Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 124 049 | 124 895 | 221 964 | 109 849 | | |
|
Balance Sheet |
Cash Bank In Hand | 51 748 | 58 462 | 235 326 | 102 471 | | |
Cash Bank On Hand | | | | 102 471 | 171 297 | 323 452 |
Current Assets | 345 076 | 817 217 | 1 296 982 | 1 374 565 | 2 198 033 | 1 412 095 |
Debtors | 293 328 | 758 755 | 1 061 656 | 1 272 094 | 2 026 736 | 1 088 643 |
Intangible Fixed Assets | | | | 78 241 | | |
Net Assets Liabilities | | | | 109 849 | 63 848 | 209 021 |
Net Assets Liabilities Including Pension Asset Liability | 124 049 | 124 895 | 221 964 | 109 849 | | |
Other Debtors | | | | 79 194 | 360 640 | 249 708 |
Property Plant Equipment | | | | 75 713 | 83 157 | 192 797 |
Tangible Fixed Assets | 11 491 | 11 839 | 21 004 | 75 713 | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 1 | 2 | | |
Profit Loss Account Reserve | 124 048 | 124 894 | 221 963 | 109 847 | | |
Shareholder Funds | 124 049 | 124 895 | 221 964 | 109 849 | | |
|
Other Financial Data |
Director Remuneration Benefits Excluding Payments To Third Parties | | 7 488 | 9 440 | 24 167 | 20 000 | |
Accumulated Amortisation Impairment Intangible Assets | | | | 13 807 | 32 325 | 50 842 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 17 951 | 49 353 | 102 955 |
Additional Provisions Increase From New Provisions Recognised | | | | | 1 489 | |
Administrative Expenses | | 264 452 | 525 501 | 1 091 966 | 1 205 607 | 1 361 406 |
Amortisation Expense Intangible Assets | | | | 13 807 | 18 518 | 18 517 |
Amortisation Intangible Assets Expense | | | | 13 807 | | |
Average Number Employees During Period | | | | | | 40 |
Balances Amounts Owed To Related Parties | | | | | 72 115 | 10 602 |
Bank Borrowings Overdrafts | | | | | | 141 792 |
Bank Overdrafts | | | | | | 141 792 |
Comprehensive Income Expense | | | | 37 884 | 131 759 | |
Cost Sales | | 1 395 625 | 2 683 051 | 4 065 216 | 5 013 377 | 3 691 851 |
Creditors | | | | 1 403 528 | 2 273 960 | 1 412 044 |
Creditors Due Within One Year | 230 220 | 701 793 | 1 091 821 | 1 403 528 | | |
Current Tax For Period | | | | 6 767 | 38 649 | |
Debtors Due Within One Year | | 758 755 | 1 061 656 | 1 272 094 | | |
Deferred Tax Liabilities | | | | 15 142 | 16 631 | |
Depreciation Expense Property Plant Equipment | | | | 10 513 | 31 402 | 53 602 |
Depreciation Tangible Fixed Assets Expense | | 1 908 | 2 734 | 10 513 | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | 2 368 | 4 201 | 15 142 | | |
Dividends Paid | | | | 150 000 | 177 760 | |
Dividends Paid On Shares Interim | | | | 150 000 | 177 760 | 177 760 |
Fixed Assets | | | 21 004 | 153 954 | 156 406 | 247 529 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | -87 | |
Gain Loss On Disposals Property Plant Equipment | | | | | 2 500 | |
Gross Profit Loss | | 307 611 | 701 006 | 1 165 327 | 1 395 003 | 1 752 787 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 18 518 | 18 517 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 31 402 | 53 602 |
Intangible Assets | | | | 78 241 | 73 249 | 54 732 |
Intangible Assets Gross Cost | | | | 92 048 | 105 574 | |
Intangible Fixed Assets Additions | | | | 92 048 | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | | | 13 807 | | |
Intangible Fixed Assets Amortisation Charged In Period | | | | 13 807 | | |
Intangible Fixed Assets Cost Or Valuation | | | | 92 048 | | |
Interest Payable Similar Charges | | 2 669 | 13 500 | | | |
Interest Payable Similar Charges Finance Costs | | | | 18 000 | 22 000 | 16 952 |
Issue Equity Instruments | | | | 2 | | |
Net Current Assets Liabilities | 114 856 | 115 424 | 205 161 | -28 963 | -75 927 | 51 |
Number Shares Allotted | | 1 | 1 | 2 222 | | |
Number Shares Issued Fully Paid | | | | | 2 222 | |
Operating Leases Expiring Between Two Five Years | | | 38 442 | 86 448 | | |
Operating Profit Loss | | 43 359 | 175 505 | 73 361 | 193 896 | 391 381 |
Other Creditors | | | | 829 559 | 1 518 683 | 798 879 |
Other Creditors Due Within One Year | | 301 361 | 587 683 | 829 559 | | |
Other Deferred Tax Expense Credit | | | | 10 942 | 1 489 | |
Other Interest Receivable Similar Income | | 5 | 345 | | | |
Other Interest Receivable Similar Income Finance Income | | | | 232 | 1 | |
Other Operating Income | | 200 | | | | |
Other Operating Income Format1 | | | | | 4 500 | |
Other Remaining Borrowings | | | | 300 000 | 290 000 | |
Other Taxation Social Security Payable | | | | 145 738 | 280 128 | 154 716 |
Par Value Share | | 1 | 1 | 0 | 0 | |
Profit Loss | | | | 37 884 | 131 759 | 282 933 |
Profit Loss For Period | | 30 846 | 117 069 | | | |
Profit Loss On Ordinary Activities Before Tax | | 40 695 | 162 350 | 55 593 | 171 897 | 374 429 |
Property Plant Equipment Gross Cost | | | | 93 664 | 132 510 | 295 752 |
Provisions | | | | 15 142 | 16 631 | |
Provisions Additional Amounts Provided | | | 1 833 | 10 941 | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | 15 142 | 16 631 | 38 559 |
Provisions For Liabilities Charges | 2 298 | 2 368 | 4 201 | 15 142 | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | 2 | | |
Tangible Fixed Assets Additions | | | 11 899 | 65 222 | | |
Tangible Fixed Assets Cost Or Valuation | 14 287 | 16 543 | 28 442 | 93 664 | | |
Tangible Fixed Assets Depreciation | 2 796 | 4 704 | 7 438 | 17 951 | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 2 734 | 10 513 | | |
Taxation Social Security Due Within One Year | | 89 941 | 64 300 | 145 738 | | |
Tax On Profit Or Loss On Ordinary Activities | | 9 849 | 45 281 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 17 709 | 40 138 | 91 496 |
Total Additions Including From Business Combinations Intangible Assets | | | | | 13 526 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 38 846 | 163 242 |
Total Assets Less Current Liabilities | 126 347 | 127 263 | 226 165 | 124 991 | 80 479 | 247 580 |
Total Operating Lease Payments | | | | 52 078 | 90 071 | |
Trade Creditors Trade Payables | | | | 428 231 | 475 149 | 316 657 |
Trade Creditors Within One Year | | 310 491 | 439 838 | 428 231 | | |
Trade Debtors Trade Receivables | | | | 1 192 900 | 1 666 096 | 838 935 |
Turnover Gross Operating Revenue | | 1 703 236 | 3 384 057 | | | |
Turnover Revenue | | | | 5 230 543 | 6 408 380 | 5 444 638 |
U K Current Corporation Tax | | 9 779 | 43 448 | | | |
U K Deferred Tax | | 70 | 1 833 | | | |