Profit & Loss |
Date of Accounts |
2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 59 692 | 489 303 | 1 110 084 | 200 306 |
Current Assets | 1 687 984 | 2 402 732 | 3 976 752 | 3 015 624 |
Debtors | 1 603 269 | 1 888 772 | 2 849 288 | 2 796 299 |
Net Assets Liabilities | 2 968 402 | 3 448 396 | 3 578 178 | 3 282 203 |
Other Debtors | | | 286 667 | 35 372 |
Property Plant Equipment | 186 027 | 153 792 | 152 825 | 121 559 |
Total Inventories | 25 023 | 24 657 | 17 380 | |
|
Other Financial Data |
Audit Fees Expenses | 1 000 | 2 000 | 3 000 | 3 200 |
Accrued Liabilities Deferred Income | 193 411 | 515 491 | 1 356 296 | 1 017 027 |
Accumulated Amortisation Impairment Intangible Assets | 337 380 | 843 450 | 1 215 653 | 1 671 523 |
Accumulated Depreciation Impairment Property Plant Equipment | 38 587 | 83 711 | 123 029 | 143 344 |
Acquired Through Business Combinations Intangible Assets | 5 000 000 | | | |
Acquired Through Business Combinations Property Plant Equipment | 208 512 | | | |
Additions Other Than Through Business Combinations Intangible Assets | 60 700 | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | 16 766 | 23 594 | 59 286 | 47 558 |
Administrative Expenses | 1 315 653 | 1 791 273 | 2 100 966 | 2 230 658 |
Amortisation Expense Intangible Assets | 337 380 | 506 070 | 480 970 | |
Amortisation Impairment Expense Intangible Assets | 337 380 | 506 070 | 480 970 | 455 870 |
Amounts Recoverable On Contracts | 77 555 | 62 106 | 64 554 | 140 975 |
Average Number Employees During Period | 74 | 76 | 84 | 92 |
Bank Borrowings | 1 220 714 | 946 443 | 649 693 | 397 109 |
Bank Borrowings Overdrafts | 943 116 | 679 649 | 405 939 | 138 394 |
Cash Cash Equivalents Cash Flow Value | 59 692 | 489 303 | 1 110 084 | 200 306 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | 610 000 | | | |
Corporation Tax Payable | 175 476 | 239 137 | 235 965 | 207 470 |
Cost Sales | 2 159 382 | 3 486 046 | 4 835 328 | 4 616 913 |
Creditors | 2 158 876 | 1 636 257 | 884 243 | 327 554 |
Current Tax For Period | 175 476 | 239 137 | 235 965 | 207 470 |
Deferred Tax Asset Debtors | | | 95 533 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 1 494 | 2 118 | -108 934 | 108 390 |
Depreciation Expense Property Plant Equipment | 38 672 | 55 815 | 60 253 | |
Depreciation Impairment Expense Property Plant Equipment | 38 672 | 55 815 | 60 253 | 66 821 |
Dividend Income From Group Undertakings | | | | 609 000 |
Dividends Paid | | 100 000 | 500 000 | 1 027 000 |
Dividends Paid Classified As Financing Activities | | -100 000 | -500 000 | -1 027 000 |
Dividends Paid On Shares Final | | 100 000 | 500 000 | 1 027 000 |
Fixed Assets | 5 519 347 | 4 981 042 | 4 105 872 | 3 009 736 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -1 220 714 | 274 271 | 296 750 | 252 584 |
Further Item Creditors Component Total Creditors | 1 215 760 | 956 608 | 478 304 | 189 160 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | -3 765 760 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | 115 | 2 118 | -9 067 | 108 390 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 90 000 | 270 000 | 180 000 | 90 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -1 932 509 | 93 565 | -871 108 | 884 067 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 398 080 | 285 503 | 864 983 | 42 544 |
Gain Loss In Cash Flows From Change In Inventories | 25 023 | -366 | -7 277 | 1 639 |
Gain Loss On Disposals Property Plant Equipment | -579 | -14 | | |
Government Grant Income | | 86 637 | 12 500 | |
Gross Profit Loss | 1 958 316 | 2 561 226 | 2 018 137 | |
Income Taxes Paid Refund Classified As Operating Activities | -161 188 | -176 970 | -224 694 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -59 692 | -429 611 | -620 781 | 909 778 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -3 160 | |
Increase From Amortisation Charge For Year Intangible Assets | 337 380 | 506 070 | 480 970 | 455 870 |
Increase From Depreciation Charge For Year Property Plant Equipment | 38 672 | 55 815 | 60 253 | 66 821 |
Intangible Assets | 4 723 320 | 4 217 250 | 3 343 047 | 2 887 177 |
Intangible Assets Gross Cost | 5 060 700 | 5 060 700 | 4 558 700 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 3 179 | 35 341 | 26 282 | |
Interest Payable Similar Charges Finance Costs | 31 531 | 35 341 | 26 282 | 36 669 |
Investments Fixed Assets | 610 000 | 610 000 | 610 000 | 1 000 |
Investments In Subsidiaries | 610 000 | 610 000 | 610 000 | 1 000 |
Issue Equity Instruments | 1 300 000 | | | |
Loans From Group Undertakings | 610 000 | 610 000 | 610 000 | 1 000 |
Loans From Group Undertakings Participating Interests | 610 000 | | | |
Net Assets Liabilities Subsidiaries | | 610 000 | 610 000 | 1 000 |
Net Cash Flows From Used In Financing Activities | -227 954 | 374 271 | 796 750 | 1 279 584 |
Net Cash Flows From Used In Investing Activities | -3 062 527 | 23 594 | -1 174 048 | 47 558 |
Net Cash Flows From Used In Operating Activities | 3 230 789 | -827 476 | -243 483 | -417 364 |
Net Cash Generated From Operations | 3 038 070 | -1 039 787 | -494 459 | -689 998 |
Net Current Assets Liabilities | -390 575 | 105 729 | 356 549 | 612 878 |
Net Finance Income Costs | | | | 609 000 |
Net Interest Paid Received Classified As Operating Activities | -31 531 | -35 341 | -26 282 | -36 669 |
Operating Profit Loss | 1 876 903 | 856 590 | -60 166 | |
Other Creditors | 315 323 | 130 895 | 559 318 | 297 034 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | 108 767 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | 85 | 10 691 | 20 935 | 46 506 |
Other Disposals Intangible Assets | | | 502 000 | |
Other Disposals Property Plant Equipment | 664 | 10 705 | 20 935 | 58 509 |
Other Interest Expense | 28 352 | 35 144 | | 20 000 |
Other Interest Receivable Similar Income Finance Income | | | | 609 000 |
Other Operating Income Format1 | 5 000 000 | 86 637 | 22 663 | 30 000 |
Other Remaining Borrowings | 610 000 | 610 000 | 610 000 | 1 000 |
Other Taxation Social Security Payable | 422 649 | 487 354 | 514 890 | 565 386 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 85 515 | 69 668 | 78 268 | 87 836 |
Percentage Class Share Held In Subsidiary | 100 | 100 | 100 | |
Prepayments Accrued Income | 156 498 | 259 557 | 475 888 | 605 506 |
Proceeds From Issuing Shares | 1 234 240 | | | |
Profit Loss | 1 668 402 | 579 994 | 629 782 | 731 025 |
Profit Loss On Ordinary Activities Before Tax | 1 845 372 | 821 249 | 753 653 | 1 046 885 |
Property Plant Equipment Gross Cost | 224 614 | 237 503 | 275 854 | 264 903 |
Provisions For Liabilities Balance Sheet Subtotal | 1 494 | | | |
Purchase Intangible Assets | -60 700 | | | |
Purchase Property Plant Equipment | -16 773 | -23 594 | -59 286 | -47 558 |
Repayments Borrowings Classified As Financing Activities | 241 480 | | | |
Social Security Costs | 43 383 | 312 792 | 486 136 | |
Staff Costs Employee Benefits Expense | 2 419 128 | 3 893 488 | 5 274 679 | 5 078 519 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 1 494 | 2 118 | | 12 857 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 966 616 | | 76 923 | |
Tax Expense Credit Applicable Tax Rate | 350 621 | 156 037 | 143 194 | 198 908 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 175 | -8 836 | -958 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 787 936 | 98 595 | 187 597 | 9 520 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 176 970 | 241 255 | 123 871 | 315 860 |
Total Assets Less Current Liabilities | 5 128 772 | 5 086 771 | 4 462 421 | 3 622 614 |
Total Borrowings | 1 830 714 | 1 556 443 | 1 259 693 | 398 109 |
Total Current Tax Expense Credit | | 239 137 | 232 805 | 207 470 |
Total Operating Lease Payments | 90 000 | 90 000 | 90 000 | |
Trade Creditors Trade Payables | 84 102 | 47 332 | 99 980 | 56 114 |
Trade Debtors Trade Receivables | 1 369 216 | 1 567 109 | 1 926 646 | 2 014 446 |
Turnover Revenue | 4 117 698 | 6 047 272 | 6 853 465 | |
Wages Salaries | 2 290 230 | 3 476 028 | 4 710 275 | 4 448 763 |
Work In Progress | 25 023 | 24 657 | 17 380 | |
Director Remuneration | 366 158 | 547 638 | 1 266 363 | 671 138 |