Profit & Loss |
Date of Accounts |
2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 124 613 | 87 869 | 146 278 | 608 976 | 736 199 |
Current Assets | 1 349 711 | 1 908 680 | 2 544 011 | 3 303 665 | 4 102 151 |
Debtors | 1 225 098 | 1 811 774 | 2 397 733 | 2 694 689 | 3 365 952 |
Net Assets Liabilities | 1 191 810 | 1 686 437 | 2 355 917 | 3 040 250 | 3 656 592 |
Other Debtors | | 638 | 7 303 | 26 297 | 25 571 |
Property Plant Equipment | 19 564 | 8 862 | 8 505 | 16 274 | 19 968 |
|
Other Financial Data |
Audit Fees Expenses | | | 14 518 | 15 912 | 9 948 |
Accrued Liabilities | | 78 985 | 68 500 | 71 253 | 208 099 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | -77 120 | -78 985 | | | |
Accumulated Amortisation Impairment Intangible Assets | 1 969 589 | 2 008 415 | 2 008 415 | 2 017 695 | 23 550 |
Accumulated Depreciation Impairment Property Plant Equipment | 57 106 | 67 808 | 75 357 | 79 346 | 13 583 |
Additions Other Than Through Business Combinations Intangible Assets | | | 35 239 | 20 887 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 7 192 | 11 758 | |
Administration Support Average Number Employees | | | 12 | 11 | |
Administrative Expenses | | | 895 199 | 862 224 | 1 139 424 |
Amortisation Expense Intangible Assets | | | | 2 345 | 710 |
Amounts Owed By Related Parties | | 1 660 424 | 2 266 461 | 2 547 517 | |
Applicable Tax Rate | | | 19 | 19 | 19 |
Average Number Employees During Period | 22 | 22 | 19 | 18 | 18 |
Balances With Banks | | | 146 116 | 60 067 | 290 082 |
Cash Cash Equivalents | | | 146 278 | 608 976 | |
Cash Cash Equivalents Cash Flow Value | | 87 869 | 146 278 | 608 976 | |
Cash On Hand | | | 96 | 97 | 97 |
Comprehensive Income Expense | | | 659 440 | 684 333 | 616 342 |
Cost Sales | | | 748 816 | 639 835 | 823 528 |
Creditors | 144 409 | 152 120 | 231 838 | 316 535 | 489 632 |
Current Tax For Period | | | 126 980 | 132 541 | 142 914 |
Depreciation Amortisation Expense | | | 7 548 | 13 269 | 19 799 |
Depreciation Expense Property Plant Equipment | | | 7 548 | 3 989 | 5 529 |
Dividend Per Share Interim | 0 | | | | |
Financial Commitments Other Than Capital Commitments | | | 2 353 108 | 2 354 424 | |
Fixed Assets | 58 390 | 8 862 | 43 744 | 63 120 | 78 175 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | 10 040 | 10 040 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 85 000 | 42 500 | 51 830 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 14 247 | 79 379 | 160 438 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 576 921 | -296 956 | -680 698 |
Gain Loss On Disposals Intangible Assets | | | | 47 228 | |
Government Grant Income | | | | 9 526 | |
Gross Profit Loss | | | 1 625 957 | 1 560 373 | 1 801 851 |
Income Taxes Paid Refund Classified As Operating Activities | | | 112 000 | -127 223 | -130 255 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 58 409 | 462 698 | 127 223 |
Increase From Amortisation Charge For Year Intangible Assets | | 38 826 | | 9 280 | 14 270 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 10 702 | 7 549 | 3 989 | 5 529 |
Intangible Assets | 38 826 | | 35 239 | 46 846 | 58 207 |
Intangible Assets Gross Cost | 2 008 415 | 2 008 415 | 2 043 654 | 2 064 541 | 81 757 |
Interest Income On Bank Deposits | | | 66 | 1 | |
Interest Received Classified As Investing Activities | | | 43 748 | 45 038 | |
Interest Received Classified As Operating Activities | | | 43 748 | 45 038 | |
Minimum Operating Lease Payments Recognised As Expense | | | 42 500 | 42 500 | |
Net Cash Flows From Used In Investing Activities | | | 1 317 | -59 621 | -35 924 |
Net Cash Flows From Used In Operating Activities | | | 57 092 | -403 077 | -91 864 |
Net Cash Generated From Operations | | | 169 092 | -530 300 | -222 119 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | 760 260 | 737 877 | |
Net Current Assets Liabilities | 1 210 540 | 1 677 575 | 2 312 173 | 2 987 130 | 3 612 519 |
Number Equity Instruments Forfeited Share-based Payment Arrangement | | | 240 | 80 | |
Number Equity Instruments Granted Share-based Payment Arrangement | | | 1 360 | 240 | |
Number Equity Instruments Outstanding Share-based Payment Arrangement | | | 1 120 | 1 280 | |
Other Creditors | | 13 953 | 11 401 | 85 043 | 107 135 |
Other Employee Expense | | | 1 884 | 3 115 | |
Other Finance Income | | | 43 682 | 45 037 | |
Other Interest Receivable Similar Income Finance Income | | | 43 748 | 45 038 | 70 778 |
Other Operating Income Format1 | | | 11 914 | 63 647 | 15 093 |
Other Payables Accrued Expenses | | | 68 500 | 81 253 | |
Other Remaining Operating Income | | | | 179 | |
Pension Costs Defined Contribution Plan | | | 16 481 | 13 182 | |
Prepayments | | 9 037 | 6 532 | 6 772 | 5 197 |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | 5 238 | 9 037 | | | |
Proceeds From Sales Intangible Assets | | | | 47 228 | |
Production Average Number Employees | | | 7 | 7 | |
Profit Loss | | | 659 440 | 674 293 | 601 282 |
Profit Loss On Ordinary Activities Before Tax | | | 786 420 | 806 834 | 748 298 |
Property Plant Equipment Gross Cost | 76 670 | 76 670 | 83 862 | 95 620 | 33 551 |
Purchase Intangible Assets | | | -35 239 | -20 887 | -25 631 |
Purchase Property Plant Equipment | | | -7 192 | -11 758 | -9 223 |
Revenue From Sale Goods | | | 2 374 773 | 2 200 208 | |
Share-based Payment Expense Cash Settled | | | 10 040 | 10 040 | |
Short-term Deposits Classified As Cash Equivalents | | | 66 | 60 067 | |
Social Security Costs | | | 108 081 | 92 402 | 107 748 |
Staff Costs Employee Benefits Expense | | | 1 060 561 | 915 101 | 1 100 952 |
Taxation Social Security Payable | | 136 670 | 147 347 | 23 192 | |
Tax Expense Credit Applicable Tax Rate | | | 149 420 | 153 298 | 142 177 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | -22 793 | -21 150 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -95 | 287 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 448 | 106 | 270 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 126 980 | 132 541 | 147 016 |
Total Assets Less Current Liabilities | 1 268 930 | 1 765 422 | | 3 050 250 | 3 690 694 |
Total Operating Lease Payments | | | 12 817 | 55 754 | 55 628 |
Trade Creditors Trade Payables | | 1 497 | 4 590 | 4 506 | |
Trade Debtors Trade Receivables | | 150 712 | 117 437 | 106 364 | 131 997 |
Turnover Revenue | | | 2 374 773 | 2 200 208 | 2 625 379 |
Wages Salaries | | | 924 075 | 809 517 | 961 627 |
Weighted Average Exercise Price Equity Instruments Granted Share-based Payment Arrangement | | | 51 | | |
Weighted Average Exercise Price Equity Instruments Outstanding Share-based Payment Arrangement | | | 51 | 51 | |
Amount Specific Advance Or Credit Directors | -654 | | 7 304 | 7 739 | 8 309 |
Amount Specific Advance Or Credit Made In Period Directors | 13 124 | 125 492 | 7 304 | 7 759 | 8 309 |
Amount Specific Advance Or Credit Repaid In Period Directors | -2 745 | -124 838 | | 7 324 | 7 739 |
Director Remuneration | 168 658 | 72 783 | 40 000 | 40 000 | 42 500 |
Additional Provisions Increase From New Provisions Recognised | | | | | 4 102 |
Amounts Owed By Group Undertakings | | | | 2 547 517 | 3 194 883 |
Corporation Tax Payable | | | | 132 541 | 145 200 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | 2 008 415 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 71 292 |
Disposals Intangible Assets | | | | | 2 008 415 |
Disposals Property Plant Equipment | | | | | 71 292 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | 10 040 | 15 060 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | -47 228 | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | 47 228 | |
Gain Loss On Disposals Property Plant Equipment | | | | 47 228 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | 4 569 |
Net Cash Flows From Used In Financing Activities | | | | | 565 |
Net Interest Received Paid Classified As Investing Activities | | | | -45 038 | -70 778 |
Number Shares Issued Fully Paid | | | | | 135 000 |
Operating Profit Loss | | | | 761 796 | 677 520 |
Other Comprehensive Income Expense Net Tax | | | | 10 040 | 15 060 |
Other Deferred Tax Expense Credit | | | | | 4 102 |
Other Taxation Social Security Payable | | | | 23 192 | 29 198 |
Par Value Share | | | | | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 13 182 | 31 577 |
Provisions | | | | 10 000 | 34 102 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 10 000 | 34 102 |
Total Additions Including From Business Combinations Intangible Assets | | | | | 25 631 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 9 223 |