Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 596 912 | 611 766 | 628 427 | 669 113 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 478 556 | 510 942 | 742 913 |
Current Assets | 396 534 | 427 321 | 473 734 | 519 037 | 586 841 | 660 470 | 850 199 |
Debtors | 115 827 | 108 261 | 110 928 | 90 012 | 108 285 | 149 528 | 107 286 |
Net Assets Liabilities | | | | | 487 178 | 482 830 | 691 964 |
Other Debtors | | | | | 71 154 | 86 883 | 15 976 |
Property Plant Equipment | | | | | 10 231 | 8 498 | 15 354 |
Cash Bank In Hand | 280 707 | 319 060 | 362 806 | 429 025 | | | |
Intangible Fixed Assets | 254 622 | 237 122 | 219 622 | 202 122 | | | |
Tangible Fixed Assets | 2 521 | 5 032 | 3 322 | 13 623 | | | |
|
Capital & Reserves |
Called Up Share Capital | 4 750 | 4 750 | 4 750 | 4 750 | | | |
Profit Loss Account Reserve | 591 912 | 606 766 | 623 427 | 664 113 | | | |
Shareholder Funds | 596 912 | 611 766 | 628 427 | 669 113 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 5 400 | 6 000 | 8 000 |
Other Non-audit Services Fees | | | | | 8 340 | 6 330 | 7 185 |
Taxation Compliance Services Fees | | | | | 800 | 825 | 1 000 |
Accrued Liabilities Deferred Income | | | | | 8 665 | 15 205 | 45 070 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 340 378 | 350 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 44 449 | 17 525 | 22 640 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 3 587 | 11 971 |
Administrative Expenses | | | | | 487 213 | 621 455 | 681 199 |
Amortisation Expense Intangible Assets | | | | | 35 000 | 9 622 | |
Amortisation Impairment Expense Intangible Assets | | | | | 35 000 | 9 622 | |
Average Number Employees During Period | | | | | 7 | 9 | 12 |
Cash Cash Equivalents Cash Flow Value | | | | | 478 556 | 510 942 | 742 913 |
Corporation Tax Payable | | | | | 65 300 | 41 921 | 70 723 |
Creditors | | | | | 119 516 | 184 733 | 169 879 |
Current Tax For Period | | | | | 64 459 | 41 906 | 70 708 |
Deferred Tax Asset Debtors | | | | | 531 | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | 228 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -1 939 | 1 936 | 2 305 |
Depreciation Expense Property Plant Equipment | | | | | 4 258 | 5 320 | 5 115 |
Depreciation Impairment Expense Property Plant Equipment | | | | | 4 258 | 5 320 | 5 115 |
Dividends Paid | | | | | 182 960 | 181 960 | 90 000 |
Dividends Paid Classified As Financing Activities | | | | | -182 960 | -181 960 | -90 000 |
Dividends Paid On Shares Interim | | | | | 182 960 | 181 960 | 90 000 |
Fixed Assets | 257 143 | 242 154 | 222 944 | 215 745 | 19 853 | 8 498 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 6 650 | 1 828 | 890 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 196 464 | 169 004 | 143 286 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -18 073 | -88 596 | 43 656 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 1 614 | 41 774 | -42 242 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -41 481 | -65 285 | -41 906 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -825 | -62 | -15 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 9 622 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 5 320 | 5 115 |
Intangible Assets | | | | | 9 622 | | |
Intangible Assets Gross Cost | | | | | 350 000 | 350 000 | |
Key Management Personnel Compensation Total | | | | | 16 080 | 96 080 | 8 040 |
Net Cash Flows From Used In Operating Activities | | | | | -301 757 | -217 933 | -333 942 |
Net Cash Generated From Operations | | | | | -343 238 | -283 218 | -375 848 |
Net Current Assets Liabilities | 339 769 | 369 612 | 405 483 | 453 368 | 467 325 | 475 737 | 680 320 |
Other Creditors | | | | | | 90 000 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 32 244 | |
Other Disposals Property Plant Equipment | | | | | | 32 244 | |
Other Operating Income Format1 | | | | | 5 565 | 4 200 | 4 200 |
Other Taxation Social Security Payable | | | | | 45 551 | 37 607 | 54 086 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 34 549 | 127 518 | 30 516 |
Prepayments Accrued Income | | | | | 1 392 | 5 280 | 7 472 |
Profit Loss | | | | | 225 001 | 177 612 | 299 134 |
Profit Loss On Ordinary Activities Before Tax | | | | | 287 521 | 221 454 | 372 147 |
Property Plant Equipment Gross Cost | | | | | 54 680 | 26 023 | 37 994 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 1 405 | 3 710 |
Purchase Property Plant Equipment | | | | | -6 004 | -3 587 | -11 971 |
Social Security Costs | | | | | 28 869 | 43 518 | 83 226 |
Staff Costs Employee Benefits Expense | | | | | 280 640 | 466 587 | 475 300 |
Tax Expense Credit Applicable Tax Rate | | | | | 54 629 | 42 076 | 70 708 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 1 838 | | 2 112 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 62 520 | 43 842 | 73 013 |
Total Assets Less Current Liabilities | 596 912 | 611 766 | 628 427 | 669 113 | 487 178 | 484 235 | 695 674 |
Total Operating Lease Payments | | | | | 23 113 | 20 131 | 25 469 |
Trade Debtors Trade Receivables | | | | | 35 208 | 57 365 | 83 838 |
Turnover Revenue | | | | | 769 169 | 838 709 | 1 049 146 |
Wages Salaries | | | | | 217 222 | 295 551 | 361 558 |
Company Contributions To Defined Benefit Plans Directors | | | | | | 80 000 | |
Director Remuneration | | | | | | 16 080 | 8 040 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | 96 080 | 8 040 |
Capital Redemption Reserve | 250 | 250 | 250 | 250 | | | |
Creditors Due Within One Year | 56 765 | 57 709 | 68 251 | 65 669 | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 95 378 | 112 878 | 130 378 | 147 878 | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | 17 500 | 17 500 | | | |
Intangible Fixed Assets Cost Or Valuation | 350 000 | 350 000 | 350 000 | | | | |
Number Shares Allotted | | 750 | 750 | 750 | | | |
Par Value Share | | 1 | 1 | 1 | | | |
Purchase Own Shares Decrease Increase In Profit Loss Account | -4 750 | -4 750 | -4 750 | | | | |
Share Capital Allotted Called Up Paid | 4 750 | 4 750 | 4 750 | 750 | | | |
Tangible Fixed Assets Additions | | | 553 | 12 692 | | | |
Tangible Fixed Assets Cost Or Valuation | 24 423 | 12 704 | 13 257 | 25 949 | | | |
Tangible Fixed Assets Depreciation | 21 902 | 7 672 | 9 935 | 12 326 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 2 263 | 2 391 | | | |