Profit & Loss |
Date of Accounts |
2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 2 779 160 | 5 447 437 | 6 274 231 | 13 588 905 |
Current Assets | 6 742 515 | 11 221 265 | 12 032 719 | 19 202 315 |
Debtors | 3 952 793 | 5 701 663 | 5 532 312 | 5 182 285 |
Net Assets Liabilities | 6 255 978 | 7 340 661 | 9 300 003 | 13 643 442 |
Other Debtors | 322 943 | 371 597 | 404 328 | 418 970 |
Property Plant Equipment | 4 655 740 | 4 929 717 | 5 682 872 | 6 462 095 |
Total Inventories | 10 562 | 72 165 | | |
|
Other Financial Data |
Audit Fees Expenses | 11 400 | 11 740 | 25 695 | 38 500 |
Accrued Liabilities Deferred Income | 362 066 | 486 983 | 860 149 | 1 018 715 |
Accumulated Amortisation Impairment Intangible Assets | 650 376 | 736 411 | 1 112 750 | 2 362 401 |
Accumulated Depreciation Impairment Property Plant Equipment | 4 969 430 | 5 098 536 | 5 075 061 | 5 600 611 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 480 233 | | 2 282 009 |
Administrative Expenses | 3 929 209 | 4 091 598 | 5 502 653 | 7 205 328 |
Amortisation Expense Intangible Assets | 86 035 | 86 035 | | |
Amounts Owed By Group Undertakings | | 900 000 | 999 217 | |
Amounts Owed To Group Undertakings | 260 102 | 260 102 | 10 102 | 210 293 |
Amounts Recoverable On Contracts | 511 432 | 781 937 | 937 783 | 2 075 024 |
Average Number Employees During Period | 104 | 101 | 120 | 129 |
Bank Borrowings | | 1 000 000 | 916 667 | |
Bank Borrowings Overdrafts | | 976 488 | 716 667 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 2 713 388 | 3 764 207 | 5 682 943 | 4 942 352 |
Comprehensive Income Expense | 348 351 | 1 084 683 | 1 959 342 | 6 093 439 |
Corporation Tax Payable | | | 119 624 | 888 365 |
Corporation Tax Recoverable | 156 117 | 618 703 | | |
Cost Sales | 16 005 427 | 15 577 108 | 22 348 229 | 26 980 843 |
Creditors | 967 782 | 2 218 309 | 2 167 395 | 1 397 440 |
Current Tax For Period | | 38 651 | 119 624 | 1 053 369 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | 95 228 | 232 770 | -2 804 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 63 457 | 208 135 | 515 397 | 315 989 |
Depreciation Expense Property Plant Equipment | | 1 000 813 | | |
Dividends Paid | 500 000 | | | 1 750 000 |
Dividends Paid On Shares Final | | | | 1 750 000 |
Dividends Paid On Shares Interim | 500 000 | | | |
Finance Lease Liabilities Present Value Total | 967 782 | 1 241 821 | 1 450 728 | 1 397 440 |
Finance Lease Payments Owing Minimum Gross | 1 750 691 | 2 175 463 | 2 532 643 | 2 721 147 |
Fixed Assets | 5 017 545 | 5 205 487 | 7 182 303 | 6 711 875 |
Further Item Interest Expense Component Total Interest Expense | | | | 2 229 |
Further Item Tax Increase Decrease Component Adjusting Items | 16 347 | | -111 425 | 76 510 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 268 023 | 206 055 | 1 338 390 | 1 209 035 |
Gain Loss On Disposals Property Plant Equipment | 43 414 | 40 136 | | |
Gain Loss On Remeasurement Defined Benefit Plans Before Tax In Other Comprehensive Income | -44 000 | 211 000 | 126 000 | -155 000 |
Government Grant Income | | 207 896 | | |
Gross Profit Loss | 4 155 271 | 4 726 041 | | |
Income From Related Parties | 14 616 | 10 407 | | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | 100 750 |
Increase From Amortisation Charge For Year Intangible Assets | | 86 035 | | 1 249 651 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 000 813 | | 1 335 544 |
Intangible Assets | 361 805 | 275 770 | 1 499 431 | 249 780 |
Intangible Assets Gross Cost | 1 012 181 | | 2 612 181 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 6 575 | | |
Interest Expense On Liabilities Defined Benefit Plan | | 39 000 | 61 000 | 26 000 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 59 671 | 62 117 | | |
Interest Income On Bank Deposits | 4 476 | 1 111 | 407 | 42 310 |
Interest Payable Similar Charges Finance Costs | 59 671 | 107 692 | 138 497 | 300 203 |
Investments | 375 353 | 375 353 | 375 353 | 375 353 |
Net Current Assets Liabilities | 2 369 676 | 4 477 079 | 4 743 088 | 9 303 739 |
Net Finance Income Costs | | | 5 862 | 42 310 |
Operating Profit Loss | 226 062 | 842 339 | | |
Other Comprehensive Income Expense Before Tax | | | 126 000 | -255 750 |
Other Creditors | 111 442 | 404 958 | 248 922 | 2 512 653 |
Other Current Tax Expense | -284 941 | -384 711 | 186 849 | -355 973 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 871 707 | | 809 994 |
Other Disposals Property Plant Equipment | | 1 077 150 | | 977 236 |
Other Interest Expense | | | | 176 167 |
Other Interest Income | | | 5 455 | |
Other Interest Receivable Similar Income Finance Income | 4 476 | 1 111 | 5 862 | 42 310 |
Other Investments Other Than Loans | -375 353 | -375 353 | -375 353 | -375 353 |
Other Operating Income Format1 | | 207 896 | 5 825 | |
Other Taxation Social Security Payable | 519 558 | 816 991 | 447 354 | 522 665 |
Payments Received On Account | 341 086 | 1 318 585 | 1 768 252 | 170 798 |
Pension Other Post-employment Benefit Costs Other Pension Costs | -4 990 | 104 636 | 124 648 | 210 415 |
Prepayments Accrued Income | 308 109 | 282 743 | 382 610 | 429 690 |
Profit Loss | 392 351 | 873 683 | 1 833 342 | 6 349 189 |
Profit Loss On Ordinary Activities Before Tax | 170 867 | 735 758 | 2 655 212 | 7 362 574 |
Property Plant Equipment Gross Cost | 9 625 170 | 10 028 253 | 10 757 933 | 12 062 706 |
Retirement Benefit Obligations Surplus | -74 000 | -322 000 | -503 000 | -403 000 |
Social Security Costs | 518 427 | 553 179 | | |
Staff Costs Employee Benefits Expense | | | 6 602 927 | 8 483 005 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 237 461 | 445 596 | 960 993 | 1 377 732 |
Tax Expense Credit Applicable Tax Rate | 32 465 | 139 794 | 504 490 | 1 398 889 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -284 941 | -384 711 | | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | 12 068 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 031 | 11 764 | 9 186 | 6 027 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -221 484 | -137 925 | 821 870 | 1 013 385 |
Total Assets Less Current Liabilities | 7 387 221 | 9 682 566 | 11 925 391 | 16 015 614 |
Total Borrowings | | 976 488 | 716 667 | |
Total Current Tax Expense Credit | -284 941 | -346 060 | 306 473 | 697 396 |
Trade Creditors Trade Payables | 1 995 676 | 2 499 413 | 2 553 313 | 3 251 380 |
Trade Debtors Trade Receivables | 2 654 192 | 2 746 683 | 2 808 374 | 2 258 601 |
Turnover Revenue | 20 160 698 | 20 303 149 | | |
Wages Salaries | 4 729 009 | 4 577 953 | 5 812 667 | 7 353 672 |
Work In Progress | 10 562 | 72 165 | | |
Company Contributions To Defined Benefit Plans Directors | 13 000 | 13 000 | | |
Director Remuneration | 532 425 | 555 139 | 1 065 454 | 1 555 535 |
Director Remuneration Benefits Including Payments To Third Parties | 545 425 | 568 139 | 1 082 750 | 1 614 533 |