Profit & Loss |
Date of Accounts |
2016-03-31 | 2017-04-08 | 2018-03-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | |
Net Worth | 100 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 12 265 | 30 813 | 231 645 | 30 485 | 41 622 | 20 013 | 2 |
Current Assets | 100 | 272 365 | 618 553 | 934 407 | 1 035 520 | 1 453 455 | 1 969 428 | 2 321 861 |
Debtors | 100 | 260 100 | 587 740 | 702 762 | 1 005 035 | 1 411 833 | 1 949 415 | 2 321 859 |
Net Assets Liabilities | 100 | -4 472 | | 8 953 | -79 873 | -50 453 | 61 563 | |
Other Debtors | | 16 400 | 16 400 | 23 422 | 49 695 | 78 493 | 82 075 | 9 519 |
Total Inventories | | | | | | 50 400 | 52 500 | |
Net Assets Liabilities Including Pension Asset Liability | 100 | | | | | | | |
|
Capital & Reserves |
Shareholder Funds | 100 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 5 200 | 5 200 |
Accrued Liabilities Deferred Income | | 5 195 | 7 400 | 13 800 | 6 800 | 81 333 | 198 940 | 3 785 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 1 611 414 | 1 938 486 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 399 049 | 474 606 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 163 799 | |
Administrative Expenses | | | | | | 3 213 658 | 14 583 | 5 200 |
Amounts Owed By Group Undertakings | | | | | | | 1 867 340 | 2 312 340 |
Amounts Owed To Group Undertakings | | 895 852 | 141 007 | 830 852 | 1 011 597 | 2 427 741 | 2 847 971 | 5 192 841 |
Average Number Employees During Period | | | | 70 567 | | | | |
Bank Borrowings Overdrafts | | 841 005 | 1 715 234 | 1 650 000 | 2 867 888 | 380 089 | 1 180 892 | |
Bank Overdrafts | | | | | | 380 089 | 1 180 892 | |
Called Up Share Capital Not Paid | 100 | | | | | | | |
Cash Cash Equivalents | | 12 265 | 30 813 | 231 645 | 30 485 | -130 264 | -1 005 492 | |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | 2 889 092 | | 6 760 | | | | |
Corporation Tax Payable | | | | | | 195 838 | 224 267 | |
Cost Sales | | | | | | 13 422 612 | 16 376 600 | |
Creditors | | 841 005 | 1 794 848 | 1 650 000 | 2 867 888 | 2 440 533 | 4 803 717 | 5 196 626 |
Current Tax For Period | | | | | | 195 049 | 223 477 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | -4 820 | 16 020 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | -4 820 | 16 020 | |
Dividend Income From Group Undertakings | | | | | | | 534 000 | 445 000 |
Dividends Paid | | 183 700 | | | | | 306 500 | 478 090 |
Dividends Paid Classified As Financing Activities | | | | | | -237 600 | -306 500 | |
Dividends Paid On Shares Interim | | | | | | | 306 500 | 478 090 |
Dividends Received Classified As Investing Activities | | -243 700 | -327 640 | -108 000 | -276 000 | | | |
Finance Lease Liabilities Present Value Total | | | | | | | 77 608 | |
Finance Lease Payments Owing Minimum Gross | | | | | | | 19 481 | |
Finished Goods Goods For Resale | | | | | | 50 400 | 52 500 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | 774 | 233 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | 195 | 843 | |
Government Grant Income | | | | | | 565 153 | | |
Gross Profit Loss | | | | | | 3 481 557 | 4 355 092 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -70 566 | -197 597 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -12 265 | -18 548 | -200 832 | 201 160 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | 2 549 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 327 072 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 80 347 | |
Intangible Assets | | | | | | 1 666 057 | 1 338 986 | |
Intangible Assets Gross Cost | | | | | | 3 277 472 | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 39 064 | 31 593 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 4 026 | |
Interest Paid Classified As Operating Activities | | | | | | -145 522 | -136 520 | |
Interest Payable Similar Charges Finance Costs | | 59 349 | 74 554 | 88 151 | 117 000 | 145 522 | 100 901 | 2 186 |
Investments Fixed Assets | | 2 889 092 | 2 889 092 | 2 895 852 | 2 895 852 | 2 895 852 | 2 895 852 | 2 895 852 |
Investments In Subsidiaries | | 2 889 092 | 2 889 092 | 2 895 852 | 2 895 852 | 2 895 852 | 2 895 852 | 2 895 852 |
Issue Equity Instruments | 100 | | | | | | | |
Net Cash Flows From Used In Financing Activities | | -721 155 | -636 589 | 55 447 | 237 600 | | | |
Net Cash Flows From Used In Investing Activities | | 2 645 392 | -327 640 | -82 784 | -249 727 | | | |
Net Cash Flows From Used In Operating Activities | | -1 936 502 | 945 681 | -173 495 | 213 287 | | | |
Net Cash Generated From Operations | | | | | | -1 570 876 | -1 070 792 | |
Net Current Assets Liabilities | 100 | -2 052 559 | -1 176 295 | -1 236 899 | -107 837 | -987 078 | -2 834 289 | -2 874 765 |
Net Finance Income Costs | | 243 700 | 327 640 | 108 000 | 276 000 | | | |
Net Interest Paid Received Classified As Operating Activities | | -59 349 | -74 554 | -88 151 | | | | |
Operating Profit Loss | | | | | | 833 052 | 999 816 | |
Other Creditors | | 1 359 208 | 1 582 691 | 1 253 117 | 124 960 | 8 392 | 1 206 862 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 4 790 | |
Other Disposals Property Plant Equipment | | | | | | | 4 790 | |
Other Interest Expense | | | | | | | 100 901 | 2 186 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 534 000 | 445 000 |
Other Remaining Borrowings | | 904 755 | 1 778 984 | 1 723 537 | 2 867 888 | 1 959 227 | 723 273 | |
Other Taxation Social Security Payable | | 919 | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 270 893 | 370 143 | |
Percentage Class Share Held In Subsidiary | | | 100 | 100 | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | | | | | | 88 783 | 154 789 | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | | 18 456 | | | | |
Profit Loss | | 179 128 | -572 856 | -43 139 | -410 736 | 497 301 | 418 516 | 437 614 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 687 530 | 418 516 | 437 614 |
Property Plant Equipment Gross Cost | | | | | | 518 967 | 677 976 | |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | -26 273 | | | |
Social Security Costs | | | | | | 508 573 | 701 347 | |
Staff Costs Employee Benefits Expense | | | | | | 13 065 611 | 15 969 142 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 20 060 | 36 080 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 101 460 | 84 550 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 79 518 | 83 147 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | -14 766 | 20 167 | 1 403 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 10 678 | 15 266 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 1 109 | 1 775 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 190 229 | 242 046 | |
Total Assets Less Current Liabilities | 100 | 836 533 | | 1 658 953 | 2 788 015 | 1 908 774 | 61 563 | 21 087 |
Total Borrowings | | | | | | 380 089 | 1 904 165 | |
Total Current Tax Expense Credit | | | | | | 195 049 | 226 026 | |
Trade Creditors Trade Payables | | | | | | 602 195 | 578 454 | |
Trade Debtors Trade Receivables | | | | | | 2 518 343 | 2 653 826 | |
Turnover Revenue | | | | | | 16 904 169 | 20 731 692 | |
Wages Salaries | | | | | | 12 286 145 | 14 897 652 | |
Called Up Share Capital Not Paid Not Expressed As Current Asset | 100 | | | | | | | |
Number Shares Allotted | 100 | | | | | | | |
Par Value Share | 1 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | | | | | | | |