Profit & Loss |
Date of Accounts |
2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 5 239 | 5 011 | 48 755 | 25 813 | 5 164 |
Current Assets | 530 017 | 661 092 | 780 417 | 1 042 334 | 812 893 |
Debtors | 524 778 | 656 081 | 731 662 | 1 016 521 | 807 729 |
Net Assets Liabilities | -1 884 218 | -2 227 077 | -2 520 008 | -813 256 | -1 828 770 |
Other Debtors | 9 903 | 11 444 | 12 824 | 52 410 | 13 770 |
Property Plant Equipment | 38 744 | 31 805 | 22 834 | 46 262 | 30 273 |
|
Other Financial Data |
Audit Fees Expenses | 11 425 | 12 000 | 15 000 | | |
Accrued Liabilities Deferred Income | 135 866 | 151 159 | 141 955 | 206 095 | 132 960 |
Accumulated Amortisation Impairment Intangible Assets | 805 556 | 972 223 | 1 000 000 | 1 000 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | 56 740 | 85 331 | 98 952 | 116 990 | 135 168 |
Additions Other Than Through Business Combinations Intangible Assets | | | 1 368 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 21 652 | 5 915 | 41 506 | 2 189 |
Administrative Expenses | 1 889 985 | 1 936 039 | 2 069 378 | 2 567 242 | 2 625 589 |
Amortisation Expense Intangible Assets | | 166 667 | 27 777 | | |
Amortisation Impairment Expense Intangible Assets | 166 667 | 166 667 | 27 777 | | |
Amounts Owed By Group Undertakings | 1 318 | 4 132 | 118 227 | 164 980 | 208 732 |
Amounts Owed To Group Undertakings | 1 966 278 | 2 348 419 | 2 742 564 | 1 243 885 | 2 158 742 |
Average Number Employees During Period | 16 | 16 | 19 | 24 | 21 |
Cash Cash Equivalents Cash Flow Value | 5 239 | 5 011 | 48 755 | 25 813 | 5 164 |
Corporation Tax Recoverable | 464 918 | 503 394 | 524 509 | 680 654 | 496 100 |
Creditors | 290 000 | 240 002 | 220 002 | 173 898 | 153 898 |
Current Tax For Period | -181 637 | -180 583 | -193 153 | -321 798 | -162 194 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | -1 987 | |
Depreciation Expense Property Plant Equipment | | 28 591 | 13 621 | 18 078 | |
Depreciation Impairment Expense Property Plant Equipment | 31 486 | 28 591 | 13 621 | 18 078 | 18 178 |
Fixed Assets | | | | 47 630 | 31 641 |
Further Item Creditors Component Total Creditors | 290 000 | 240 002 | 220 002 | 173 898 | 153 898 |
Further Item Tax Increase Decrease Component Adjusting Items | -181 637 | -32 498 | -5 278 | -185 250 | -162 194 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 242 868 | 123 812 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -3 038 | -3 022 | 2 535 | -897 | -1 219 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -240 449 | -300 328 | -376 876 | 1 421 407 | -770 084 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -131 035 | 92 827 | 54 466 | 128 714 | -24 238 |
Income Taxes Paid Refund Classified As Operating Activities | 128 539 | 142 107 | 172 038 | 165 653 | 181 809 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 19 832 | 228 | -43 744 | 22 942 | 20 649 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | 164 939 |
Increase From Amortisation Charge For Year Intangible Assets | | 166 667 | 27 777 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 28 591 | 13 621 | 18 078 | 18 178 |
Intangible Assets | 194 444 | 27 777 | 1 368 | 1 368 | 1 368 |
Intangible Assets Gross Cost | 1 000 000 | 1 000 000 | 1 001 368 | 1 001 368 | |
Interest Received Classified As Investing Activities | | | -73 | -52 | -204 |
Issue Equity Instruments | | | | 2 175 000 | |
Net Cash Flows From Used In Investing Activities | 9 357 | 21 652 | | | |
Net Cash Flows From Used In Operating Activities | 10 475 | -21 424 | -49 689 | | |
Net Cash Generated From Operations | 139 014 | 120 683 | 122 349 | 2 322 141 | 200 473 |
Net Current Assets Liabilities | -1 827 406 | -2 046 657 | -2 324 208 | -686 988 | -1 706 513 |
Net Finance Income Costs | | | 73 | 52 | 204 |
Operating Profit Loss | | -523 442 | -486 157 | -790 098 | |
Other Creditors | 104 627 | 78 848 | 69 292 | 59 465 | 60 143 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 40 | |
Other Disposals Property Plant Equipment | | | 1 265 | 40 | |
Other Interest Receivable Similar Income Finance Income | | | 73 | 52 | 204 |
Other Operating Income Format1 | 480 000 | 785 000 | 865 830 | 956 675 | 1 243 352 |
Other Taxation Social Security Payable | 87 134 | 51 676 | 82 956 | 74 780 | 61 068 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 14 421 | 26 927 | 32 040 | 40 394 | 48 826 |
Prepayments Accrued Income | 21 555 | 61 365 | 48 599 | 65 135 | 66 461 |
Proceeds From Issuing Shares | | | | -2 175 000 | |
Proceeds From Sales Property Plant Equipment | | | -1 265 | | |
Profit Loss | -527 014 | -342 859 | -292 931 | -468 248 | -1 015 514 |
Profit Loss On Ordinary Activities Before Tax | -708 651 | -523 442 | -486 084 | -790 046 | -1 012 769 |
Property Plant Equipment Gross Cost | 95 484 | 117 136 | 121 786 | 163 252 | 165 441 |
Purchase Intangible Assets | | | -1 368 | | |
Purchase Property Plant Equipment | -9 357 | -21 652 | -5 915 | -41 506 | -2 189 |
Social Security Costs | | 127 176 | 155 688 | 203 354 | |
Staff Costs Employee Benefits Expense | | 1 206 353 | 1 472 063 | 1 908 564 | 2 013 034 |
Tax Decrease From Utilisation Tax Losses | | | | 54 873 | |
Tax Expense Credit Applicable Tax Rate | -134 644 | -99 454 | -92 356 | -150 109 | -192 426 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 4 404 | 1 318 | 1 464 | -4 451 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 060 | 33 284 | 5 485 | 1 236 | 5 281 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 129 180 | 94 658 | 89 193 | 154 287 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -181 637 | -180 583 | -193 153 | -321 798 | 2 745 |
Total Assets Less Current Liabilities | -1 594 218 | -1 987 075 | -2 300 006 | -639 358 | -1 674 872 |
Total Current Tax Expense Credit | | | | -321 798 | 2 745 |
Total Operating Lease Payments | | 105 675 | 123 396 | 146 311 | |
Trade Creditors Trade Payables | 63 518 | 77 647 | 67 858 | 145 097 | 106 493 |
Trade Debtors Trade Receivables | 27 084 | 10 746 | 27 503 | 53 342 | 22 666 |
Turnover Revenue | | 627 597 | 717 391 | 820 469 | |
Wages Salaries | | 1 052 250 | 1 284 335 | 1 664 816 | 1 739 335 |