Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2013-09-30 | 2013-12-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 51 363 | 85 347 | | 200 256 | 222 755 | 481 781 | 727 457 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | 1 264 444 | 1 930 300 | 2 320 761 | 3 834 844 | 3 691 154 | 4 079 201 | 2 189 090 | 1 847 679 |
Current Assets | 155 515 | 232 602 | | 378 113 | 490 024 | 1 155 631 | 1 927 422 | 3 222 684 | 3 694 022 | 5 935 496 | 6 147 756 | 6 158 469 | 5 089 245 | 6 063 636 |
Debtors | 118 575 | 145 240 | | 194 830 | 365 429 | 410 598 | 587 793 | 1 067 615 | 1 117 898 | 1 506 303 | 1 968 490 | 1 658 804 | 2 489 896 | 3 459 815 |
Net Assets Liabilities | | | | | | | | 1 171 275 | 1 474 607 | 2 125 192 | 2 449 038 | 1 931 874 | 1 828 847 | 1 510 626 |
Other Debtors | | | | | | | 36 543 | 96 034 | 146 315 | 896 | 2 601 | 3 636 | 760 | 2 227 |
Property Plant Equipment | | | | | | | 167 459 | 491 584 | 468 286 | 494 388 | 626 147 | 641 913 | 882 952 | 833 169 |
Total Inventories | | | | | | | 75 185 | 224 769 | 255 363 | 594 349 | 488 112 | 420 464 | 410 259 | |
Cash Bank In Hand | 31 810 | 35 805 | | 143 971 | 90 153 | 690 661 | 1 264 444 | | | | | | | |
Intangible Fixed Assets | | 16 560 | | 16 560 | 52 980 | 33 480 | 28 500 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 51 363 | 85 347 | | 200 256 | 222 755 | 481 781 | 727 457 | | | | | | | |
Stocks Inventory | 5 130 | 51 557 | | 39 312 | 34 442 | 54 372 | 75 185 | | | | | | | |
Tangible Fixed Assets | 4 884 | 35 493 | 61 424 | 35 493 | 131 935 | 128 780 | 167 459 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 51 263 | 85 247 | 200 156 | | 222 655 | 481 681 | 727 357 | | | | | | | |
Shareholder Funds | 51 363 | 85 347 | | 200 256 | 222 755 | 481 781 | 727 457 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 9 000 | 9 500 | 9 500 | 10 000 |
Accrued Liabilities Deferred Income | | | | | | | 770 820 | 1 435 231 | | 1 795 783 | 2 019 400 | 2 392 731 | 2 674 928 | 3 000 651 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 84 907 | 125 056 | 185 845 | 262 271 | 375 125 | 637 150 | 1 136 998 | 1 039 665 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 75 081 | 120 069 | 223 073 | 349 500 | 475 759 | 496 088 | 691 445 | 746 818 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | | | 420 324 | 2 516 | 749 | 5 144 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 445 953 | 96 155 | 152 527 | 344 054 | 310 073 | 511 428 | 246 850 |
Administrative Expenses | | | | | | | | | | 3 500 717 | 4 792 598 | 4 550 189 | 5 472 042 | 6 364 756 |
Amortisation Expense Intangible Assets | | | | | | | | | | 76 426 | 112 854 | 262 025 | 499 848 | |
Amortisation Impairment Expense Intangible Assets | | | | | | | | | | 76 426 | 112 854 | | | |
Amounts Owed To Group Undertakings | | | | | | | | | 777 | | | 1 101 107 | 5 507 | 379 760 |
Average Number Employees During Period | | | | | | | | | | 79 | 100 | 106 | 106 | 107 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 2 320 761 | 3 834 844 | 3 691 154 | | | |
Corporation Tax Payable | | | | | | | | | | 177 643 | | | | |
Corporation Tax Recoverable | | | | | | | | | | | 133 827 | 50 417 | 51 194 | 51 194 |
Cost Sales | | | | | | | | | | 2 106 589 | 2 123 692 | 1 857 455 | 2 222 596 | 2 856 345 |
Creditors | | | | | | | 359 395 | 636 850 | 846 401 | 936 711 | 1 333 656 | 1 418 688 | 1 718 406 | 2 123 116 |
Current Tax For Period | | | | | | | | | | 177 643 | -133 827 | | | |
Deferred Income | | | | | | | | 534 256 | 753 525 | 936 711 | 1 333 656 | 1 418 688 | 1 718 406 | 2 123 116 |
Deferred Tax Asset Debtors | | | | | | | | | | | | | 10 784 | 84 598 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | | 8 283 | 4 672 | 2 835 | | -1 038 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | -2 878 | 79 600 | -44 704 | -116 743 | -73 814 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 126 427 | 181 443 | 187 864 | 230 938 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | 126 427 | 181 443 | | | |
Dividends Paid | | | | | | | | | | 537 798 | 550 609 | 1 380 000 | 1 000 000 | 1 000 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -537 798 | -550 609 | | | |
Dividends Paid On Shares Final | | | | | | | | | | 537 798 | 550 609 | 1 380 000 | 1 000 000 | 1 000 000 |
Finance Lease Liabilities Present Value Total | | | | | | | | 102 594 | 92 876 | 93 614 | | | | |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | 93 614 | | | | |
Finished Goods Goods For Resale | | | | | | | | | | 594 349 | 488 112 | 388 768 | 387 901 | 756 142 |
Fixed Assets | 4 884 | 52 053 | | 77 984 | 284 915 | 262 260 | 295 959 | | 520 754 | 546 517 | 985 746 | 1 409 849 | 1 879 363 | 1 850 068 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | | | | | | 4 672 | 2 835 | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | 22 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | 79 726 | 117 935 | -6 771 | -17 466 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | 16 000 | 517 393 | 381 078 | 244 763 | 148 394 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | -10 917 | -26 291 | 11 121 | 21 753 | -78 374 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | -9 453 | 7 734 | -752 | |
Government Grant Income | | | | | | | | | | | | 237 973 | 54 500 | |
Gross Profit Loss | | | | | | | | | | 4 870 998 | 5 577 213 | 5 081 489 | 6 196 567 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -38 432 | -144 589 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | -1 514 083 | 143 690 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | -33 055 | -51 194 | -777 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 40 149 | 60 789 | 76 426 | 112 854 | 262 025 | 499 848 | 661 839 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 67 542 | 108 622 | 126 427 | 181 443 | 187 864 | 230 938 | 264 673 |
Intangible Assets | | | | | | | 28 500 | 70 868 | 52 468 | 52 129 | 359 599 | 767 936 | 996 411 | 1 016 899 |
Intangible Assets Gross Cost | | | | | | | 113 407 | 195 924 | 238 314 | 314 400 | 734 724 | 1 405 086 | 2 133 409 | 2 056 564 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 6 086 | 1 522 | | | |
Interest Income On Bank Deposits | | | | | | | | | | | | 500 | | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 7 133 | 1 544 | | | |
Investments Fixed Assets | | | | | 100 000 | 100 000 | 100 000 | | | | | | | |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | 546 779 | 644 223 | | | |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | 228 613 | 742 980 | | | |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | -2 289 475 | -1 243 513 | | | |
Net Cash Generated From Operations | | | | | | | | | | -2 335 040 | -1 389 646 | | | |
Net Current Assets Liabilities | 67 076 | 106 906 | | 208 363 | 176 272 | 487 142 | 811 782 | 1 291 784 | 1 866 689 | 2 578 943 | 2 944 776 | 2 046 672 | 1 667 890 | 1 783 674 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | | | | -7 133 | -1 544 | | | |
Number Shares Issued Fully Paid | | | | | | | | | 10 | | | | | |
Operating Profit Loss | | | | | | | | | | 1 370 281 | 793 389 | 769 273 | 779 453 | |
Other Creditors | | | | | | | 359 395 | 453 147 | 1 454 482 | 365 173 | 390 965 | 49 057 | 52 842 | 54 465 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | | | | | | 759 172 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 22 554 | 5 617 | | 55 184 | 167 535 | 35 581 | 209 300 |
Other Disposals Intangible Assets | | | | | | | | | | | | | | 759 172 |
Other Disposals Property Plant Equipment | | | | | | | | 76 840 | 16 448 | | 86 035 | 273 978 | 75 032 | 241 260 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | | 500 | | |
Other Operating Income Format1 | | | | | | | | | | | 8 774 | 237 973 | 54 928 | |
Other Taxation Social Security Payable | | | | | | | 260 856 | 386 522 | 273 880 | 502 777 | 325 743 | 274 386 | 481 931 | 478 183 |
Par Value Share | | 1 | | | 1 | 1 | 1 | | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | -8 981 | -93 614 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 80 243 | 202 151 | 147 678 | 121 923 | 209 541 |
Prepayments Accrued Income | | | | | | | | | | 222 412 | 336 777 | 451 194 | 947 679 | 1 212 204 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | -21 398 | | | |
Profit Loss | | | | | | | | | | 1 188 383 | 874 455 | 862 836 | 896 973 | 681 779 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 1 363 148 | 791 845 | 769 773 | 779 453 | 607 965 |
Property Plant Equipment Gross Cost | | | | | | | 242 540 | 611 653 | 691 361 | 843 887 | 1 101 906 | 1 138 001 | 1 574 397 | 1 579 987 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | 46 111 | 66 435 | 63 557 | 147 828 | | | |
Purchase Intangible Assets | | | | | | | | | | -76 086 | -420 324 | | | |
Purchase Property Plant Equipment | | | | | | | | | | -152 527 | -344 054 | | | |
Revenue From Commissions | | | | | | | | | | | | | 428 | |
Social Security Costs | | | | | | | | | | 175 596 | 222 487 | 256 755 | 293 445 | |
Staff Costs Employee Benefits Expense | | | | | | | | | | 2 108 091 | 3 007 873 | 3 262 222 | 3 504 208 | 3 807 767 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | 63 557 | 147 828 | 105 959 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 258 998 | 150 451 | 146 257 | 148 096 | 115 513 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | | | -100 000 | -297 826 | -363 761 | -395 235 | -354 206 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | | 1 313 | 8 026 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 6 171 | 5 396 | 3 671 | 131 752 | 179 045 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 174 765 | -82 610 | -93 063 | -117 520 | -73 814 |
Total Assets Less Current Liabilities | 71 960 | 158 959 | | 286 347 | 461 187 | 749 402 | 1 107 741 | 1 854 236 | 2 387 443 | 3 125 460 | 3 930 522 | 3 456 521 | 3 547 253 | 3 633 742 |
Total Current Tax Expense Credit | | | | | | | | | | 177 643 | -166 882 | -51 194 | | |
Total Deferred Tax Expense Credit | | | | | | | | | | -2 878 | 84 272 | -41 869 | -116 743 | |
Total Operating Lease Payments | | | | | | | | | | 57 315 | 128 479 | 137 237 | 136 385 | |
Trade Creditors Trade Payables | | | | | | | 75 017 | 171 311 | 98 194 | 599 206 | 466 872 | 294 516 | 206 147 | 366 903 |
Trade Debtors Trade Receivables | | | | | | | 551 250 | 971 581 | 971 583 | 1 282 995 | 1 495 285 | 1 153 557 | 1 479 479 | 2 109 592 |
Turnover Revenue | | | | | | | | | | 6 977 587 | 7 700 905 | 6 938 944 | 8 419 163 | |
Wages Salaries | | | | | | | | | | 1 852 252 | 2 583 235 | 2 857 789 | 3 088 840 | 3 259 284 |
Work In Progress | | | | | | | | | | | | 31 696 | 22 358 | |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | | | 55 806 | 117 316 | 96 313 | 63 164 | |
Director Remuneration | | | | | | | | | | | 180 619 | 153 961 | 174 085 | 189 402 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | | 236 481 | 297 935 | 250 274 | 237 249 | 335 975 |
Creditors Due After One Year | 19 620 | 73 289 | | 85 768 | 224 215 | 252 664 | 359 395 | | | | | | | |
Creditors Due Within One Year | 88 439 | 125 696 | | 169 750 | 313 752 | 668 489 | 1 115 640 | | | | | | | |
Intangible Fixed Assets Additions | | 26 560 | | | 41 940 | 3 500 | 21 407 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 20 000 | 30 000 | | 30 000 | 35 520 | 58 520 | 84 907 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 10 000 | | | 5 520 | 23 000 | 26 387 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 20 000 | 46 560 | | 46 560 | 88 500 | 92 000 | 113 407 | | | | | | | |
Number Shares Allotted | | 5 | | | 5 | 10 | 10 | | | | | | | |
Percentage Subsidiary Held | | | | | | 100 | 100 | | | | | | | |
Provisions For Liabilities Charges | 977 | 323 | | 323 | 14 217 | 14 957 | 20 889 | | | | | | | |
Secured Debts | | | | | 47 323 | 14 716 | | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 5 | | 5 | 5 | 10 | 10 | | | | | | | |
Tangible Fixed Assets Additions | | 37 530 | | | 109 545 | 21 935 | 67 134 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 6 396 | 43 926 | | 43 926 | 153 471 | 175 406 | 242 540 | | | | | | | |
Tangible Fixed Assets Depreciation | 1 512 | 8 433 | | 8 433 | 21 536 | 46 626 | 75 081 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 6 921 | | | 13 103 | 25 090 | 28 455 | | | | | | | |
Advances Credits Directors | 8 060 | 22 060 | | | | | | | | | | | | |
Advances Credits Repaid In Period Directors | 8 060 | | | | | | | | | | | | | |