Profit & Loss |
Date of Accounts |
2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 685 913 | 691 616 | 490 515 | 766 651 | 2 362 862 |
Current Assets | 12 716 923 | 15 092 898 | 19 073 215 | 21 748 045 | 23 926 780 |
Debtors | 11 956 010 | 14 326 282 | 18 507 700 | 20 906 394 | 21 488 918 |
Net Assets Liabilities | 12 762 391 | 12 814 046 | 15 276 004 | 19 119 468 | 22 586 183 |
Other Debtors | 11 308 413 | 13 468 103 | 17 578 711 | 19 568 541 | 20 127 119 |
Property Plant Equipment | 1 071 987 | 773 331 | 1 810 729 | 4 946 021 | 5 174 182 |
Total Inventories | 75 000 | 75 000 | 75 000 | 75 000 | |
|
Other Financial Data |
Audit Fees Expenses | 14 400 | 12 000 | 8 640 | 13 860 | 13 200 |
Accrued Liabilities Deferred Income | 36 211 | 31 924 | 31 592 | 75 860 | 54 728 |
Accumulated Amortisation Impairment Intangible Assets | 15 617 807 | 17 570 034 | 19 522 262 | 19 522 262 | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 787 271 | 849 560 | 1 043 645 | 1 314 870 | 1 571 535 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 230 262 | 1 231 483 | 3 414 362 | 484 826 |
Administrative Expenses | 6 253 662 | 6 721 032 | 6 102 374 | 5 224 858 | 5 847 652 |
Amortisation Expense Intangible Assets | 1 952 227 | 1 952 227 | 1 952 228 | | |
Amortisation Impairment Expense Intangible Assets | 1 952 227 | 1 952 227 | 1 952 228 | | |
Average Number Employees During Period | 211 | 210 | 187 | 206 | 216 |
Bank Borrowings | 1 673 284 | 1 488 959 | 1 379 362 | 2 265 431 | 2 105 706 |
Bank Borrowings Overdrafts | 1 484 878 | 1 390 141 | 1 266 323 | 2 085 000 | 1 913 521 |
Banking Arrangements Classified As Cash Cash Equivalents | -184 | -1 884 | -2 088 | | |
Bank Overdrafts | 184 | 1 884 | 2 088 | | |
Cash Cash Equivalents Cash Flow Value | 685 729 | 689 732 | 488 427 | 766 651 | 2 362 862 |
Comprehensive Income Expense | 738 622 | 51 655 | 2 461 958 | 3 843 464 | 3 466 715 |
Corporation Tax Payable | 335 901 | 209 860 | 709 708 | 703 751 | 448 892 |
Corporation Tax Recoverable | 4 611 | 14 129 | 14 130 | 15 480 | 15 480 |
Cost Sales | 6 522 655 | 6 232 769 | 4 970 568 | 7 468 608 | 8 341 142 |
Creditors | 1 484 878 | 1 390 141 | 1 266 323 | 2 085 000 | 1 913 521 |
Current Tax For Period | 332 597 | 209 860 | 708 483 | 913 751 | 848 891 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -8 338 | -35 473 | 15 074 | 61 570 | -21 966 |
Depreciation Expense Property Plant Equipment | 219 955 | 154 755 | 194 085 | 274 657 | |
Depreciation Impairment Expense Property Plant Equipment | 219 955 | 154 755 | 194 085 | 274 657 | 256 665 |
Fixed Assets | 4 976 442 | 2 725 559 | 1 810 729 | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | 184 325 | 109 597 | -886 069 | 159 725 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | 7 657 | -1 299 | |
Further Item Interest Expense Component Total Interest Expense | | | | 741 | 7 290 |
Further Item Tax Increase Decrease Component Adjusting Items | -2 809 | 111 337 | 111 337 | | -1 673 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 523 154 | 281 283 | 1 609 740 | 1 341 450 | 1 019 502 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -10 889 | 489 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -417 576 | -190 343 | -1 028 363 | 623 269 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 2 360 754 | 4 181 417 | 2 397 344 | 582 524 |
Gain Loss On Disposals Property Plant Equipment | -8 025 | -374 158 | | 3 237 | |
Government Grant Income | | | 331 486 | 38 645 | |
Gross Profit Loss | 6 997 073 | 6 940 642 | 8 969 873 | 10 004 829 | |
Income Taxes Paid Refund Classified As Operating Activities | | -330 302 | -209 861 | -919 849 | -1 103 750 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -502 004 | -4 003 | 993 126 | -278 224 | -1 596 211 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 3 304 | -9 836 | 8 882 | -2 508 | -5 272 |
Increase From Amortisation Charge For Year Intangible Assets | | 1 952 227 | 1 952 228 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 154 755 | 194 085 | 274 657 | 256 665 |
Intangible Assets | 3 904 455 | 1 952 228 | | | |
Intangible Assets Gross Cost | 19 522 262 | 19 522 262 | 19 522 262 | 19 522 262 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 42 769 | 46 921 | 33 442 | 21 863 | |
Interest Income From Group Undertakings Participating Interests | 38 435 | 38 236 | 28 854 | 17 983 | 43 471 |
Interest Income On Bank Deposits | | | | 141 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 38 435 | 38 236 | | | |
Interest Payable Similar Charges Finance Costs | 50 802 | 46 921 | 33 442 | 22 604 | 94 094 |
Interest Received Classified As Investing Activities | -38 435 | -38 236 | -28 854 | -18 124 | -43 471 |
Net Cash Flows From Used In Financing Activities | -44 194 | 184 325 | 184 325 | 184 325 | 159 725 |
Net Cash Flows From Used In Investing Activities | -321 187 | 192 021 | 1 202 629 | 3 388 588 | 441 355 |
Net Cash Flows From Used In Operating Activities | -136 623 | -380 349 | -393 828 | -2 780 743 | -2 197 291 |
Net Cash Generated From Operations | | -757 572 | -1 354 224 | -3 723 196 | -3 395 135 |
Net Current Assets Liabilities | 9 398 817 | 11 571 145 | 14 846 846 | 16 433 966 | 19 479 075 |
Net Finance Income Costs | 38 435 | 38 236 | 28 854 | 18 124 | 43 471 |
Net Interest Paid Received Classified As Operating Activities | -50 802 | -46 921 | -33 442 | -22 604 | -94 094 |
Operating Profit Loss | 1 078 552 | 219 610 | 3 198 985 | 4 820 757 | |
Other Creditors | 2 099 779 | 2 574 568 | 2 882 292 | 3 355 543 | 2 742 230 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 1 092 466 | | 3 432 | |
Other Disposals Property Plant Equipment | | 1 466 629 | | 7 845 | |
Other Interest Expense | 8 033 | | | | |
Other Interest Receivable Similar Income Finance Income | 38 435 | 38 236 | 28 854 | 18 124 | 43 471 |
Other Operating Income Format1 | 335 141 | | 331 486 | 40 786 | 11 900 |
Other Taxation Social Security Payable | 33 401 | 26 904 | 35 571 | 82 977 | 43 094 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 21 503 | 30 970 | 39 199 | 58 628 | 71 693 |
Prepayments Accrued Income | 118 012 | 88 874 | 63 650 | 268 126 | 231 873 |
Proceeds From Sales Property Plant Equipment | -103 938 | -5 | | -7 650 | |
Profit Loss | 738 622 | 51 655 | 2 461 958 | 3 843 464 | 3 466 715 |
Profit Loss On Ordinary Activities Before Tax | 1 066 185 | 210 925 | 3 194 397 | 4 816 277 | 4 293 640 |
Property Plant Equipment Gross Cost | 2 859 258 | 1 622 891 | 2 854 374 | 6 260 891 | 6 745 717 |
Provisions For Liabilities Balance Sheet Subtotal | 127 990 | 92 517 | | | |
Purchase Property Plant Equipment | -367 249 | -230 262 | -1 231 483 | -3 414 362 | -484 826 |
Raw Materials Consumables | 75 000 | 75 000 | 75 000 | 75 000 | |
Social Security Costs | 135 045 | 132 212 | 140 228 | 182 492 | |
Staff Costs Employee Benefits Expense | 2 837 976 | 2 902 802 | 2 898 924 | 3 623 616 | 3 902 909 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 127 990 | 92 517 | 115 248 | 175 519 | 153 553 |
Tax Expense Credit Applicable Tax Rate | 202 575 | 40 076 | 606 935 | 915 093 | 815 792 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | 650 | 15 679 | | 42 124 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 9 843 | 2 014 | 5 285 | 18 104 | 18 078 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 327 563 | 159 270 | 732 439 | 972 813 | 826 925 |
Total Assets Less Current Liabilities | 14 375 259 | 14 296 704 | 16 657 575 | 21 379 987 | 24 653 257 |
Total Borrowings | 1 673 468 | 1 490 843 | 1 381 450 | 2 265 431 | 1 913 521 |
Total Current Tax Expense Credit | 335 901 | 194 743 | 709 708 | 912 542 | 848 891 |
Total Deferred Tax Expense Credit | | -35 473 | 22 731 | 60 271 | -21 966 |
Total Operating Lease Payments | 256 655 | 270 522 | 350 186 | 355 040 | |
Trade Creditors Trade Payables | 624 224 | 577 795 | 452 079 | 915 517 | 966 576 |
Trade Debtors Trade Receivables | 524 974 | 755 176 | 851 209 | 1 054 247 | 1 114 446 |
Turnover Revenue | 13 519 728 | 13 173 411 | 13 940 441 | 17 473 437 | |
Wages Salaries | 2 681 428 | 2 739 620 | 2 719 497 | 3 382 496 | 3 633 547 |
Director Remuneration | 30 000 | 30 000 | 41 200 | 50 266 | 77 798 |