Profit & Loss |
Date of Accounts |
2012-03-31 | 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 | -7 514 | 64 552 | 154 069 | 130 797 | 102 593 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 65 539 | 82 552 | 12 460 | 42 883 | 71 262 | 1 209 882 | 307 077 | 23 812 |
Current Assets | 14 433 | 347 333 | 695 016 | 1 284 391 | 796 018 | 918 020 | 2 030 405 | 1 911 082 | 2 277 015 | 4 129 419 | 4 334 784 | 4 071 653 |
Debtors | | 339 935 | 680 097 | 1 265 325 | 730 479 | 835 468 | 2 017 945 | 1 868 199 | 2 205 753 | 2 919 537 | 4 027 707 | 4 047 841 |
Net Assets Liabilities | | | | | 102 593 | 146 701 | 174 375 | 526 461 | 489 939 | 1 478 500 | 849 268 | 91 485 |
Other Debtors | | | | | 7 300 | 35 613 | 162 125 | 423 668 | 743 602 | 936 379 | 1 036 924 | 406 069 |
Property Plant Equipment | | | | | 17 593 | 47 834 | 55 223 | 51 933 | 24 157 | 95 703 | 285 050 | 722 510 |
Cash Bank In Hand | 14 433 | 7 398 | 14 919 | 19 066 | 65 539 | | | | | | | |
Tangible Fixed Assets | | 4 072 | 41 960 | 36 891 | 17 593 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | -7 614 | 74 903 | 153 969 | 130 697 | 102 493 | | | | | | | |
Shareholder Funds | -7 514 | 64 552 | 154 069 | 130 797 | 102 593 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | | 25 000 |
Accrued Liabilities Deferred Income | | | | | | | | | | | 261 410 | 679 635 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | | | | 3 485 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 59 172 | 78 373 | 101 834 | 132 623 | 111 253 | 33 134 | 83 536 | 220 443 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | | | | 37 120 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | | 601 062 |
Administrative Expenses | | | | | | | | | | | 2 816 291 | 4 254 945 |
Amortisation Impairment Expense Intangible Assets | | | | | | | | | | | | 3 485 |
Amounts Owed By Group Undertakings | | | | | | | | | | | 403 127 | 468 796 |
Average Number Employees During Period | | | | | | | | 18 | 17 | 30 | 57 | 51 |
Bank Borrowings | | | | | | | | | | | 573 750 | 438 750 |
Bank Borrowings Overdrafts | | | | | 315 007 | 431 950 | | | 1 205 709 | 562 500 | 461 250 | 303 750 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | | | | | | | -1 715 612 | -1 580 400 |
Bank Overdrafts | | | | | | | | | | | 1 715 612 | 1 580 400 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | | | | 154 962 | 89 955 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 420 611 | -1 408 535 | -1 556 588 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | | | | | | | | 100 | |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | | | | | 72 292 |
Cash Receipts From Sales Interests In Associates | | | | | | | | | | | 27 950 | |
Corporation Tax Payable | | | | | 41 974 | 20 350 | 32 070 | 129 129 | 134 933 | 385 570 | 42 844 | 20 129 |
Corporation Tax Recoverable | | | | | | 86 675 | 46 869 | | | | | 62 473 |
Cost Sales | | | | | | | | | | | 9 733 889 | 15 639 488 |
Creditors | | | | | 710 790 | 775 790 | 38 463 | 1 398 339 | 1 811 233 | 607 862 | 593 702 | 763 348 |
Current Tax For Period | | | | | | | | | | | 40 045 | |
Deferred Tax Asset Debtors | | | | | | | | | | | | 38 800 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | 36 159 | 44 126 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | | 50 402 | 162 019 |
Dividends Paid | | | | | | | | | | | 264 000 | 860 806 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -264 000 | -860 806 |
Dividends Paid On Shares Interim | | | | | | | | | | | 264 000 | 860 806 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | | 132 452 | 459 598 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | | 150 601 | 605 348 |
Fixed Assets | | | | | | | | | | | 285 150 | 756 245 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | | 151 250 | 135 000 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | 8 884 | 16 388 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | 76 204 | 44 126 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | 72 000 | 248 418 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | | 77 | -308 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | -469 409 | -721 001 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | 1 912 220 | -153 431 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | -224 689 | -42 844 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | 1 829 146 | 148 053 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | | -42 344 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | | | | 3 485 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 19 967 | 23 459 | 30 789 | 26 048 | 15 836 | | 162 019 |
Intangible Assets | | | | | | | | | | | | 33 635 |
Intangible Assets Gross Cost | | | | | | | | | | | | 37 120 |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | | | | | | | | 28 675 | 89 487 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 61 043 | 174 576 |
Interest Received Classified As Investing Activities | | | | | | | | | | | -360 | -5 646 |
Investments Fixed Assets | | | | | | | | | | | 100 | 100 |
Investments In Subsidiaries | | | | | | | | | | | 100 | 100 |
Net Assets Liabilities Subsidiaries | | | | | | | | | | | | 100 |
Net Cash Generated From Operations | | | | | | | | | | | 946 836 | -1 315 254 |
Net Current Assets Liabilities | -7 514 | 60 480 | 112 109 | 93 906 | 85 000 | 142 230 | 157 615 | 474 528 | 465 782 | 2 008 612 | 1 211 932 | 235 626 |
Net Finance Income Costs | | | | | | | | | | | 360 | 5 646 |
Other Creditors | | | | | 124 456 | 42 597 | 38 463 | 1 183 172 | 1 506 302 | 45 362 | 191 078 | 196 879 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 47 418 | 93 955 | | 25 112 |
Other Disposals Property Plant Equipment | | | | | | | | | 50 208 | 153 852 | | 26 695 |
Other Interest Income | | | | | | | | | | | 360 | 5 646 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 360 | 5 646 |
Other Operating Income Format1 | | | | | | | | | | | 113 280 | |
Other Taxation Social Security Payable | | | | | 148 024 | 198 629 | 204 057 | 162 376 | 157 237 | 284 312 | 429 144 | 891 392 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | -5 923 | 454 747 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 16 472 | 23 783 |
Prepayments Accrued Income | | | | | 211 909 | 89 659 | 263 291 | 183 980 | 253 333 | | 261 971 | 606 478 |
Profit Loss | | | | | | | | | | | 308 686 | 103 023 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | 384 890 | 104 805 |
Property Plant Equipment Gross Cost | | | | | 75 999 | 126 207 | 157 055 | 184 556 | 135 410 | 128 837 | 368 586 | 942 953 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | 17 953 | | |
Purchase Intangible Assets | | | | | | | | | | | | -37 120 |
Purchase Property Plant Equipment | | | | | | | | | | | -147 715 | -601 062 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 2 151 920 | 3 043 923 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | 54 112 | 137 038 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 73 129 | 19 913 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | -37 439 | -117 440 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 6 606 | 16 082 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | | | | 38 641 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 76 204 | 1 782 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 50 208 | 30 848 | 27 501 | 1 062 | 147 279 | | |
Total Assets Less Current Liabilities | -7 514 | 75 003 | 154 069 | 130 797 | 102 593 | 189 298 | 212 838 | 526 461 | 489 939 | 2 104 315 | 1 497 082 | 991 871 |
Total Borrowings | | | | | | | | | | | 2 289 362 | 2 019 150 |
Total Current Tax Expense Credit | | | | | | | | | | | 40 045 | -42 344 |
Trade Creditors Trade Payables | | | | | 81 329 | 40 362 | 60 225 | 52 791 | 12 761 | 232 517 | 352 115 | 186 842 |
Trade Debtors Trade Receivables | | | | | 511 042 | 623 521 | 1 545 660 | 1 260 551 | 1 462 151 | 1 983 158 | 2 325 685 | 2 465 225 |
Wages Salaries | | | | | | | | | | | 1 917 161 | 2 687 041 |
Director Remuneration | | | | | | | | | | | 265 976 | 836 887 |
Creditors Due Within One Year | 21 947 | 286 853 | 582 907 | 1 190 485 | 711 018 | | | | | | | |
Number Shares Allotted | | 100 | 100 | 100 | 100 | | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | 5 957 | 54 271 | 15 111 | 730 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 5 887 | 60 158 | 75 269 | 75 999 | | | | | | | |
Tangible Fixed Assets Depreciation | | 195 | 18 198 | 38 378 | 58 406 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 195 | 16 383 | 20 180 | 20 028 | | | | | | | |