Profit & Loss |
Date of Accounts |
2012-04-30 | 2013-04-30 | 2014-04-30 | 2015-04-30 | 2016-04-30 | 2017-04-30 | 2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-04-30 | 2022-04-30 | 2023-04-30 |
Currency |
| | | | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 265 550 | 204 830 | 705 785 | 855 058 | 1 059 338 | 1 627 486 | 3 488 054 | 3 024 630 |
Current Assets | | | | | 925 158 | 1 312 786 | 2 388 470 | 3 089 874 | 4 515 120 | 5 776 679 | 10 194 524 | 9 607 996 |
Debtors | 206 754 | 276 209 | 422 259 | 481 245 | 659 608 | 1 107 956 | 1 682 685 | 2 234 816 | 3 455 782 | 3 136 486 | 6 706 470 | 6 583 366 |
Net Assets Liabilities | | | | | | | 519 350 | 947 882 | 1 333 947 | 2 479 004 | 3 925 766 | 6 076 843 |
Other Debtors | | | | | 659 608 | 1 107 956 | 1 682 685 | 211 278 | 224 212 | 91 420 | 340 309 | 82 784 |
Property Plant Equipment | | | | | 117 311 | 165 415 | 279 760 | 204 286 | 175 109 | 199 019 | 454 587 | 386 715 |
Cash Bank In Hand | 104 157 | 113 195 | 99 137 | 57 306 | 265 550 | | | | | | | |
Tangible Fixed Assets | 60 183 | 61 497 | 100 118 | 109 004 | 117 311 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Profit Loss Account Reserve | 1 076 | -15 042 | 27 619 | 35 980 | 199 825 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 27 783 | |
Other Non-audit Services Fees | | | | | | | | | | | 3 250 | |
Accrued Liabilities | | | | | | | 5 490 | 11 090 | 32 500 | 158 311 | | |
Accrued Liabilities Deferred Income | | | | | | | | | | 963 532 | 1 593 042 | 592 116 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 89 905 | 119 905 | 424 289 | 471 014 | 748 567 | 1 180 526 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 129 205 | 163 194 | 214 172 | 233 692 | 336 273 | 492 017 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | 182 689 | 438 964 | 371 562 | 569 613 | 712 798 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 78 889 | 33 095 | 87 103 | 371 079 | 87 872 |
Administrative Expenses | | | | | | | | | | 3 554 068 | 4 860 862 | 5 844 328 |
Amortisation Expense Intangible Assets | | | | | | | | | | 46 726 | 277 554 | 431 959 |
Amortisation Impairment Expense Intangible Assets | | | | | | | | | | 46 726 | 277 554 | |
Amounts Owed By Group Undertakings | | | | | | | | | | | | 2 269 186 |
Average Number Employees During Period | | | | | | | 44 | 42 | 45 | 45 | 56 | 64 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 1 059 338 | 1 627 485 | 3 488 054 | |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | | | | 68 427 | |
Cash Receipts From Sales Interests In Associates | | | | | | | | | | 290 248 | | |
Comprehensive Income Expense | | | | | | | | | | 2 836 637 | 2 288 772 | |
Corporation Tax Payable | | | | | | | | | | 532 000 | 450 121 | |
Corporation Tax Recoverable | | | | | | | | | | | | 279 738 |
Cost Sales | | | | | | | | | | 41 186 150 | 51 709 639 | 41 621 131 |
Creditors | | | | | 841 644 | 1 187 649 | 2 148 880 | 12 938 | 7 188 | 7 188 | 1 432 | 4 932 901 |
Current Tax For Period | | | | | | | | | | 499 356 | 450 039 | |
Deferred Tax Asset Debtors | | | | | | | | | | | | 66 882 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | | | 154 624 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | 102 400 | -323 906 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 51 646 | 106 674 | 155 744 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | 51 646 | 106 674 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | -2 280 | -32 126 | | |
Disposals Property Plant Equipment | | | | | | | | | -11 294 | -43 673 | | |
Dividends Paid | | | | | | | | | | 1 484 094 | 1 049 496 | 235 332 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -1 484 094 | -1 049 496 | |
Dividends Paid On Shares Final | | | | | | | | | | 1 484 094 | 1 049 496 | 235 332 |
Financial Commitments Other Than Capital Commitments | | | | | | | | | 264 700 | 1 790 000 | | |
Fixed Assets | | | | | | | 279 761 | 477 350 | 582 753 | 931 500 | 1 479 128 | 1 692 096 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | 12 938 | | |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | | | | | | | -51 755 | -248 259 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | 3 203 | 62 091 | 11 713 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | 139 873 | 1 370 299 | 1 058 554 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | -49 631 | -3 290 500 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | 638 032 | 2 488 849 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | -839 | 1 408 | |
Government Grant Income | | | | | | | | | | 15 853 | | |
Gross Profit Loss | | | | | | | | | | 6 878 296 | 7 913 568 | 8 102 267 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -50 606 | -531 918 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | | -39 859 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 30 000 | 304 384 | 46 725 | 277 554 | 431 959 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 33 989 | 53 258 | 51 646 | 106 674 | 155 744 |
Intangible Assets | | | | | | | 120 375 | 273 064 | 407 644 | 732 481 | 1 024 541 | 1 305 380 |
Intangible Assets Gross Cost | | | | | | | 210 280 | 392 969 | 831 933 | 1 203 495 | 1 773 108 | 2 485 906 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | 4 422 | 5 266 | 973 |
Interest Income On Bank Deposits | | | | | | | | | | 334 | 150 | 9 774 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | | | 334 | 150 | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 4 422 | 5 266 | 973 |
Interest Received Classified As Investing Activities | | | | | | | | | | -334 | -150 | |
Investments Fixed Assets | | | | | | | | | | | | 1 |
Investments In Subsidiaries | | | | | | | | | | | | 1 |
Issue Equity Instruments | | | | | | | | | | | | 108 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | -2 795 863 | -3 914 545 | |
Net Cash Generated From Operations | | | | | | | | | | -2 850 891 | -4 451 729 | |
Net Current Assets Liabilities | | | | | 83 514 | 125 137 | 239 590 | 483 470 | 758 382 | 1 554 692 | 2 971 401 | 4 675 095 |
Net Finance Income Costs | | | | | | | | | | 334 | 150 | 13 829 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | | | | -4 422 | -5 266 | |
Operating Profit Loss | | | | | | | | | | 3 340 081 | 3 000 951 | 2 009 680 |
Other Creditors | | | | | 275 444 | 342 721 | 605 132 | 733 381 | 447 025 | 208 438 | 172 921 | 177 180 |
Other Deferred Tax Expense Credit | | | | | | | | | | | 154 624 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 4 093 | |
Other Disposals Property Plant Equipment | | | | | | | | | | | 12 930 | |
Other Interest Income | | | | | | | | | | | | 4 055 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 334 | 150 | 13 829 |
Other Operating Income Format1 | | | | | | | | | | 15 853 | | |
Other Provisions Balance Sheet Subtotal | | | | | | | | | | | 266 307 | 290 348 |
Other Remaining Borrowings | | | | | | | | | | 7 188 | 1 432 | |
Other Taxation Social Security Payable | | | | | 126 282 | 134 186 | 104 803 | | | 138 103 | 257 850 | 250 468 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 187 279 | 320 146 | 87 931 |
Percentage Class Share Held In Subsidiary | | | | | | | | | | | | 100 |
Prepayments | | | | | | | 85 341 | 153 543 | 149 921 | 64 477 | | |
Prepayments Accrued Income | | | | | | | | | | 1 093 414 | 1 282 063 | 556 923 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | -10 708 | -10 245 | |
Profit Loss | | | | | | | | | | 2 836 637 | 2 288 772 | 2 386 301 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 3 335 993 | 2 995 835 | 2 022 536 |
Profit Loss Subsidiaries | | | | | | | | | | | | 2 610 |
Property Plant Equipment Gross Cost | | | | | | | 288 591 | 367 480 | 389 281 | 432 711 | 790 860 | 878 732 |
Purchase Intangible Assets | | | | | | | | | | -371 563 | -569 613 | |
Purchase Property Plant Equipment | | | | | | | | | | -87 103 | -371 079 | |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | 7 188 | -5 756 | |
Staff Costs Employee Benefits Expense | | | | | | | | | | 2 025 686 | 2 748 470 | 3 284 422 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | 257 024 | |
Taxation Social Security Payable | | | | | | | 42 586 | 74 480 | 167 248 | 138 103 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 633 839 | 569 209 | 394 395 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | | | | 43 121 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | | | -98 263 | -140 547 | -164 616 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | | -3 750 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | | 39 911 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 499 356 | 707 063 | -363 765 |
Total Assets Less Current Liabilities | | | | | 200 825 | 290 552 | 519 350 | 960 820 | 1 341 135 | 2 486 192 | 4 450 529 | 6 367 191 |
Total Borrowings | | | | | | | | 12 938 | 7 188 | 7 188 | 1 432 | |
Total Current Tax Expense Credit | | | | | | | | | | | 450 039 | -39 859 |
Total Deferred Tax Expense Credit | | | | | | | | | | | 257 024 | -323 906 |
Total Increase Decrease In Provisions | | | | | | | | | | | -266 307 | |
Total Operating Lease Payments | | | | | | | | | | | 33 845 | 32 643 |
Trade Creditors Trade Payables | | | | | 439 918 | 710 520 | 1 438 313 | 1 583 489 | 2 940 272 | 2 169 651 | 4 749 189 | 3 913 137 |
Trade Debtors Trade Receivables | | | | | 579 639 | 917 050 | 1 434 495 | 1 869 996 | 3 081 649 | 2 980 589 | 5 084 098 | 3 327 853 |
Turnover Revenue | | | | | | | | | | 48 064 446 | 59 623 207 | 49 723 398 |
Wages Salaries | | | | | | | | | | 1 838 407 | 2 428 324 | 3 196 491 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | | | 109 333 | 69 333 | 484 |
Director Remuneration | | | | | | | | | | 47 003 | 47 448 | 265 816 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | | 156 336 | 116 781 | 266 300 |
Loans From Directors | | | | | | 222 | 632 | | | | | |
Bank Borrowings Overdrafts | | | | 371 | | | | | | | | |
Bank Overdrafts | | | | 371 | | | | | | | | |
Creditors Due Within One Year | 369 018 | 464 943 | 592 895 | 610 575 | 841 644 | | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Tangible Fixed Assets Additions | | 24 153 | 60 915 | 38 497 | 31 779 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 132 867 | 157 020 | 208 136 | 246 633 | | | | | | | | |
Tangible Fixed Assets Depreciation | 72 684 | 95 523 | 108 018 | 137 629 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 22 839 | 19 040 | 29 611 | 23 472 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | -6 545 | | | | | | | | | |
Tangible Fixed Assets Disposals | | | 9 799 | | | | | | | | | |