentage Class Share Held In Subsidiary | | | | | | | | | | | | 100 |
Prepayments Accrued Income | | | | | | | | | | | 41 415 | 74 043 |
Profit Loss | | | | | | 254 925 | 1 245 158 | 790 910 | 974 406 | 425 754 | 1 251 843 | 578 419 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 309 104 | 572 106 | 984 287 | 1 194 591 | 573 715 | 1 475 062 | |
Property Plant Equipment Gross Cost | | | | | | | | 33 994 | 33 994 | 33 994 | 57 312 | 1 991 286 |
Raw Materials Consumables | | | | | | | | | | | 5 000 | 5 000 |
Social Security Costs | | | | | | | 92 246 | 118 055 | 142 815 | 188 960 | 230 566 | 6 895 |
Staff Costs Employee Benefits Expense | | | | | | 98 189 | 1 277 851 | 1 587 247 | 1 940 416 | 2 488 460 | 2 948 729 | 125 605 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | 4 690 | 4 460 |
Taxation Social Security Payable | | | | | | 22 247 | 23 468 | | | | | |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | -467 | 34 543 | 3 625 | 1 630 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | 18 500 | 16 987 | 7 371 | 85 585 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | | -83 007 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 20 394 | 5 169 | 42 482 | 3 894 | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | | | | -82 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 54 179 | 229 800 | 193 377 | 220 185 | 147 961 | 223 219 | 178 349 |
Total Borrowings | | | | | | | | | | | 572 099 | 566 860 |
Trade Creditors Trade Payables | | | | | | | -1 | 2 | 1 | 3 | 1 922 | 877 718 |
Trade Debtors Trade Receivables | | | | | | | | 350 | | | 625 678 | 834 011 |
Turnover Revenue | | | | | | 359 549 | 490 757 | | | | 9 851 084 | 12 797 111 |
Wages Salaries | | | | | | | 1 142 734 | 1 420 438 | 1 735 693 | 2 215 312 | 2 624 063 | 78 700 |
Audit Fees Expenses | | | | | | | | 2 840 | 3 000 | 23 790 | 17 810 | |
Auditing Accounts Associates Fees | | | | | | | | 2 000 | | | | |
Other Non-audit Services Fees | | | | | | | | 12 852 | 12 781 | 38 350 | 26 313 | |
Director Remuneration | | | | | | | 60 269 | 59 509 | 59 500 | 59 500 | 73 398 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | -104 | -278 | 5 072 | |
Amortisation Expense Intangible Assets | | | | | | | 18 313 | 19 814 | 19 706 | 19 381 | 18 808 | |
Amounts Owed By Group Undertakings | | | | | | | 717 396 | 922 749 | 1 926 613 | 2 230 782 | 1 746 227 | |
Amounts Owed To Group Undertakings | | | | | | | 40 116 | | | | | |
Applicable Tax Rate | | | | | | | | 19 | 19 | 19 | 19 | |
Depreciation Expense Property Plant Equipment | | | | | | | 164 343 | 206 776 | 273 071 | 171 483 | 115 353 | |
Dividends Paid On Shares | | | | | | | 70 000 | 80 000 | | | | |
Dividends Paid On Shares Interim | | | | | | | | 80 000 | 80 000 | 80 000 | 80 000 | |
Gain Loss On Disposals Other Non-current Assets | | | | | | | 9 486 | | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | -104 | | -1 037 | |
Interest Expense On Loan Capital | | | | | | | 8 256 | | | | | |
Investments In Group Undertakings | | | | | | | 210 200 | 210 200 | 210 200 | 210 200 | 210 200 | |
Number Shares Issued Fully Paid | | | | | | | | 100 | 100 | 100 | 100 | |
Other Deferred Tax Expense Credit | | | | | | | 55 783 | -641 | 15 223 | 97 087 | 87 403 | |
Other Investments Other Than Loans | | | | | | | 1 783 126 | 1 763 372 | 1 934 206 | 1 861 269 | 2 783 103 | |
Other Taxation Social Security Payable | | | | | | | 1 486 | 1 467 | 1 449 | 1 561 | 1 553 | |
Par Value Share | | | 1 | 1 | 1 | 1 | | 1 | 1 | 1 | 1 | |
Prepayments | | | | | | | | | 1 232 | | | |
Provisions | | | | | | | | | -104 | -382 | 4 690 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 187 015 | 226 972 | 109 006 | 280 262 | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | 20 000 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | 33 994 | | | 40 050 | |
Total Assets Less Current Liabilities | 100 | 136 | | | | | 2 563 652 | 3 419 932 | 4 271 436 | 4 728 090 | 5 257 218 | |
Total Operating Lease Payments | | | | | | | 24 635 | 84 824 | 29 290 | 70 545 | 29 760 | |
Disposals Property Plant Equipment | | | | | | | | | | | 16 732 | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | | | | 200 000 | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | | 4 690 | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | | | | 4 668 | 38 387 | 29 310 | |
Creditors Due Within One Year Total Current Liabilities | | 805 164 | | | | | | | | | | |
Investments Current Assets | | 728 360 | | | | | | | | | | |
Total Investments Fixed Assets | 100 | 100 | | | | | | | | | | |
Creditors Due Within One Year | | 805 164 | 316 807 | 391 779 | 227 975 | 588 436 | | | | | | |
Number Shares Allotted | | 100 | 100 | 100 | 100 | 100 | | | | | | |
Percentage Subsidiary Held | | | 100 | 100 | 100 | 100 | | | | | | |
Value Shares Allotted | | 100 | 100 | 100 | 100 | 100 | | | | | | |