Profit & Loss |
Date of Accounts |
2016-04-30 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 |
Current Assets | | | | | | 4 533 999 | 5 888 000 | |
Debtors | | | | | | 3 353 656 | 4 356 333 | |
Net Assets Liabilities | | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | |
Other Debtors | | | | | | 973 564 | 1 856 848 | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 165 443 | 191 226 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 48 487 | 87 629 | |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 15 000 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 63 835 | |
Administration Support Average Number Employees | | | | | | 5 | 5 | |
Administrative Expenses | | | | | | 3 152 761 | 3 718 735 | |
Amortisation Expense Intangible Assets | | | | | | 25 783 | 25 783 | |
Amounts Owed To Related Parties | | | | | | 743 278 | 743 278 | |
Applicable Tax Rate | | | | | | 19 | 19 | |
Average Number Employees During Period | | | | 2 | 2 | 2 | 44 | 48 |
Balances With Banks | | | | | | 1 000 | 1 000 | |
Bank Borrowings | | | | | | 908 333 | 652 408 | |
Cash Cash Equivalents | | | | | | 1 000 | 1 000 | |
Cash Cash Equivalents Cash Flow Value | | | | | 648 101 | 1 180 343 | | |
Cash On Hand | | | | | | | 31 | |
Comprehensive Income Expense | | | | | | 455 897 | 253 870 | 224 582 |
Comprehensive Income Expense Attributable To Owners Parent | | | | | | 455 897 | 1 010 152 | |
Cost Sales | | | | | | 17 168 030 | 22 659 239 | |
Creditors | 743 178 | 743 178 | 743 178 | 743 178 | 743 278 | 942 452 | 743 278 | 743 278 |
Current Tax For Period | | | | | | 126 383 | 241 519 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | -8 516 | 6 251 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | -8 516 | 6 251 | |
Deferred Tax Liabilities | | | | | | 12 436 | 18 687 | |
Depreciation Amortisation Expense | | | | | | 74 270 | 64 925 | |
Depreciation Expense Property Plant Equipment | | | | | | 48 487 | 39 142 | |
Dividend Per Share Interim | | | | | | 0 | 0 | |
Dividends Paid | | | | | | -468 676 | 253 870 | 224 582 |
Dividends Paid Classified As Financing Activities | | | | | | -468 676 | -253 870 | |
Finance Lease Liabilities Present Value Total | | | | | | 34 119 | 34 119 | |
Fixed Assets | | | | | | 193 434 | 743 278 | 743 278 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | -118 969 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 93 656 | 184 829 | |
Gain Loss Due To Foreign Exchange Differences Net Tax In Other Comprehensive Income | | | | | | 171 | 13 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 340 535 | 570 381 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 842 274 | 1 002 677 | |
Gain Loss In Cash Flows From Change In Provisions | | | | | | 10 000 | 15 000 | |
Gross Profit Loss | | | | | | 3 745 252 | 5 000 900 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | 116 363 | 74 967 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 532 242 | 351 324 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 25 783 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 39 142 | |
Intangible Assets | | | | | | 92 390 | 66 607 | |
Intangible Assets Gross Cost | | | | | | 257 833 | 257 833 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 2 098 | 10 376 | |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | | | 297 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 10 701 | 4 694 | |
Interest Income On Bank Deposits | | | | | | 867 | 84 | |
Interest Paid Classified As Financing Activities | | | | | | -12 799 | -15 367 | |
Interest Paid Classified As Operating Activities | | | | | | 12 799 | 15 367 | |
Interest Payable Similar Charges Finance Costs | | | | | | 20 427 | 34 463 | |
Interest Received Classified As Investing Activities | | | | | | 1 529 | 1 101 | |
Interest Received Classified As Operating Activities | | | | | | 1 529 | 1 101 | |
Investments | | 743 178 | | | | | | |
Investments Fixed Assets | 743 178 | 743 178 | 743 178 | 743 178 | 743 278 | 743 278 | 743 278 | 743 278 |
Investments In Group Undertakings | | 743 178 | | | | | 743 278 | 743 278 |
Investments In Subsidiaries | | | 743 178 | 743 178 | 743 278 | 743 278 | 743 278 | |
Loss On Financing Activities Due To Foreign Exchange Differences | | | | | | 7 628 | 19 096 | |
Minimum Operating Lease Payments Recognised As Expense | | | | | | 126 412 | 159 395 | |
Net Cash Flows From Used In Financing Activities | | | | | | 479 682 | -430 779 | |
Net Cash Flows From Used In Investing Activities | | | | | | 1 529 | -62 734 | |
Net Cash Flows From Used In Operating Activities | | | | | | 51 031 | 844 837 | |
Net Cash Generated From Operations | | | | | | 167 394 | 919 804 | |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | 659 133 | 1 337 100 | |
Net Current Assets Liabilities | -742 178 | -742 178 | -742 178 | -742 178 | -742 278 | -742 278 | -742 278 | -742 278 |
Nominal Value Allotted Share Capital | | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | |
Number Shares Issued Fully Paid | | | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | 50 000 | 150 000 |
Operating Profit Loss | | | | | | 592 491 | 1 291 271 | |
Other Comprehensive Income Expense Net Tax | | | | | | 171 | 13 | |
Other Creditors | 743 178 | 743 178 | 743 178 | 743 178 | 743 278 | 743 278 | 1 310 396 | |
Other Employee Expense | | | | | | 4 469 | 19 726 | |
Other Finance Income | | | | | | 662 | 1 017 | |
Other Interest Receivable Similar Income Finance Income | | | | | | 1 529 | 1 101 | |
Other Operating Income Format1 | | | | | | | 9 106 | |
Other Payables Accrued Expenses | | | | | | 155 408 | 180 480 | |
Other Remaining Operating Income | | | | | | | 9 106 | |
Ownership Interest In Subsidiary Percent | | | 100 | 100 | | | | |
Par Value Share | | | | 0 | 0 | 0 | 0 | 0 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -38 843 | -42 573 | |
Pension Costs Defined Contribution Plan | | | | | | 40 317 | 28 103 | |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 | 100 | 100 | |
Prepayments | | | | | | 63 085 | 103 900 | |
Profit Loss | | | | | | 468 676 | 1 010 139 | 911 217 |
Profit Loss Attributable To Owners Parent | | | | | | 455 726 | 1 010 139 | |
Profit Loss On Ordinary Activities Before Tax | | | | | | 573 593 | 1 257 909 | |
Profit Loss Subsidiaries | | 158 708 | | | | | | |
Property Plant Equipment Gross Cost | | | | | | 149 531 | 213 366 | |
Provisions | | | | | | 50 000 | 65 000 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 62 436 | 83 687 | |
Purchase Property Plant Equipment | | | | | | | -63 835 | |
Repayments Borrowings Classified As Financing Activities | | | | | | 1 000 000 | | |
Revenue From Rendering Services | | | | | | 20 913 282 | 27 660 139 | |
Sales Marketing Distribution Average Number Employees | | | | | | 7 | 7 | |
Selling Average Number Employees | | | | | | 30 | 32 | |
Social Security Costs | | | | | | 180 861 | 255 536 | |
Staff Costs Employee Benefits Expense | | | | | | 2 179 289 | 2 603 977 | |
Taxation Social Security Payable | | | | | | 293 816 | 290 370 | |
Tax Expense Credit Applicable Tax Rate | | | | | | 108 983 | 239 003 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 9 134 | -8 394 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 8 266 | 10 910 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 117 867 | 247 770 | |
Total Assets Less Current Liabilities | 1 000 | 1 000 | | | | 598 640 | 1 000 | 1 000 |
Total Borrowings | | | | | | 942 452 | 652 408 | |
Total Operating Lease Payments | | | | | | 8 132 | 6 506 | |
Trade Creditors Trade Payables | | | | | | 1 642 881 | 2 651 091 | |
Trade Debtors Trade Receivables | | | | | | 2 317 007 | 2 395 585 | |
Turnover Revenue | | | | | | 20 913 282 | 27 660 139 | |
Unpaid Contributions To Pension Schemes | | | | | | 5 638 | 6 201 | |
Wages Salaries | | | | | | 1 953 642 | 2 300 612 | |
Amount Specific Advance Or Credit Directors | | | | | 9 903 | 37 060 | 58 234 | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 27 157 | 21 174 | |
Director Remuneration | | | | | | 22 098 | 25 264 | |
Amounts Owed To Group Undertakings | | | | | | | 743 278 | 743 278 |