Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-30 | 2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-30 | 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 | GBP | GBP |
Net Worth | 48 528 | | 148 185 | | | | | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | | 264 148 | 390 073 | 112 034 | 201 193 | 158 911 | 552 199 | 378 649 | 206 920 |
Current Assets | 43 882 | 37 793 | 37 793 | 35 209 | 100 420 | 258 675 | 258 715 | 333 131 | 435 953 | 688 581 | 241 061 | 241 641 | 649 711 | 493 269 | 6 593 325 |
Debtors | 32 149 | 28 620 | 28 620 | 15 725 | 41 919 | 219 877 | 219 917 | 68 985 | 45 880 | 576 547 | 39 868 | 82 730 | 97 512 | 114 620 | 6 386 405 |
Net Assets Liabilities | | | | | | | | 628 687 | 744 670 | 1 370 963 | 1 676 070 | 1 855 211 | 2 377 237 | 3 027 142 | 9 070 207 |
Other Debtors | | | | | | | | 18 279 | 7 500 | 541 615 | 27 142 | 45 772 | 77 282 | 45 426 | |
Property Plant Equipment | | | | | | | | 476 115 | 543 545 | 981 177 | 3 679 071 | 4 344 236 | 4 626 522 | 6 122 601 | 6 956 943 |
Cash Bank In Hand | 11 733 | 9 173 | 9 173 | 19 484 | 58 501 | 38 798 | 38 798 | 264 146 | | | | | | | |
Intangible Fixed Assets | 405 000 | 360 000 | 360 000 | 315 000 | 270 000 | 225 000 | 225 000 | 180 000 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 48 528 | 148 187 | 148 185 | 291 433 | 394 732 | 478 915 | 478 915 | 628 687 | | | | | | | |
Tangible Fixed Assets | 39 668 | 30 904 | 30 904 | 30 069 | 372 682 | 370 623 | 370 623 | 476 115 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 48 428 | 148 087 | 148 085 | 291 333 | 394 632 | 478 815 | 478 815 | 520 981 | | | | | | | |
Shareholder Funds | 48 528 | | 148 185 | | | | | | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | | | | | | | | 13 380 | 96 343 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | 270 000 | 315 000 | 360 000 | 405 000 | 400 000 | 400 000 | 400 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | 61 724 | 92 901 | 119 188 | 142 028 | 169 482 | 219 394 | 266 162 | 89 744 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 98 607 | 13 919 | 2 695 734 | 692 619 | 569 724 | 1 542 847 | 986 779 |
Administrative Expenses | | | | | | | | | | | | | | 311 781 | 574 820 |
Average Number Employees During Period | | | | | | | | 27 | 28 | 40 | 45 | 41 | 48 | 49 | 13 |
Bank Borrowings | | | | | | | | 211 288 | 195 992 | 180 200 | 1 766 528 | 2 432 727 | 2 277 318 | 3 216 228 | 4 240 654 |
Bank Borrowings Overdrafts | | | | | | | | | | | | | | 1 132 286 | 384 538 |
Bank Overdrafts | | | | | | | | 14 494 | 14 935 | 15 390 | 97 920 | 93 279 | 189 893 | 1 132 286 | |
Cash Cash Equivalents | | | | | | | | | | | | | 552 199 | 378 649 | 917 215 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | | | | 378 649 | 206 920 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | | | | | | | | | | | 2 | |
Comprehensive Income Expense | | | | | | | | | | | | | | 1 197 905 | 1 046 219 |
Corporation Tax Payable | | | | | | | | 81 577 | 69 987 | 96 507 | 101 452 | 114 009 | 216 324 | 179 264 | 98 033 |
Cost Sales | | | | | | | | | | | | | | 1 087 520 | 1 512 701 |
Creditors | | | | | | | | 146 954 | 103 406 | 147 395 | 469 479 | 283 539 | 490 427 | 1 400 820 | 558 109 |
Current Tax For Period | | | | | | | | | | | | | | 71 274 | 247 660 |
Deferred Income | | | | | | | | | | | | | | 22 329 | 279 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | | | | | | | -2 147 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | | | | | -8 626 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | | | | -45 000 | | | |
Disposals Intangible Assets | | | | | | | | | | | | 50 000 | | | |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | | | | -548 000 | -775 000 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | | | | | | | | | | -548 000 | -775 000 |
Finance Lease Liabilities Present Value Total | | | | | | | | | 5 547 | 6 032 | 6 517 | 41 553 | 22 613 | 24 286 | 48 641 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | | | | | 24 286 | 25 736 |
Fixed Assets | 444 668 | 390 904 | 390 904 | 345 069 | 642 682 | 595 623 | 595 623 | 656 115 | 678 545 | 1 071 177 | 3 724 071 | 4 344 236 | 4 626 522 | 6 122 603 | 6 956 945 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | | | | -6 | -44 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | | 107 606 | | 450 000 | 25 000 | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | | | | -109 941 | -179 263 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | 45 000 | 45 000 | 45 000 | 40 000 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | 31 177 | 26 287 | 22 840 | 27 454 | 49 912 | 46 768 | 27 326 |
Intangible Assets | | | | | | | | 180 000 | 135 000 | 90 000 | 45 000 | | | | |
Intangible Assets Gross Cost | | | | | | | | 450 000 | 450 000 | 450 000 | 450 000 | 400 000 | 400 000 | 400 000 | |
Interest Income On Bank Deposits | | | | | | | | | | | | | | 734 | 1 672 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | | | | -74 848 | -219 569 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | | | | 74 848 | 219 569 |
Interest Received Classified As Investing Activities | | | | | | | | | | | | | | -734 | -954 |
Investments Fixed Assets | | | | | | | | | | | | | | 2 | 2 |
Investments In Subsidiaries | | | | | | | | | | | | | | 2 | 2 |
Net Cash Generated From Operations | | | | | | | | | | | | | | -1 376 338 | 5 550 837 |
Net Current Assets Liabilities | -396 140 | -242 717 | -242 719 | -53 636 | -10 554 | 106 913 | 106 913 | 186 179 | 332 547 | 541 186 | -228 418 | -41 898 | 159 284 | -907 551 | |
Net Finance Income Costs | | | | | | | | | | | | | | 734 | 954 |
Other Cash Inflow Outflow Classified As Investing Activities | | | | | | | | | | | | | | | -6 389 000 |
Other Creditors | | | | | | | | 11 513 | 12 645 | 20 949 | 140 756 | 29 961 | 60 555 | 39 971 | 4 459 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | | | | 203 744 |
Other Disposals Property Plant Equipment | | | | | | | | | | | | | 237 526 | | 328 855 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | | | | 734 | 1 672 |
Other Taxation Social Security Payable | | | | | | | | 4 644 | 269 | 7 628 | 1 686 | 1 693 | 339 | 1 326 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | | | | 16 241 | 4 472 |
Percentage Class Share Held In Subsidiary | | | | | | | | | | | | | | | 100 |
Prepayments Accrued Income | | | | | | | | | | | | | | 45 426 | 34 814 |
Proceeds From Sales Intangible Assets | | | | | | | | | | | | | | | -28 283 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | | | | | -125 111 |
Profit Loss | | | | | | | | | | | | | | | 6 818 066 |
Profit Loss Attributable To Owners Parent | | | | | | | | | | | | | | | 6 818 066 |
Property Plant Equipment Gross Cost | | | | | | | | 537 839 | 636 446 | 1 100 365 | 3 821 099 | 4 513 718 | 4 845 916 | 6 388 763 | 7 046 687 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | 2 319 | 16 328 | 13 130 | 11 502 | 14 400 | 27 429 | 25 822 | |
Purchase Property Plant Equipment | | | | | | | | | | | | | | -1 542 847 | -986 779 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | | | | 1 024 938 | 320 092 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | | | | 25 822 | 17 197 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | | | | -62 320 | -8 625 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | | | | 484 | 5 920 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | | | | 71 274 | 89 407 |
Total Assets Less Current Liabilities | 48 528 | | 148 185 | 291 433 | 632 128 | 702 536 | 702 536 | 842 294 | 1 011 092 | 1 612 363 | 3 495 653 | 4 302 338 | 4 785 806 | 5 215 052 | |
Total Borrowings | | | | | | | | | | | | | | 1 132 286 | 384 538 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | | | 450 000 | 25 000 | | | | |
Trade Creditors Trade Payables | | | | | | | | 34 726 | 23 | 889 | 121 148 | 3 044 | 703 | 23 687 | 32 429 |
Trade Debtors Trade Receivables | | | | | | | | 50 706 | 38 380 | 34 932 | 12 726 | 36 958 | 20 230 | 69 194 | 46 876 |
Wages Salaries | | | | | | | | | | | | | | 942 463 | 295 944 |
Creditors Due Within One Year Total Current Liabilities | 440 022 | | 280 512 | | | | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 45 000 | | 90 000 | 135 000 | 180 000 | | 225 000 | 270 000 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | 45 000 | 45 000 | 45 000 | | 45 000 | 45 000 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 450 000 | | 450 000 | 450 000 | 450 000 | | 450 000 | 450 000 | | | | | | | |
Tangible Fixed Assets Additions | | | 1 534 | 9 184 | 352 704 | | 7 342 | 6 578 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 52 891 | | 54 425 | 63 609 | 416 313 | | 423 655 | 537 839 | | | | | | | |
Tangible Fixed Assets Depreciation | 13 223 | | 23 521 | 33 540 | 43 631 | | 53 032 | 61 724 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | | 10 298 | | | | | | | | | | | | |
Bank Borrowings Overdrafts Secured | | | | | 249 295 | 235 639 | 235 639 | 225 782 | | | | | | | |
Borrowings | | | | | 159 888 | 143 068 | 143 068 | 148 222 | | | | | | | |
Capital Employed | | 148 187 | | 291 433 | 394 732 | 478 915 | 478 915 | 628 687 | | | | | | | |
Creditors Due After One Year | | | | | 235 657 | 221 516 | 221 516 | 211 288 | | | | | | | |
Creditors Due Within One Year | | 280 510 | | 88 845 | 110 974 | 151 762 | 151 802 | 146 952 | | | | | | | |
Number Shares Allotted | | | | 100 | 100 | | 100 | 100 | | | | | | | |
Par Value Share | | | | 1 | 1 | | 1 | 1 | | | | | | | |
Provisions For Liabilities Charges | | | | | 1 739 | 2 105 | 2 105 | 2 319 | | | | | | | |
Revaluation Reserve | | | | | | | | 107 606 | | | | | | | |
Share Capital Allotted Called Up Paid | | 100 | | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | 10 019 | 10 091 | | 9 401 | 8 692 | | | | | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | | | | | | | 107 606 | | | | | | | |