Profit & Loss |
Date of Accounts |
2014-03-31 | 2015-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 |
Currency |
| | | | |
Net Worth | 1 450 297 | 1 966 981 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 451 328 | 167 050 | 138 168 |
Current Assets | 2 938 157 | 3 522 509 | 2 174 035 | 1 899 696 | 1 281 220 |
Debtors | 2 638 316 | 3 216 725 | 1 706 201 | 1 706 140 | 1 116 546 |
Net Assets Liabilities | | | 1 408 646 | 1 467 229 | 1 568 726 |
Other Debtors | 165 291 | 153 931 | 459 258 | 213 177 | 2 900 |
Property Plant Equipment | | | 3 617 875 | 3 944 094 | 3 518 642 |
Total Inventories | | | 16 506 | 26 506 | |
Cash Bank In Hand | 257 955 | 272 738 | | | |
Intangible Fixed Assets | 53 410 | 54 563 | | | |
Stocks Inventory | 41 886 | 33 046 | | | |
Tangible Fixed Assets | 3 705 891 | 4 710 749 | | | |
Trade Debtors | 1 922 393 | 2 473 372 | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | |
Profit Loss Account Reserve | 1 450 197 | 1 966 881 | | | |
Shareholder Funds | 1 450 297 | 1 966 981 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 17 500 | 15 750 | 16 000 |
Accrued Liabilities Deferred Income | | | 150 766 | 97 655 | 21 903 |
Accumulated Amortisation Impairment Intangible Assets | | | 67 568 | 69 878 | 71 490 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 6 379 919 | 7 056 942 | 7 715 325 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 1 003 242 | 232 931 |
Administration Support Average Number Employees | | | 90 | 81 | |
Administrative Expenses | 2 350 006 | 2 807 782 | 4 596 750 | 3 657 156 | 3 487 746 |
Amortisation Expense Intangible Assets | | | 2 995 | 2 310 | |
Amortisation Impairment Expense Intangible Assets | | | | 2 310 | 1 612 |
Amounts Receivable In Respect Group Relief | | | 76 983 | 16 045 | |
Average Number Employees During Period | | | | 81 | 78 |
Bank Borrowings Overdrafts | 229 683 | 194 707 | 552 385 | 712 817 | 187 549 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 91 042 | 68 281 |
Cash Cash Equivalents Cash Flow Value | | | 451 328 | 167 050 | 138 168 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | -95 531 |
Comprehensive Income Expense | | | 121 080 | 58 583 | |
Corporation Tax Payable | | | 137 922 | | 23 753 |
Corporation Tax Recoverable | | | | 16 045 | |
Cost Sales | 4 404 225 | 4 901 270 | 3 202 252 | 4 910 321 | 4 655 815 |
Creditors | | | 2 922 942 | 2 553 909 | 942 743 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 264 023 | | 75 000 |
Deferred Tax Liabilities | | | 396 754 | 396 754 | |
Depreciation Expense Property Plant Equipment | | | 561 207 | 677 023 | |
Depreciation Impairment Expense Property Plant Equipment | | | | 677 023 | 658 383 |
Depreciation Rate Used For Property Plant Equipment | | | | 25 | |
Finance Lease Liabilities Present Value Total | | | 427 945 | 501 876 | 755 194 |
Finance Lease Payments Owing Minimum Gross | | | 1 227 817 | 1 705 564 | 1 263 351 |
Finished Goods Goods For Resale | | | | 26 506 | 26 506 |
Fixed Assets | 3 759 301 | 4 765 312 | 3 630 514 | 3 954 423 | 3 527 359 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | 33 898 |
Further Item Interest Expense Component Total Interest Expense | | | | 99 170 | 90 731 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 75 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 70 000 | 384 475 | 1 386 925 |
Gain Loss In Cash Flows From Change In Accrued Items | | | -118 969 | 21 655 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -488 615 | -412 363 | 769 679 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -137 209 | -74 705 | -478 018 |
Gain Loss In Cash Flows From Change In Inventories | | | -11 068 | 10 000 | |
Gain Loss On Disposals Property Plant Equipment | | | 22 083 | | |
Government Grant Income | | | 130 257 | | |
Gross Profit Loss | 3 025 664 | 4 118 039 | 4 817 426 | 3 455 035 | |
Income Taxes Paid Refund Classified As Operating Activities | | | 143 228 | 137 922 | 39 798 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -441 028 | -284 278 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -142 386 | | |
Increase Decrease In Net Debt From Cash Flows | | | | 878 661 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 2 310 | 1 612 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 677 023 | 658 383 |
Intangible Assets | | | 12 639 | 10 329 | 8 717 |
Intangible Assets Gross Cost | | | | 80 207 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 9 633 | 9 195 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 68 571 | 223 099 | |
Interest Income On Bank Deposits | | | | 554 | |
Interest Income On Cash Cash Equivalents | | | 12 983 | 554 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | 554 | |
Interest Paid Classified As Operating Activities | | | 121 199 | 331 464 | -179 961 |
Interest Payable Similar Charges Finance Costs | | | 121 199 | 331 464 | 179 961 |
Interest Received Classified As Operating Activities | | | 12 983 | 554 | |
Net Cash Flows From Used In Financing Activities | | | 1 298 332 | 594 383 | |
Net Cash Flows From Used In Investing Activities | | | -1 494 850 | -1 003 242 | |
Net Cash Flows From Used In Operating Activities | | | -244 510 | 124 581 | |
Net Cash Generated From Operations | | | 6 934 | 593 413 | -724 792 |
Net Current Assets Liabilities | -427 674 | -458 677 | -748 907 | -654 213 | -544 136 |
Net Debt Funds | 2 207 882 | 2 793 495 | 1 605 209 | 2 483 870 | |
Net Deferred Tax Liability Asset | | | -337 537 | -337 537 | |
Net Finance Income Costs | | | | 554 | |
Number Shares Issued Fully Paid | | | 25 | 25 | 25 |
Operating Profit Loss | 677 443 | 1 312 627 | 350 933 | 389 493 | |
Other Creditors | | | 832 355 | 561 343 | 723 697 |
Other Finance Costs | | | 42 995 | 99 170 | |
Other Interest Receivable Similar Income Finance Income | | | 12 983 | 554 | |
Other Operating Income Format1 | | | 130 257 | 611 139 | 165 365 |
Other Taxation Social Security Payable | | | 191 322 | 261 072 | 316 459 |
Par Value Share | | 1 | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -678 047 | 477 747 | |
Pension Costs Defined Contribution Plan | | | 43 979 | 64 775 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 43 979 | 64 775 | 55 650 |
Prepayments Accrued Income | | | 327 143 | 324 759 | 132 281 |
Proceeds From Borrowings Classified As Financing Activities | | | 490 028 | 116 636 | |
Proceeds From Government Grants Classified As Financing Activities | | | 130 257 | | |
Proceeds From Sales Intangible Assets | | | -11 051 | | |
Proceeds From Sales Property Plant Equipment | | | 22 083 | | |
Profit Loss | | | 121 080 | 58 583 | 101 497 |
Profit Loss On Ordinary Activities Before Tax | 373 223 | 978 665 | 242 717 | 58 583 | 176 497 |
Property Plant Equipment Gross Cost | | | 9 997 794 | 11 001 036 | 11 233 967 |
Provisions | | | | 396 754 | |
Provisions For Liabilities Balance Sheet Subtotal | | | 396 754 | 396 754 | |
Purchase Property Plant Equipment | | | 1 505 882 | 1 003 242 | -232 931 |
Raw Materials | | | 16 506 | 26 506 | |
Revenue From Rendering Services | | | 8 019 678 | 8 365 356 | |
Social Security Costs | 297 214 | 324 311 | 332 418 | 357 252 | |
Staff Costs Employee Benefits Expense | | | 3 546 186 | 3 665 544 | 3 610 619 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 396 754 | 471 754 |
Tax Decrease From Utilisation Tax Losses | | | | -103 680 | 167 982 |
Tax Expense Credit Applicable Tax Rate | | | | 11 131 | 44 124 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -243 724 | -25 656 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 128 913 | 149 514 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 121 637 | | 75 000 |
Total Assets Less Current Liabilities | 3 331 627 | 4 306 635 | 2 881 607 | 3 300 210 | 2 983 223 |
Trade Creditors Trade Payables | | | 630 247 | 419 146 | 177 632 |
Trade Debtors Trade Receivables | | | 842 817 | 1 152 159 | 981 365 |
Turnover Revenue | | | 8 019 678 | 8 365 356 | |
Wages Salaries | 2 802 038 | 3 244 019 | 3 169 789 | 3 243 517 | 3 221 507 |
Director Remuneration | | | 103 180 | 89 580 | 87 701 |
Total Fees To Auditors | 7 500 | | | | |
Director Remuneration Benefits Including Payments To Third Parties | 25 500 | 26 000 | | | |
Accruals Deferred Income Within One Year | 164 502 | 186 583 | | | |
Amortisation Intangible Assets Expense | 13 352 | 12 292 | | | |
Bank Overdrafts | 32 101 | 33 541 | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 862 640 | 1 129 409 | | | |
Corporation Tax Due Within One Year | 167 267 | 98 643 | | | |
Creditors Due After One Year | 1 742 125 | 2 127 994 | | | |
Creditors Due Within One Year | 3 365 831 | 3 981 186 | | | |
Depreciation Tangible Fixed Assets Expense | 665 506 | 779 309 | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 139 205 | 211 660 | | | |
Gain Loss From Disposal Tangible Fixed Assets | -30 358 | -36 638 | | | |
Increase Decrease In Net Cash For Period | 123 092 | 14 783 | | | |
Intangible Fixed Assets Additions | | 13 445 | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 13 352 | 25 644 | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 12 292 | | | |
Intangible Fixed Assets Cost Or Valuation | 66 762 | 80 207 | | | |
Interest Payable Similar Charges | 304 242 | 333 993 | | | |
Interest Receivable On Short-term Investments Loans Deposits | 22 | 31 | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -56 500 | -56 500 | | | |
Loans From Directors | | 1 305 | | | |
Net Assets Liability Excluding Pension Asset Liability | 1 450 297 | 1 966 981 | | | |
Net Increase Decrease In Shareholders Funds | 135 714 | 516 684 | | | |
Number Shares Allotted | | 100 | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 1 512 442 | 1 933 287 | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 691 611 | 904 698 | | | |
Obligations Under Finance Leases Hire Purchase Contracts After Five Years | -261 784 | -228 248 | | | |
Other Creditors Due Within One Year | 1 335 051 | 1 720 213 | | | |
Other Interest Receivable Similar Income | 22 | 31 | | | |
Other Operating Income | 1 785 | 2 370 | | | |
Other Operating Leases Expiring Between Two Five Years | | -22 651 | | | |
Other Taxation Social Security Within One Year | 388 217 | 419 795 | | | |
Pension Costs | | 1 980 | | | |
Pensions Costs Defined Contribution Schemes | | 1 980 | | | |
Prepayments Accrued Income Current Asset | 550 632 | 589 422 | | | |
Profit Loss For Period | 308 714 | 766 684 | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 72 455 | | | |
Provisions For Liabilities Charges | 139 205 | 211 660 | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | |
Short-term Borrowing Charges Including Bank Interest | 2 170 | 1 515 | | | |
Staff Costs | 3 099 252 | 3 570 310 | | | |
Stocks Raw Materials Consumables | 41 886 | 33 046 | | | |
Tangible Fixed Assets Additions | | 1 862 578 | | | |
Tangible Fixed Assets Cost Or Valuation | 5 956 135 | 7 643 359 | | | |
Tangible Fixed Assets Depreciation | 2 250 244 | 2 932 610 | | | |
Tangible Fixed Assets Depreciation Charged In Period | -512 053 | 779 308 | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 96 942 | | | |
Tangible Fixed Assets Disposals | | 175 354 | | | |
Taxation Expense Credit | 185 070 | 208 150 | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -74 645 | -195 733 | | | |
Tax On Profit Or Loss On Ordinary Activities | 64 509 | 211 981 | | | |
Total Dividend Payment | 173 000 | 250 000 | | | |
Total U K Foreign Current Tax After Adjustments Relief | 37 464 | 139 526 | | | |
Trade Creditors Within One Year | 587 082 | 616 408 | | | |
Turnover Gross Operating Revenue | 7 429 889 | 9 019 309 | | | |
U K Current Corporation Tax | -37 464 | -139 526 | | | |
U K Current Corporation Tax On Income For Period | 37 464 | 139 526 | | | |