Profit & Loss |
Date of Accounts |
2013-03-31 | 2014-03-31 | 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 | 173 049 | 178 832 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 577 696 | 547 647 | 307 902 | 215 398 | 206 463 | 257 239 | 325 503 | 217 986 |
Debtors | 168 696 | 94 350 | 49 070 | 68 052 | 83 579 | 84 280 | 36 920 | 37 319 | 20 664 | 10 893 |
Net Assets Liabilities | | | 198 291 | 272 970 | 186 466 | 84 718 | 97 288 | 104 941 | 113 932 | 119 611 |
Other Debtors | 9 | | 97 | 2 473 | | | | | -1 674 | 2 199 |
Property Plant Equipment | | | 2 936 | 11 222 | 8 626 | 4 266 | 94 | | 549 | |
Current Assets | 566 083 | 388 749 | | 615 699 | 391 481 | 299 678 | 243 383 | 294 558 | 346 167 | 228 879 |
Cash Bank In Hand | 369 473 | 280 355 | | | | | | | | |
Stocks Inventory | 12 914 | 14 044 | | | | | | | | |
Tangible Fixed Assets | 2 335 | 9 948 | | | | | | | | |
Trade Debtors | 73 651 | 71 643 | | | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | 173 049 | 178 832 | | | | | | | | |
Shareholder Funds | 173 049 | 178 832 | | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | 376 300 | 270 573 | 204 639 | 224 768 | 129 768 | 193 089 | 188 781 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 200 157 | 202 121 | 205 748 | 210 108 | 214 280 | 214 374 | 214 598 | 52 500 |
Additions Other Than Through Business Combinations Intangible Assets | | | | 48 600 | | | | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 10 250 | | | | | | |
Amortisation Rate Used For Intangible Assets | | | | 10 | | | | | | |
Corporation Tax Payable | | | 6 192 | 6 699 | | | | | | |
Creditors | | | 431 411 | 392 401 | 248 431 | 254 577 | 174 509 | 220 174 | 281 583 | 163 491 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 1 964 | 4 387 | 4 360 | 4 172 | 94 | 224 | 271 |
Intangible Assets | | | | 48 600 | 43 740 | 43 655 | 38 295 | 32 935 | 51 099 | 54 532 |
Intangible Assets Gross Cost | | | | 48 600 | 48 600 | 53 600 | 53 600 | 53 600 | 77 124 | 89 178 |
Intangible Assets Policy | | | | 3 | | | | | | |
Net Current Assets Liabilities | 170 714 | 168 884 | 195 355 | 223 298 | 143 050 | 45 101 | 68 874 | 74 384 | 64 584 | 65 388 |
Other Creditors | | | 3 699 | 3 870 | 3 861 | 1 126 | | | 188 781 | 121 384 |
Other Taxation Social Security Payable | | | 23 862 | 6 634 | 6 750 | 9 340 | 7 463 | 12 015 | 9 692 | 14 977 |
Prepayments Accrued Income | | | 27 525 | 28 091 | 33 741 | 68 791 | 10 551 | 15 417 | 7 578 | |
Property Plant Equipment Gross Cost | | | 203 093 | 213 343 | 214 374 | 214 374 | 214 374 | 214 374 | 215 147 | 52 500 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 10 150 | 8 950 | 8 304 | 9 975 | 2 378 | 2 300 | 1 067 |
Total Assets Less Current Liabilities | 173 049 | 178 832 | 198 291 | 283 120 | 195 416 | 93 022 | 107 263 | 107 319 | 116 232 | 120 678 |
Trade Creditors Trade Payables | | | 21 358 | 95 350 | 19 153 | 18 454 | 30 694 | 4 826 | 82 339 | 27 130 |
Trade Debtors Trade Receivables | | | 21 448 | 37 488 | 43 135 | 8 786 | 26 369 | 21 902 | 14 760 | 8 694 |
Maximum Liability Under Guarantees Directors | | | 93 525 | 108 750 | | | | | | |
Accrued Liabilities | | | | 270 573 | 204 639 | | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | 4 860 | 9 945 | 15 305 | 20 665 | 26 025 | 34 646 |
Average Number Employees During Period | | | | 12 | 9 | 7 | 4 | 5 | 5 | 5 |
Corporation Tax Recoverable | | | | | 6 703 | 6 703 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 760 | | | | | 628 |
Disposals Property Plant Equipment | | | | | 760 | | | | | 628 |
Fixed Assets | | | | 59 822 | 52 366 | 47 921 | 38 389 | 32 935 | 51 648 | 55 290 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 4 860 | 5 085 | 5 360 | 5 360 | 5 360 | 8 621 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | 5 000 | | | 23 524 | 12 054 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 1 791 | | | | 773 | 480 |
Audit Fees Expenses | 4 050 | 4 172 | | | | | | | | |
Fees For Non-audit Services | 1 640 | 1 528 | | | | | | | | |
Total Fees To Auditors | 5 690 | 5 700 | | | | | | | | |
Company Contributions To Money Purchase Schemes Directors | 9 850 | 9 870 | | | | | | | | |
Director Remuneration Benefits Including Payments To Third Parties | 91 402 | 97 724 | | | | | | | | |
Accruals Deferred Income Within One Year | 234 999 | 156 262 | | | | | | | | |
Administrative Expenses | 1 255 993 | 946 223 | | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 1 029 | 2 040 | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | -22 500 | -11 000 | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | -8 298 | -10 289 | | | | | | | | |
Contingent Considerations Liabilities | 25 000 | 25 000 | | | | | | | | |
Corporation Tax Due Within One Year | 5 392 | 98 | | | | | | | | |
Creditors Due Within One Year | 395 369 | 219 865 | | | | | | | | |
Current Asset Investments | 15 000 | | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 5 293 | 3 474 | | | | | | | | |
Expenses Not Deductible For Tax Purposes | 3 774 | 1 000 | | | | | | | | |
Finished Goods Goods For Resale | 12 914 | 14 044 | | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 3 446 | 1 922 | | | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | -22 500 | -11 000 | | | | | | | | |
Operating Profit Loss | 9 248 | 3 959 | | | | | | | | |
Other Creditors Due Within One Year | 5 146 | 4 232 | | | | | | | | |
Other Interest Receivable Similar Income | 3 446 | 1 922 | | | | | | | | |
Other Operating Leases Expiring After Five Years | -1 180 | | | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | -7 118 | -10 289 | | | | | | | | |
Other Taxation Social Security Within One Year | 11 759 | 27 182 | | | | | | | | |
Other Timing Differences Leading To Decrease Increase In Taxation | -108 | 38 | | | | | | | | |
Pension Costs | 21 643 | 19 444 | | | | | | | | |
Pensions Costs Defined Contribution Schemes | 21 643 | 19 444 | | | | | | | | |
Prepayments Accrued Income Current Asset | 95 036 | 22 707 | | | | | | | | |
Profit Loss For Period | 7 302 | 5 783 | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 12 694 | 5 881 | | | | | | | | |
Social Security Costs | 32 420 | 32 926 | | | | | | | | |
Staff Costs | 428 341 | 447 431 | | | | | | | | |
Standard Nominal Tax Rate | 20 | 20 | | | | | | | | |
Tangible Fixed Assets Additions | | 11 622 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 240 017 | 201 810 | | | | | | | | |
Tangible Fixed Assets Depreciation | 237 682 | 191 862 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 3 474 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 49 294 | | | | | | | | |
Tangible Fixed Assets Disposals | | 49 829 | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -2 539 | -1 176 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 5 392 | 98 | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 5 392 | 98 | | | | | | | | |
Trade Creditors Within One Year | 138 073 | 32 091 | | | | | | | | |
Turnover Gross Operating Revenue | 1 265 241 | 950 182 | | | | | | | | |
U K Current Corporation Tax | -5 392 | -98 | | | | | | | | |
U K Current Corporation Tax On Income For Period | 5 392 | 98 | | | | | | | | |
Wages Salaries | 374 278 | 393 687 | | | | | | | | |