Profit & Loss |
Date of Accounts |
2020-03-28 | 2021-03-27 | 2022-03-26 | 2023-03-25 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 2 027 868 | 325 871 | 75 811 | 15 811 |
Current Assets | | 499 826 | 101 416 | 15 851 |
Debtors | | 173 955 | 25 605 | 40 |
Net Assets Liabilities | | 1 284 831 | 741 489 | 738 977 |
Other Debtors | | 40 | 40 | 40 |
|
Other Financial Data |
Audit Fees Expenses | | 18 500 | 20 350 | 22 385 |
Accrued Income | | 2 156 254 | 2 263 268 | 2 514 147 |
Accumulated Amortisation Impairment Intangible Assets | | 598 467 | 729 650 | 860 833 |
Accumulated Depreciation Impairment Property Plant Equipment | | 1 042 175 | 757 128 | 902 828 |
Additions Other Than Through Business Combinations Intangible Assets | | | | 37 073 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 88 587 | 20 835 |
Administration Support Average Number Employees | | 23 | 35 | 31 |
Administrative Expenses | | 5 292 845 | 5 841 310 | 5 846 658 |
Amortisation Expense Intangible Assets | | 163 983 | 163 983 | 166 031 |
Amounts Owed By Related Parties | | 173 915 | 25 565 | |
Amounts Owed To Related Parties | | | | 211 878 |
Applicable Tax Rate | | 19 | 19 | 19 |
Average Number Employees During Period | | 2 308 | 2 307 | 2 180 |
Balances With Banks | | 325 871 | 75 811 | 15 811 |
Carrying Amount Material Intangible Asset | | | | 229 568 |
Comprehensive Income Expense | | 396 390 | 468 044 | 169 174 |
Comprehensive Income Expense Attributable To Owners Parent | | 396 390 | 468 044 | |
Cost Sales | | 17 647 711 | 18 585 802 | 17 576 599 |
Creditors | | 8 474 692 | 294 931 | 211 878 |
Current Tax For Period | | 52 460 | | 101 125 |
Decrease In Loans Owed By Related Parties Due To Loans Repaid | | -226 523 | -148 349 | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | -58 660 | 17 660 | 26 840 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | 9 671 | |
Depreciation Amortisation Expense | | 419 868 | 420 919 | 311 731 |
Depreciation Expense Property Plant Equipment | | 255 885 | 256 936 | 145 700 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | -541 984 | |
Disposals Property Plant Equipment | | | -537 471 | |
Dividend Per Share Interim | | | 520 | |
Dividends Paid | | | -540 706 | |
Dividends Paid Classified As Financing Activities | | | -540 706 | |
Dividends Paid On Shares Interim | | | 540 706 | |
Dividends Received Classified As Investing Activities | | 234 000 | | |
Financial Assets | | | 25 565 | 3 153 257 |
Financial Liabilities | | | 206 210 | 213 277 |
Fixed Assets | | 1 021 141 | 693 321 | 439 498 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | -150 000 | -150 000 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 135 562 | | 132 000 |
Gain Loss Due To Foreign Exchange Differences Net Tax In Other Comprehensive Income | | 3 998 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 1 565 728 | -294 931 | -1 441 141 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -261 523 | -148 350 | 422 182 |
Gain Loss On Disposal Investments In Subsidiaries Associates Joint Ventures | | | -1 | |
Gain Loss On Disposals Property Plant Equipment | | | 4 513 | |
Government Grant Income | | 995 316 | 876 909 | 327 611 |
Gross Profit Loss | | 4 739 031 | 5 436 718 | 5 834 982 |
Income Taxes Paid Refund Classified As Operating Activities | | -6 412 | 89 570 | 4 641 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 309 856 | -250 060 | -1 339 201 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 815 | | 4 641 |
Increase Decrease In Net Debt From Cash Flows | | | -100 060 | -1 339 201 |
Increase From Amortisation Charge For Year Intangible Assets | | | 131 183 | 131 183 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 256 937 | 145 700 |
Intangible Assets | | 491 934 | 360 751 | 229 568 |
Intangible Assets Gross Cost | | 1 090 401 | 1 090 401 | 1 090 401 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 4 237 | 39 395 |
Interest Income On Bank Deposits | | 3 505 | | |
Interest Paid Classified As Financing Activities | | | -4 237 | -39 395 |
Interest Paid Classified As Operating Activities | | | 4 237 | 39 395 |
Interest Payable Similar Charges Finance Costs | | 1 422 | 4 273 | 40 995 |
Interest Received Classified As Investing Activities | | 5 034 | | |
Interest Received Classified As Operating Activities | | 239 034 | | |
Investments Fixed Assets | | 935 005 | 935 004 | 935 004 |
Investments In Subsidiaries | | 935 005 | 935 004 | 935 004 |
Loans Owed By Related Parties | 400 438 | 173 915 | 25 566 | |
Loss On Financing Activities Due To Foreign Exchange Differences | | 1 422 | 36 | 1 600 |
Minimum Operating Lease Payments Recognised As Expense | | 165 423 | 152 898 | 124 712 |
Net Cash Flows From Used In Financing Activities | | -150 000 | -690 706 | -39 395 |
Net Cash Flows From Used In Investing Activities | | 239 034 | -88 587 | -57 908 |
Net Cash Flows From Used In Operating Activities | | 220 822 | 440 646 | -1 241 898 |
Net Cash Generated From Operations | | 214 410 | 440 646 | -1 237 257 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | -47 113 | -2 635 | 626 066 |
Net Current Assets Liabilities | | 349 826 | -193 515 | -196 027 |
Net Debt Funds | | 175 871 | 75 811 | 717 552 |
Nominal Value Allotted Share Capital | | 1 040 | 1 040 | 1 040 |
Number Shares Issued Fully Paid | | 1 040 | 1 040 | 1 040 |
Operating Profit Loss | | 443 584 | 472 317 | 315 935 |
Other Comprehensive Income Expense Net Tax | | 3 998 | | |
Other Creditors | | 1 388 469 | 294 931 | 1 341 894 |
Other Departments Average Number Employees | | 2 285 | 2 272 | 2 149 |
Other Employee Expense | | 59 797 | 69 166 | 76 369 |
Other Interest Receivable Similar Income Finance Income | | 3 505 | | |
Other Operating Income Format1 | | 997 398 | 876 909 | 327 611 |
Other Payables Accrued Expenses | | 2 126 848 | 2 532 076 | 1 836 322 |
Other Remaining Borrowings | | 150 000 | | |
Other Remaining Operating Income | | 2 082 | | |
Other Short-term Employee Benefits | | | | 25 |
Ownership Interest In Subsidiary Percent | | 100 | 100 | 100 |
Par Value Share | | | 1 | 1 |
Pension Costs Defined Contribution Plan | | 297 552 | 351 463 | 321 612 |
Prepayments | | 72 442 | 67 390 | 221 059 |
Profit Loss | | 191 921 | -2 636 | -2 512 |
Profit Loss Attributable To Owners Parent | | 392 392 | 468 044 | 169 174 |
Profit Loss On Ordinary Activities Before Tax | | 445 667 | 468 044 | 274 940 |
Property Plant Equipment Gross Cost | | 1 448 199 | 999 315 | 1 020 150 |
Purchase Intangible Assets | | | | -37 073 |
Purchase Property Plant Equipment | | -126 096 | -88 587 | -20 835 |
Redundancy Costs | | 5 388 | 4 095 | 10 013 |
Social Security Costs | | 912 638 | 1 026 681 | 959 776 |
Staff Costs Employee Benefits Expense | | 20 903 720 | 21 989 522 | 20 612 231 |
Taxation Social Security Payable | | 4 461 329 | 1 767 747 | 1 319 926 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | -44 460 | -2 792 | |
Tax Expense Credit Applicable Tax Rate | | 84 522 | 88 928 | 52 239 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | -137 391 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 71 058 | 23 924 | 22 046 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 53 275 | | 105 766 |
Total Borrowings | | 150 000 | | |
Total Operating Lease Payments | | 165 423 | 152 898 | 124 712 |
Trade Creditors Trade Payables | | 156 979 | 206 210 | 213 277 |
Trade Debtors Trade Receivables | | 3 547 253 | 3 113 195 | 3 153 257 |
Turnover Revenue | | 22 386 742 | 24 022 520 | 23 411 581 |
Unpaid Contributions To Pension Schemes | | 101 497 | 82 994 | 134 707 |
Wages Salaries | | 19 628 345 | 20 538 117 | 19 244 436 |
Director Remuneration | | 183 118 | 92 453 | 108 317 |