Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 2013-03-31 | 2014-03-30 | 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 |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 195 766 | 282 126 | 343 616 | 395 654 | 588 847 | 869 903 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | 530 457 | 1 052 908 | 1 130 288 | 1 407 153 | 2 482 398 | 3 326 582 | 3 309 443 |
Current Assets | 376 453 | 462 351 | 506 733 | 507 334 | 809 170 | 1 066 725 | 1 235 841 | 2 040 258 | 2 063 789 | 2 627 937 | 4 136 088 | 5 439 613 | 5 498 664 |
Debtors | 100 750 | 294 049 | 264 235 | 298 314 | 509 813 | 605 483 | 705 384 | 987 350 | 933 501 | 1 220 784 | 1 653 690 | 2 113 031 | 2 189 221 |
Net Assets Liabilities | | | | | | | 1 018 235 | 1 452 789 | 1 665 676 | 1 963 883 | 2 722 323 | 3 756 923 | 4 842 675 |
Other Debtors | | | | | | | 103 942 | 266 460 | 277 416 | 603 198 | 606 768 | 7 871 | 3 913 |
Property Plant Equipment | | | | | | | 179 907 | 175 652 | 201 131 | 225 022 | 277 308 | 272 772 | 1 074 266 |
Cash Bank In Hand | 275 703 | 168 302 | 242 498 | 209 020 | 299 357 | 461 242 | | | | | | | |
Tangible Fixed Assets | 35 155 | 27 048 | 35 097 | 51 041 | 64 764 | 142 036 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | | | 343 616 | 395 654 | 588 847 | 869 903 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 125 | 125 | 250 | 250 | 250 | 250 | | | | | | | |
Profit Loss Account Reserve | 195 641 | 282 001 | 343 366 | 395 404 | 588 597 | 869 653 | | | | | | | |
Shareholder Funds | 195 766 | 282 126 | 343 616 | 395 654 | 588 847 | 869 903 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | | | 23 750 |
Other Non-audit Services Entity Subsidiaries Fees | | | | | | | | | | | | | 28 742 |
Accrued Liabilities Deferred Income | | | | | | | | | | | | 399 571 | 570 299 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 134 236 | 135 457 | 150 564 | 191 399 | 224 098 | 284 145 | 366 874 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | | | 900 348 |
Administrative Expenses | | | | | | | | | | | | 1 222 794 | 1 568 200 |
Amounts Owed To Directors | | | | | | | | | | | | 50 695 | 32 853 |
Applicable Tax Rate | | | | | | | | | | | | | 19 |
Average Number Employees During Period | | | | | | | 27 | 30 | 35 | 47 | 61 | 74 | 120 |
Basic Earnings Loss Per Share | | | | | | | | | | | | 5 018 | 5 668 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | | 3 326 582 | 3 309 443 |
Corporation Tax Payable | | | | | | | 59 169 | 142 763 | 119 950 | 122 813 | 242 406 | 310 761 | 351 390 |
Cost Sales | | | | | | | | | | | | 8 148 328 | 9 222 588 |
Creditors | | | | | | | 374 860 | 746 985 | 579 417 | 855 537 | 1 658 349 | 1 943 758 | 2 101 611 |
Current Tax For Period | | | | | | | | | | | | 310 776 | 351 472 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | | 2 900 | -6 300 |
Deferred Tax Liabilities | | | | | | | | | | | | 6 300 | |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | | 75 997 | 61 390 |
Depreciation Rate Used For Property Plant Equipment | | | | | | | | 25 | 25 | 25 | 25 | 25 | 25 |
Diluted Earnings Loss Per Share | | | | | | | | | | | | 5 018 | 5 668 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 42 285 | 37 392 | 19 628 | 45 192 | 15 950 | 12 298 |
Disposals Property Plant Equipment | | | | | | | | 61 713 | 64 819 | 65 750 | 81 010 | 23 250 | 16 125 |
Dividends Paid | | | | | | | | | | | | 220 000 | 331 250 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | | 220 000 | 331 250 |
Dividends Paid On Shares | | | | | | | | | | | | 220 000 | 331 250 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | | | 33 700 | 6 197 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | | | 33 700 | 6 197 |
Fixed Assets | | | 35 097 | 51 041 | 64 764 | 142 036 | 179 907 | 175 652 | 201 131 | 225 022 | 277 308 | 272 772 | 1 445 622 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 10 958 | 4 764 | | 55 795 | 37 562 | 71 077 | 118 038 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | | | | | | | | | 116 065 | -123 390 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | | 122 319 | -17 145 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | | -482 503 | 217 928 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | | 3 687 | 6 173 |
Gross Profit Loss | | | | | | | | | | | | 2 794 496 | 3 329 592 |
Impairment Loss Reversal Property Plant Equipment | | | | | | | | | | | | | 33 637 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | | 242 421 | 310 843 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | | 844 184 | -17 139 |
Increase Decrease In Net Debt From Cash Flows | | | | | | | | | | | | | 24 624 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 43 506 | 52 499 | 60 463 | 77 891 | 75 997 | 61 390 |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | | | | | | | | | | | 33 637 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | | | 3 582 | 3 584 |
Interest Income On Bank Deposits | | | | | | | | | | | | 142 | 3 511 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | | 3 582 | 6 311 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | | 3 582 | 6 311 |
Interest Received Classified As Operating Activities | | | | | | | | | | | | 156 | 3 593 |
Investments Fixed Assets | | | | | | | | | | | | | 371 356 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | | -242 088 | -373 013 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | | -67 774 | -1 261 704 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | | 1 154 046 | 1 617 578 |
Net Cash Generated From Operations | | | | | | | | | | | | 1 399 893 | 1 931 139 |
Net Current Assets Liabilities | 160 611 | 255 078 | 506 733 | 507 334 | 527 550 | 756 068 | 860 981 | 1 293 273 | 1 484 372 | 1 772 400 | 2 477 739 | 3 495 855 | 3 397 053 |
Net Debt Funds | | | | | | | | | | | | -3 246 563 | -3 271 187 |
Net Deferred Tax Liability Asset | | | | | | | | | | | | 6 300 | |
Operating Profit Loss | | | | | | | | | | | | 1 571 702 | 1 764 892 |
Other Creditors | | | | | | | 82 795 | 174 196 | 183 221 | 265 641 | 388 736 | 11 137 | 13 136 |
Other Departments Average Number Employees | | | | | | | | | | | | 74 | 120 |
Other Finance Costs | | | | | | | | | | | | | 2 727 |
Other Finance Income | | | | | | | | | | | | 14 | 82 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | | 156 | 3 593 |
Other Investments Other Than Loans | | | | | | | | | | | | | 371 356 |
Other Operating Income Format1 | | | | | | | | | | | | | 3 500 |
Other Taxation Social Security Payable | | | | | | | 140 317 | 251 070 | 191 589 | 254 466 | 466 020 | 548 707 | 446 129 |
Par Value Share | | 1 | | 1 | 1 | 1 | | | | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | | 23 920 | 23 921 |
Pension Costs Defined Contribution Plan | | | | | | | | | | | | 2 288 | 7 139 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | | 52 235 | 70 380 |
Prepayments Accrued Income | | | | | | | | | | | | 625 290 | 940 160 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | | | 1 832 | -17 842 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | | 10 987 | 10 000 |
Profit Loss | | | | | | | | | | | | 1 254 600 | 1 417 002 |
Profit Loss Attributable To Ordinary Equity Holders Parent Entity Basic | | | | | | | | | | | | 1 254 600 | 1 417 002 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | | 1 568 276 | 1 762 174 |
Property Plant Equipment Gross Cost | | | | | | | 314 143 | 311 109 | 351 695 | 416 421 | 501 406 | 556 917 | 1 441 140 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 5 400 | 3 500 | | 3 600 | 3 400 | 6 300 | |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | | | | | | | | | 371 356 |
Purchase Property Plant Equipment | | | | | | | | | | | | 78 761 | 900 348 |
Rental Leasing Income | | | | | | | | | | | | | 3 500 |
Revenue From Rendering Services | | | | | | | | | | | | 10 942 824 | 12 552 180 |
Social Security Costs | | | | | | | | | | | | 268 018 | 426 929 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | | 2 897 703 | 4 483 829 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | | 297 972 | 334 813 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | | 11 112 | -3 912 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | | 4 592 | 14 271 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | | 313 676 | 345 172 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | | 130 476 | 165 995 | 78 761 | |
Total Assets Less Current Liabilities | 195 766 | 282 126 | 541 830 | 558 375 | 592 314 | 898 104 | 1 040 888 | 1 468 925 | 1 685 503 | 1 997 422 | 2 755 047 | 3 768 627 | 4 842 675 |
Total Operating Lease Payments | | | | | | | | | | | | 52 613 | 72 994 |
Trade Creditors Trade Payables | | | | | | | 92 579 | 178 956 | 84 657 | 212 617 | 561 187 | 598 967 | 682 401 |
Trade Debtors Trade Receivables | | | | | | | 601 442 | 720 890 | 656 085 | 617 586 | 1 046 922 | 1 479 870 | 1 245 148 |
Turnover Revenue | | | | | | | | | | | | 10 942 824 | 12 552 180 |
Wages Salaries | | | | | | | | | | | | 2 577 450 | 3 986 520 |
Weighted Average Number Shares Basic | | | | | | | | | | | | 250 | 250 |
Advances Credits Directors | | | | | | 456 | 3 878 | 9 448 | 13 375 | 20 243 | 48 863 | 50 695 | 32 853 |
Advances Credits Made In Period Directors | | | | | | | 3 422 | 5 570 | 3 927 | 6 868 | 28 620 | 1 832 | |
Advances Credits Repaid In Period Directors | | | | | | | | | | | | | 17 842 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | | | 2 288 | 2 353 |
Director Remuneration | | | | | | | | | | | | 276 606 | 285 811 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | | | | | | | | | 278 894 | 288 164 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | | | | 4 | 4 |
Creditors Due Within One Year | 215 842 | 207 273 | | 162 721 | 281 620 | 310 657 | | | | | | | |
Number Shares Allotted | | 125 | | 250 | 250 | 250 | | | | | | | |
Share Capital Allotted Called Up Paid | 125 | 125 | 250 | 250 | 250 | 250 | | | | | | | |
Tangible Fixed Assets Additions | | 12 750 | | 39 127 | 35 312 | 124 002 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 115 737 | 128 487 | 94 438 | 117 115 | 152 427 | 255 429 | | | | | | | |
Tangible Fixed Assets Depreciation | 80 582 | 101 439 | 59 341 | 66 074 | 87 663 | 113 393 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 20 857 | | 17 014 | 21 589 | 34 918 | | | | | | | |
Creditors Due After One Year | | | 198 214 | 162 721 | 3 467 | 24 901 | | | | | | | |
Provisions For Liabilities Charges | | | | | | 3 300 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 10 281 | | 9 188 | | | | | | | |
Tangible Fixed Assets Disposals | | | | 16 450 | | 21 000 | | | | | | | |