Profit & Loss |
Date of Accounts |
2013-03-31 | 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 |
| | | | | | | | | | |
Net Worth | -544 877 | -530 634 | -579 055 | | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 27 415 | 20 259 | 31 046 | | | | | | | | |
Cash Bank On Hand | | | 31 046 | 8 438 | 170 530 | 1 222 349 | 305 001 | 5 774 179 | 1 396 782 | 1 561 473 | 3 275 202 |
Current Assets | 769 511 | 1 786 784 | 2 108 815 | 2 835 032 | 5 503 124 | 7 422 712 | 6 938 129 | 8 102 544 | 11 001 448 | 16 268 830 | 18 685 180 |
Debtors | 742 096 | 1 766 525 | 2 077 769 | 2 826 594 | 5 332 594 | 6 200 363 | 6 633 128 | 2 328 365 | 9 604 666 | 14 707 357 | 15 409 978 |
Intangible Fixed Assets | | 454 689 | 422 753 | | | | | | | | |
Net Assets Liabilities | | | -59 002 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | -544 877 | -530 634 | -579 055 | | | | | | | | |
Other Debtors | 548 936 | 1 510 044 | 1 881 083 | 2 659 712 | 5 167 442 | 5 924 789 | 6 225 491 | 1 912 645 | 2 283 664 | 3 430 974 | 3 110 719 |
Property Plant Equipment | | | 579 625 | 571 348 | 566 048 | 557 502 | 549 172 | 543 671 | 535 989 | 982 650 | 966 204 |
Tangible Fixed Assets | 927 407 | 735 466 | 579 625 | | | | | | | | |
Trade Debtors | 167 751 | 233 234 | 172 680 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 000 | 100 000 | 100 000 | | | | | | | | |
Profit Loss Account Reserve | -644 877 | -630 634 | -679 055 | | | | | | | | |
Shareholder Funds | -544 877 | -530 634 | -579 055 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 3 000 | 3 000 | 3 000 | 6 000 | 9 000 | 6 000 | 6 000 | | | | |
Fees For Non-audit Services | 2 000 | 2 713 | 3 150 | 4 920 | 6 940 | 4 100 | 6 840 | 5 350 | 5 350 | 5 375 | 5 385 |
Director Remuneration | | | 191 650 | 233 998 | 20 000 | 20 000 | 20 000 | 20 000 | 20 000 | 20 000 | 20 000 |
Accruals Deferred Income Within One Year | 11 159 | 80 065 | 185 519 | | | | | | | | |
Accrued Liabilities Deferred Income | | | | 1 827 061 | 2 660 079 | 3 706 473 | 1 255 978 | 1 065 336 | 1 107 902 | 24 401 | 568 132 |
Accumulated Amortisation Impairment Intangible Assets | | | 274 973 | 638 724 | 638 724 | 638 724 | 638 724 | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 74 190 | 82 467 | 91 282 | 99 828 | 108 158 | 116 459 | 124 141 | 134 660 | 151 106 |
Administrative Expenses | 1 020 504 | 520 012 | 443 346 | 605 641 | 246 259 | 226 803 | 306 319 | 254 647 | 902 363 | 398 148 | 295 661 |
Amortisation Expense Intangible Assets | | | 90 938 | 90 938 | | | | | | | |
Amortisation Intangible Assets Expense | | 31 936 | 31 936 | | | | | | | | |
Amounts Owed To Directors | | | | 24 186 | 19 775 | 436 | 195 | | | | |
Amounts Owed To Group Undertakings | | | 3 256 119 | 2 239 754 | 3 194 022 | 2 776 060 | 3 200 963 | 1 840 474 | 2 001 190 | 4 164 951 | 2 458 779 |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 2 484 922 | 2 812 661 | 3 256 119 | | | | | | | | |
Amounts Owed To Related Parties | 6 064 | 6 064 | 16 064 | | | | | | | | |
Amounts Written Off Back Investments | | 229 787 | | | | | | | | | |
Applicable Tax Rate | | | 21 | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | 6 | 5 | 6 | 5 | 5 | 4 | 5 | 5 |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -25 701 | -10 111 | | | | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | 31 046 | 8 438 | 170 530 | 1 222 349 | 305 001 | 5 774 179 | 1 396 782 | 1 561 473 | |
Cash Flow Outflow From Operating Activities | 14 980 | 308 271 | | | | | | | | | |
Cash Flow Outflow From Other Sources | 1 079 466 | 327 740 | | | | | | | | | |
Comprehensive Income Expense | | | -107 423 | -301 886 | 600 937 | 1 100 362 | 1 524 181 | 2 905 786 | 2 932 799 | 4 098 256 | 3 764 763 |
Corporation Tax Due Within One Year | | 124 | 16 979 | | | | | | | | |
Corporation Tax Payable | | | | 17 113 | 153 867 | 259 748 | 362 603 | 441 833 | 180 221 | 733 828 | 519 119 |
Cost Sales | 1 255 403 | 1 808 989 | 2 530 577 | 1 018 023 | 1 691 137 | 1 901 760 | 2 296 359 | 2 196 531 | 2 092 669 | 3 203 733 | 4 074 242 |
Creditors | | | 3 690 248 | 4 346 323 | 6 408 178 | 7 218 858 | 5 201 764 | 3 454 892 | 3 413 315 | 5 029 102 | 3 664 243 |
Creditors Due Within One Year | 2 945 023 | 3 480 782 | 3 690 248 | | | | | | | | |
Current Tax For Period | | | 16 854 | 17 113 | 153 867 | 259 748 | 359 260 | 682 873 | 689 570 | 963 597 | 886 950 |
Debtors Due Within One Year | 742 096 | 1 766 525 | 2 077 769 | | | | | | | | |
Decrease Increase In Debtors | 60 056 | 1 034 044 | | | | | | | | | |
Decrease Increase In Net Debt During Period | 20 415 | 7 156 | | | | | | | | | |
Decrease Increase In Net Debt Resulting From Cash Flows | 20 415 | 7 156 | | | | | | | | | |
Deferred Tax Liability | 13 185 | 26 791 | | | | | | | | | |
Depreciation Amortisation Expense | | | 99 651 | 99 215 | 8 815 | 8 546 | 8 330 | 8 301 | 7 683 | 10 519 | 16 446 |
Depreciation Expense Property Plant Equipment | | | 8 713 | 8 277 | 8 815 | 8 546 | 8 330 | 8 301 | 7 682 | 10 519 | 16 446 |
Depreciation Tangible Fixed Assets Expense | 139 806 | 50 431 | 8 713 | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | 26 791 | | | | | | | | | |
Expenses Not Deductible For Tax Purposes | 40 | 11 340 | | | | | | | | | |
Fixed Asset Investments Cost Or Valuation | -199 111 | | | | | | | | | | |
Fixed Asset Investments Disposed With Subsidiaries Movement Analysis Item | | 229 788 | | | | | | | | | |
Fixed Asset Investments Increase Decrease From Reclassifications | | -486 625 | | | | | | | | | |
Fixed Assets | 1 643 820 | 1 190 155 | 943 376 | 571 348 | 566 048 | 557 502 | 549 172 | 543 671 | | | |
Further Item Interest Expense Component Total Interest Expense | | | | 38 | | | 3 433 | 26 | 5 533 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 63 175 | 80 709 | 87 268 | 88 419 | 90 868 | 90 868 | 90 868 | 90 867 |
Gain Loss From Disposal Fixed Assets | | -48 720 | | | | | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -260 847 | 1 664 184 | 975 244 | 1 142 100 | -2 544 611 | -472 504 | 66 210 | -1 101 386 | 556 022 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -311 244 | -748 825 | -2 506 000 | -867 769 | -432 765 | 4 304 763 | -352 103 | -1 655 543 | -33 766 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | -135 165 | | | | | | | | |
Gain Loss On Disposals Property Plant Equipment | | | -135 165 | | | | | | | | |
Gross Profit Loss | 963 118 | 534 550 | 325 586 | 320 906 | 986 781 | 1 586 913 | 2 193 169 | 3 842 845 | 4 433 588 | 4 729 195 | 3 931 084 |
Income From Shares In Subsidiaries Group Undertakings | | 198 710 | | | | | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | 1 | -16 979 | -17 113 | -153 867 | -256 405 | -603 643 | -951 182 | -409 990 | -1 101 659 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 10 787 | -22 608 | 162 092 | 1 051 819 | -917 348 | 5 469 178 | -4 377 397 | 164 691 | 1 713 729 |
Increase Decrease In Creditors | 1 080 810 | 207 896 | | | | | | | | | |
Increase Decrease In Net Cash For Period | -20 415 | -7 156 | | | | | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 90 938 | | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 8 277 | 8 815 | 8 546 | 8 330 | 8 301 | 7 682 | 10 519 | 16 446 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | | 272 813 | | | | | | | |
Intangible Assets | | | 363 751 | | | | | | | | |
Intangible Assets Gross Cost | | | 638 724 | 638 724 | 638 724 | 638 724 | 638 724 | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 184 035 | 215 971 | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 31 936 | 31 936 | | | | | | | | |
Intangible Fixed Assets Amortisation Increase Decrease From Transfers Between Items | | 152 099 | | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 638 724 | | | | | | | | | |
Intangible Fixed Assets Increase Decrease From Transfers Between Items | | 638 724 | | | | | | | | | |
Interest Paid Classified As Operating Activities | | | | -38 | | | -3 433 | -26 | -5 533 | | |
Interest Payable Similar Charges Finance Costs | | | | 38 | | | 3 433 | 26 | 5 533 | | |
Investments Fixed Assets | 716 413 | | | | | | | | | | |
Loans Owed To Related Parties | | | -16 064 | -24 186 | -19 775 | -436 | | | | | |
Net Cash Flows From Used In Financing Activities | | | -10 000 | -8 122 | 4 411 | 19 339 | 241 | -6 891 | 6 891 | 195 | |
Net Cash Flows From Used In Investing Activities | | | -11 963 | | -10 767 | | -24 | 2 313 | -96 677 | 207 179 | -286 835 |
Net Cash Generated From Operations | | | 11 177 | 13 713 | -172 849 | -1 225 025 | 657 293 | -6 068 269 | 3 510 468 | -782 055 | -2 528 553 |
Net Current Assets Liabilities | -2 175 512 | -1 693 998 | -1 581 433 | -1 511 291 | -905 054 | 203 854 | 1 736 365 | 4 647 652 | 7 588 133 | 11 239 728 | 15 020 937 |
Net Debt Funds | 27 415 | 20 259 | 31 046 | | | | | | | | |
Net Increase Decrease In Shareholders Funds | -64 071 | 14 243 | | | | | | | | | |
Net Interest Received Paid Classified As Investing Activities | | | | | -14 282 | | -24 | -487 | -96 677 | -250 001 | -286 835 |
Net Payments For Acquisitions | | 92 790 | | | | | | | | | |
Net Receipts From Disposals | 5 435 | 92 790 | | | | | | | | | |
Non-taxable Income | 1 081 | 45 703 | | | | | | | | | |
Number Shares Allotted | | 100 000 | 100 000 | | | | | | | | |
Number Shares Issued Fully Paid | | | | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 |
Operating Profit Loss | -93 386 | 59 050 | -117 360 | -284 735 | 740 522 | 1 360 110 | 1 886 850 | 3 588 198 | 3 531 225 | 4 811 852 | 4 364 878 |
Other Cash Inflow Outflow Classified As Financing Activities | | | -10 000 | -8 122 | | | | | | | |
Other Cash Inflow Outflow Classified As Investing Activities | | | | 272 813 | | | | | | | |
Other Cash Inflow Outflow Classified As Operating Activities | | | 443 458 | -1 016 365 | 954 268 | -417 962 | 424 903 | | | | |
Other Creditors | | | 302 936 | 99 914 | 202 632 | 223 251 | 4 463 | 32 282 | 4 788 | 6 952 | 43 839 |
Other Creditors Due Within One Year | 108 542 | 89 795 | 101 353 | | | | | | | | |
Other Deferred Tax Expense Credit | | | -26 791 | | | | | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | 14 282 | | 24 | 487 | 96 677 | 250 001 | 286 835 |
Other Operating Income | -36 000 | 44 512 | | | | | | | | | |
Other Operating Income Format1 | | | 400 | | | | | | | 480 805 | 729 455 |
Other Taxation Social Security Payable | | | 120 201 | 7 697 | 7 480 | 2 807 | 5 812 | 9 047 | 6 686 | | |
Other Taxation Social Security Within One Year | 6 731 | 6 450 | 8 364 | | | | | | | | |
Other Tax Relief Charge On Exceptional Items | | -52 851 | | | | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 50 315 | 16 670 | 4 884 | 2 143 | 5 446 | 5 681 | 7 564 | 20 243 |
Percentage Subsidiary Held | | 100 | 100 | | | | | | | | |
Prepayments Accrued Income | | | 24 006 | 23 631 | 7 046 | 27 947 | 29 091 | 29 564 | 127 291 | 353 466 | 641 036 |
Prepayments Accrued Income Current Asset | 15 794 | 23 247 | 24 006 | | | | | | | | |
Proceeds From Sales Property Plant Equipment | | | -16 664 | | | | | | | | |
Profit Loss | | | -107 423 | -301 886 | 600 937 | 1 100 362 | 1 524 181 | 2 905 786 | 2 932 799 | 4 098 256 | 3 764 763 |
Profit Loss For Period | -64 071 | 14 243 | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | -93 386 | 27 973 | -117 360 | -284 773 | 754 804 | 1 360 110 | 1 883 441 | 3 588 659 | 3 622 369 | 5 061 853 | 4 651 713 |
Property Plant Equipment Gross Cost | | | 653 815 | 653 815 | 657 330 | 657 330 | 657 330 | 660 130 | 660 130 | 1 117 310 | |
Provisions Additional Amounts Provided | | | -26 791 | | | | | | | | |
Provisions For Liabilities Charges | 13 185 | 26 791 | | | | | | | | | |
Purchase Property Plant Equipment | | | -4 701 | | -3 515 | | | -2 800 | | -457 180 | |
Share Capital Allotted Called Up Paid | 100 000 | 100 000 | 100 000 | | | | | | | | |
Social Security Costs | | | | 40 576 | 17 106 | 11 403 | 13 572 | 13 458 | 21 340 | 23 469 | 48 161 |
Staff Costs Employee Benefits Expense | | | | 465 938 | 235 645 | 197 697 | 168 788 | 281 982 | 251 403 | 280 022 | 343 974 |
Standard Nominal Tax Rate | 24 | 23 | | | | | | | | | |
Tangible Fixed Assets Additions | | | 4 701 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 417 835 | 1 113 269 | 653 815 | | | | | | | | |
Tangible Fixed Assets Depreciation | 490 428 | 377 803 | 74 190 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 13 670 | 422 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 163 056 | 78 172 | | | | | | | | |
Tangible Fixed Assets Disposals | | 304 566 | 117 486 | | | | | | | | |
Taxation Expense Credit | | 9 615 | | | | | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 84 | | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | -24 646 | -56 955 | 150 961 | 258 421 | 357 854 | 681 845 | 688 250 | 961 752 | 883 825 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 358 | 1 277 | 1 326 | 1 283 | 1 304 | 817 | 1 272 | 1 845 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 28 835 | 72 791 | 1 580 | 44 | 102 | 211 | 48 | 1 845 | 3 125 |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -22 413 | 6 434 | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | -29 315 | 13 730 | | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | -9 937 | 17 113 | 153 867 | 259 748 | 359 260 | 682 873 | 689 570 | 963 597 | 886 950 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 3 515 | | | 2 800 | | 457 180 | |
Total Assets Less Current Liabilities | -531 692 | -503 843 | -579 055 | -939 943 | -339 006 | 761 356 | 2 285 537 | 5 191 323 | 8 124 122 | 12 222 378 | 15 987 141 |
Total Depreciation Amortisation Impairment Charges | 139 806 | 82 367 | | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | | 124 | | | | | | | | | |
Trade Creditors Trade Payables | | | 10 992 | 8 700 | 31 958 | 72 614 | 57 591 | 23 103 | 1 997 | 98 970 | 74 374 |
Trade Creditors Within One Year | 13 711 | 6 363 | 10 992 | | | | | | | | |
Trade Debtors Trade Receivables | | | 172 680 | 143 251 | 158 106 | 247 627 | 378 546 | 386 156 | 269 513 | 435 315 | 531 599 |
Turnover Gross Operating Revenue | 2 218 521 | 2 343 539 | | | | | | | | | |
Turnover Revenue | | | 2 856 163 | 1 338 929 | 2 677 918 | 3 488 673 | 4 489 528 | 6 039 376 | 6 526 257 | 7 932 928 | 8 005 326 |
U K Current Corporation Tax | | 124 | | | | | | | | | |
U K Deferred Tax | -29 315 | 13 606 | | | | | | | | | |
Unlisted Investments Included In Fixed Asset Investments Carried On Historical Cost Basis | 400 | 400 | | | | | | | | | |
Utilisation Tax Losses | 2 247 | 34 909 | | | | | | | | | |
Value-added Tax Payable | | | | 121 898 | 138 365 | 177 469 | 314 159 | | | | |
V A T Current Asset | 9 615 | | | | | | | | | | |
V A T Due Total Creditors | 313 894 | 479 260 | 94 858 | | | | | | | | |
Wages Salaries | | | | 375 047 | 201 869 | 181 410 | 153 073 | 263 078 | 224 382 | 248 989 | 275 570 |
Amounts Owed By Group Undertakings | | | | | | | | | 6 924 198 | 10 371 346 | 11 040 201 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | 638 724 | | | |
Disposals Intangible Assets | | | | | | | | 638 724 | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | 480 805 | 729 455 |
Net Cash Flows From Used In Operating Activities | | | | | | | 917 131 | -5 464 600 | 4 467 183 | -372 065 | -1 426 894 |
Prepayments | | | | | | | 29 091 | 29 564 | | | |
Recoverable Value-added Tax | | | | | | | | | | 116 256 | 86 423 |
Total Operating Lease Payments | | | | | | | 87 250 | 89 831 | 91 916 | 96 094 | 98 465 |