Profit & Loss |
Date of Accounts |
2011-04-05 | 2012-04-05 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 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 |
Net Worth | 371 051 | 199 111 | 235 699 | 172 247 | 306 618 | 542 864 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | 964 678 | 750 | 780 362 | 1 012 601 | 567 641 | 109 665 |
Current Assets | 490 119 | 427 211 | 842 652 | 899 690 | 2 049 313 | 2 777 069 | 4 448 498 | 2 965 140 | 3 131 533 | 3 277 330 | 3 202 167 | 3 370 716 |
Debtors | 338 520 | 314 165 | 762 211 | 800 419 | 1 807 025 | 1 955 551 | 3 483 820 | 2 964 390 | 2 351 171 | 2 264 729 | 2 634 526 | 3 261 051 |
Net Assets Liabilities | | | | | | | 79 935 | -190 496 | 386 219 | 584 397 | 709 811 | 389 118 |
Property Plant Equipment | | | | | | | 250 831 | 187 423 | 116 224 | 68 036 | 47 519 | 55 928 |
Other Debtors | | | | | | | | | 1 372 825 | 1 026 866 | 1 325 100 | 693 103 |
Cash Bank In Hand | 53 | 11 037 | 67 | | 177 393 | 321 368 | | | | | | |
Intangible Fixed Assets | 120 000 | 100 000 | 80 000 | 60 000 | 40 000 | 20 000 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 371 051 | 199 111 | 235 699 | 172 247 | 306 618 | 542 864 | | | | | | |
Stocks Inventory | 151 546 | 102 009 | 80 374 | 99 271 | 64 895 | 500 150 | | | | | | |
Tangible Fixed Assets | 91 321 | 82 667 | 92 516 | 198 432 | 214 150 | 275 930 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | |
Profit Loss Account Reserve | 370 051 | 198 111 | 234 699 | 171 247 | 305 618 | 541 864 | | | | | | |
Shareholder Funds | 371 051 | 199 111 | 235 699 | 172 247 | 306 618 | 542 864 | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | | | | 372 297 | 389 106 | 438 655 | 359 655 | 609 655 | 359 655 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | 336 685 | 16 809 | 49 549 | | 250 000 | |
Company Contributions To Money Purchase Plans Directors | | | | | | | 17 815 | 7 200 | 6 600 | | | |
Director Remuneration | | | | | | | 150 368 | 141 049 | 98 613 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | 3 | 3 | 3 | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | | 79 000 | | 250 000 |
Accrued Liabilities | | | | | | | 466 751 | 124 188 | 702 130 | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 245 046 | 295 605 | 311 725 | 378 732 | 466 843 | 538 937 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 91 025 | 152 353 | 89 194 | 68 439 | 77 788 | 66 274 |
Administrative Expenses | | | | | | | 3 372 868 | 2 589 470 | 1 805 635 | | | |
Amortisation Expense Intangible Assets | | | | | | | | 50 559 | 69 388 | | | |
Applicable Tax Rate | | | | | | | 19 | 19 | 19 | | | |
Bank Borrowings | | | | | | | 29 489 | 16 989 | 3 454 | 250 000 | 216 666 | 166 666 |
Bank Borrowings Overdrafts | | | | | | | 16 838 | 3 615 | 3 454 | 212 500 | 166 666 | 116 666 |
Bank Overdrafts | | | | | | | | 15 970 | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | -15 220 | | | | |
Comprehensive Income Expense | | | | | | | -1 208 972 | -270 431 | 576 715 | | | |
Corporation Tax Payable | | | | | | | 326 584 | 120 997 | 128 922 | | | |
Corporation Tax Recoverable | | | | | | | 422 178 | 419 275 | 263 786 | | | |
Cost Sales | | | | | | | 12 523 676 | 10 348 344 | 11 615 950 | | | |
Creditors | | | | | | | 16 838 | 3 615 | 3 387 654 | 212 500 | 166 666 | 116 666 |
Current Tax For Period | | | | | | | -227 364 | | 105 546 | | | |
Depreciation Amortisation Expense | | | | | | | 47 926 | 114 076 | 125 009 | | | |
Depreciation Expense Property Plant Equipment | | | | | | | 47 926 | 63 517 | 55 621 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 2 189 | 118 780 | 56 158 | 12 826 | 29 927 |
Disposals Property Plant Equipment | | | | | | | | 9 797 | 182 157 | 70 552 | 13 610 | 30 807 |
Finance Lease Liabilities Present Value Total | | | | | | | | 15 649 | | | | |
Fixed Assets | 211 321 | 182 667 | 172 516 | 258 432 | 254 150 | 295 930 | 355 766 | 643 974 | 658 934 | 690 691 | 750 817 | 782 795 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 623 | | | | | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | 189 186 | 337 952 | 147 469 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | 299 237 | -697 370 | -296 894 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | 1 664 606 | 533 337 | 507 278 | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | -26 413 | -5 396 | -36 365 | | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -26 413 | -5 396 | -36 365 | | | |
Gross Profit Loss | | | | | | | 2 229 655 | 2 270 114 | 2 346 392 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -205 829 | -202 684 | 206 904 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | -9 285 | -979 898 | 795 582 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 50 559 | 69 388 | 74 427 | 88 111 | 105 715 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 63 517 | 55 621 | 35 403 | 22 175 | 18 413 |
Intangible Assets | | | | | | | 104 935 | 456 551 | 542 710 | 622 655 | 703 298 | 726 867 |
Intangible Assets Gross Cost | | | | | | | 349 981 | 752 156 | 854 435 | 1 001 387 | 1 170 141 | 1 265 804 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | 2 838 | 1 474 | 439 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 2 832 | | | | | |
Interest Paid Classified As Operating Activities | | | | | | | -3 461 | -1 474 | -439 | | | |
Interest Payable Similar Charges Finance Costs | | | | | | | 6 293 | 1 474 | 439 | | | |
Net Cash Flows From Used In Financing Activities | | | | | | | 606 496 | 13 661 | 148 732 | | | |
Net Cash Flows From Used In Investing Activities | | | | | | | 85 636 | 398 162 | 174 666 | | | |
Net Cash Flows From Used In Operating Activities | | | | | | | -682 847 | 568 075 | -1 118 980 | | | |
Net Cash Generated From Operations | | | | | | | -894 969 | 363 917 | -912 515 | | | |
Net Current Assets Liabilities | 173 003 | 28 984 | 276 573 | 90 717 | 194 556 | 295 983 | -210 279 | -823 022 | -256 121 | 115 358 | 129 777 | -270 391 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | -5 099 | -9 518 | -1 668 | | | |
Number Shares Issued Fully Paid | | | | | | | | 1 000 | 1 000 | | | |
Operating Profit Loss | | | | | | | -1 143 213 | -319 356 | 540 757 | | | |
Other Creditors | | | | | | | 480 544 | 423 519 | 385 483 | 1 092 081 | 1 346 964 | 1 339 451 |
Other Deferred Tax Expense Credit | | | | | | | -3 341 | -40 881 | 8 761 | | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | 5 099 | 9 518 | 1 668 | | | |
Other Taxation Social Security Payable | | | | | | | 504 453 | 318 753 | 525 143 | 461 274 | 374 671 | 439 303 |
Par Value Share | | | 1 | 1 | 1 | 1 | | 1 | 1 | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -6 591 | 15 649 | -15 649 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 145 813 | 84 183 | 45 484 | | | |
Prepayments | | | | | | | 442 717 | 579 249 | 624 816 | | | |
Proceeds From Sales Property Plant Equipment | | | | | | | -10 000 | -2 212 | -29 044 | | | |
Profit Loss | | | | | | | -913 702 | -270 431 | 576 715 | | | |
Profit Loss On Ordinary Activities Before Tax | | | | | | | -1 144 407 | -311 312 | 541 986 | | | |
Property Plant Equipment Gross Cost | | | | | | | 341 856 | 339 776 | 205 418 | 136 475 | 125 307 | 122 202 |
Provisions | | | | | | | 48 714 | 7 833 | 16 594 | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 48 714 | 7 833 | 16 594 | 9 152 | 4 117 | 6 620 |
Purchase Intangible Assets | | | | | | | | -402 175 | -157 579 | | | |
Purchase Property Plant Equipment | | | | | | | -100 735 | -7 717 | -47 799 | | | |
Repayments Borrowings Classified As Financing Activities | | | | | | | -11 136 | -12 500 | -13 535 | | | |
Staff Costs Employee Benefits Expense | | | | | | | 3 469 593 | 2 907 217 | 1 225 862 | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | -217 437 | -59 149 | 102 977 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 6 434 | 2 513 | 11 330 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | -230 705 | -40 881 | -34 729 | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | 402 175 | 157 579 | 157 552 | 168 754 | 181 462 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | 7 717 | 47 799 | 1 609 | 2 442 | 27 702 |
Total Assets Less Current Liabilities | 384 324 | 211 651 | 449 089 | 349 149 | 448 706 | 591 913 | 145 487 | -179 048 | 402 813 | 806 049 | 880 594 | 512 404 |
Total Borrowings | | | | | | | 494 442 | 470 807 | 387 334 | 606 989 | 538 006 | 320 600 |
Trade Creditors Trade Payables | | | | | | | 2 752 634 | 2 640 552 | 1 726 284 | 1 571 117 | 1 300 755 | 1 812 353 |
Trade Debtors Trade Receivables | | | | | | | 2 143 258 | 1 521 672 | 978 346 | 1 237 863 | 1 309 426 | 2 567 948 |
Turnover Revenue | | | | | | | 14 753 331 | 12 618 458 | 13 962 342 | | | |
Wages Salaries | | | | | | | 3 323 780 | 2 823 034 | 1 180 378 | | | |
Average Number Employees During Period | | | | | | | | | 45 | 48 | 45 | 43 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | 53 268 | 7 420 | | 33 621 |
Disposals Intangible Assets | | | | | | | | | 55 300 | 10 600 | | 85 799 |
Total Current Tax Expense Credit | | | | | | | | | -43 490 | | | |
Creditors Due Within One Year Total Current Liabilities | 317 116 | 398 227 | | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 80 000 | 100 000 | 120 000 | 140 000 | 160 000 | 180 000 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 20 000 | 20 000 | 20 000 | 20 000 | 20 000 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 200 000 | 200 000 | 200 000 | 200 000 | 200 000 | 200 000 | | | | | | |
Provisions For Liabilities Charges | 13 273 | 12 540 | 15 219 | 32 316 | 27 457 | 49 049 | | | | | | |
Tangible Fixed Assets Additions | | 531 | 20 129 | 134 115 | 44 124 | 95 899 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 130 585 | 131 116 | 151 245 | 285 360 | 329 484 | 425 383 | | | | | | |
Tangible Fixed Assets Depreciation | 39 264 | 48 449 | 58 729 | 86 928 | 115 334 | 149 453 | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 9 185 | | | | | | | | | | |
Creditors Due After One Year | | | 198 171 | 144 586 | 114 631 | | | | | | | |
Creditors Due Within One Year | | 398 227 | 566 079 | 808 973 | 1 854 757 | 2 481 086 | | | | | | |
Number Shares Allotted | | | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | |
Share Capital Allotted Called Up Paid | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 10 280 | 28 199 | 28 406 | 34 119 | | | | | | |