Profit & Loss |
Date of Accounts |
2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 5 119 621 | 6 556 801 | 5 129 249 | 6 951 476 | 8 516 582 | 9 560 641 | 3 355 900 |
Current Assets | 22 805 196 | 24 142 457 | 23 386 700 | 14 171 095 | 16 903 554 | 20 050 189 | 19 918 334 |
Debtors | 17 685 575 | 17 585 656 | 18 257 451 | 7 219 619 | 8 386 972 | 10 489 548 | 16 562 434 |
Net Assets Liabilities | 10 600 037 | 13 780 248 | 16 881 139 | 18 449 496 | 21 796 385 | 25 113 134 | 26 326 186 |
Other Debtors | 10 431 088 | 10 857 776 | 678 628 | 456 053 | 98 498 | 94 000 | 94 000 |
Property Plant Equipment | 313 215 | 340 035 | 300 172 | 760 496 | 763 250 | 571 603 | 959 054 |
|
Other Financial Data |
Audit Fees Expenses | | | | 80 000 | 76 200 | 81 940 | 127 100 |
Accrued Liabilities Deferred Income | | | | 203 623 | 217 215 | 250 143 | 407 584 |
Accumulated Amortisation Impairment Intangible Assets | 1 116 690 | 1 117 654 | 1 260 119 | 2 275 783 | 3 017 443 | 3 759 463 | 4 501 482 |
Accumulated Depreciation Impairment Property Plant Equipment | 115 729 | 151 084 | 192 224 | 340 506 | 449 791 | 526 613 | 655 024 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | 1 800 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 230 993 | 103 135 | 515 862 |
Administrative Expenses | | | | 9 794 042 | 9 298 458 | 10 060 161 | 11 187 832 |
Amortisation Expense Intangible Assets | | | | 1 009 189 | 741 660 | 742 020 | |
Amortisation Impairment Expense Intangible Assets | | | | 1 009 189 | 741 660 | | |
Amounts Owed By Group Undertakings | 4 031 696 | 3 302 255 | 2 473 551 | 2 426 032 | 2 894 484 | 3 291 726 | 4 749 320 |
Amounts Owed By Parent Entities | 1 252 782 | 1 252 782 | 1 252 782 | | | | |
Amounts Owed By Related Parties | | | 3 726 333 | 2 426 032 | | | |
Amounts Owed To Group Undertakings | | | | 100 | 100 | 100 | |
Average Number Employees During Period | | | | 104 | 110 | 112 | 121 |
Bank Borrowings Overdrafts | | | | 66 912 | | | |
Banking Arrangements Classified As Cash Cash Equivalents | | | | -66 912 | | | |
Bank Overdrafts | | | | 66 912 | | | |
Cash Cash Equivalents Cash Flow Value | | | 5 129 249 | 6 884 564 | 8 516 582 | | |
Comprehensive Income Expense | 1 836 889 | 3 180 211 | 3 100 891 | 1 843 957 | 3 586 889 | 4 036 749 | 1 805 315 |
Corporation Tax Payable | 172 723 | 404 919 | 357 064 | 344 074 | 472 772 | 494 682 | |
Corporation Tax Recoverable | | | | | 41 245 | 18 655 | 397 116 |
Creditors | 12 940 399 | 11 154 981 | 299 006 | 6 903 411 | 5 814 095 | 5 281 469 | 1 116 263 |
Current Tax For Period | | | | 728 762 | 852 460 | 1 087 444 | 699 748 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | -22 956 | 42 734 | 41 089 | -30 631 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -22 956 | 42 734 | 41 089 | -30 631 |
Depreciation Expense Property Plant Equipment | | | | 160 928 | 154 281 | | |
Depreciation Impairment Expense Property Plant Equipment | | | | 160 928 | 154 281 | | |
Disposals Investment Property Fair Value Model | | | | | | 59 685 | 366 900 |
Dividend Income | | | | 385 | 505 | 2 506 | |
Dividends Paid | | | | 290 000 | 240 000 | 720 000 | 592 263 |
Dividends Paid Classified As Financing Activities | | | | -290 000 | -240 000 | | |
Dividends Paid On Shares | | 27 948 | 1 454 778 | 8 815 321 | | | |
Dividends Paid On Shares Interim | | | | 290 000 | 240 000 | 720 000 | 592 263 |
Dividends Received Classified As Investing Activities | | | | -385 | -505 | | |
Finance Lease Liabilities Present Value Total | | | | 1 511 | | | |
Fixed Assets | 766 595 | 827 762 | 2 333 993 | 11 186 634 | 10 754 482 | 10 433 059 | 7 582 130 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | 75 594 | 6 399 | -81 993 | | | | |
Further Item Interest Expense Component Total Interest Expense | | | | 2 952 | 8 182 | 6 669 | 5 872 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | | | -1 462 025 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -459 | 136 561 | 5 735 | -3 325 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 1 519 664 | 1 471 178 | 1 892 933 | 2 507 253 | 2 257 962 | 2 718 493 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -25 827 | -967 | 1 153 | 29 578 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | | -15 049 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 1 973 346 | 1 122 747 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -10 714 803 | 1 126 108 | | |
Gain Loss On Disposals Other Non-current Assets | | | | 675 | | | |
Gain Loss On Disposals Property Plant Equipment | | | | 2 416 | 5 371 | 546 | |
Gain Loss On Financial Assets Fair Value Through Profit Or Loss | | | | -75 018 | 280 325 | -4 393 | 168 609 |
Government Grant Income | | | | | 19 270 | | |
Impairment Loss Intangible Assets | | | | 6 475 | | | |
Impairment Loss Reversal On Investments | | | | 88 743 | -282 631 | 5 339 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -697 000 | -765 007 | | |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | | -82 148 | 243 585 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -35 204 | | | |
Increase Decrease Through Other Changes Intangible Assets | | | | | -28 346 | | |
Increase From Amortisation Charge For Year Intangible Assets | | 964 | 142 465 | 1 009 189 | 741 660 | 742 020 | 742 019 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 47 777 | 41 140 | 160 928 | 154 281 | 113 493 | 128 411 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | | 6 475 | | | |
Intangible Assets | | 27 948 | 1 454 778 | 8 815 321 | 8 045 315 | 7 305 095 | 6 563 076 |
Intangible Assets Gross Cost | 1 116 690 | 1 145 602 | 2 714 897 | 11 091 104 | 11 062 758 | 11 064 558 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 2 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 1 015 | 461 | | |
Interest Income | | | | 40 225 | 9 782 | | |
Interest Income On Bank Deposits | | | | 47 674 | 2 394 | | 23 266 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | 47 674 | 2 394 | | |
Interest Payable Similar Charges Finance Costs | | | | 4 270 | 8 643 | 6 669 | 5 872 |
Interest Received Classified As Investing Activities | | | | -40 225 | -9 782 | | |
Investment Property | | | | 265 148 | 183 000 | 366 900 | |
Investment Property Fair Value Model | | | | 265 148 | 183 000 | 366 900 | |
Investments | | | | 1 345 669 | 1 720 317 | 232 991 | 60 000 |
Investments Fixed Assets | 453 380 | 459 779 | 579 043 | 1 345 669 | 1 762 917 | 2 189 461 | 60 000 |
Issue Equity Instruments | | | | 14 400 | | | |
Net Cash Flows From Used In Operating Activities | | | | -11 774 850 | -2 148 021 | | |
Net Cash Generated From Operations | | | | -12 476 120 | -2 921 671 | | |
Net Current Assets Liabilities | 9 864 797 | 12 987 476 | 14 864 382 | 7 267 684 | 11 089 459 | 14 768 720 | 18 802 071 |
Net Finance Income Costs | | | | 40 610 | 10 287 | 2 506 | 23 266 |
Net Interest Paid Received Classified As Operating Activities | | | | -4 270 | -8 643 | | |
Number Shares Issued Fully Paid | | 400 | | | | | |
Operating Profit Loss | | | | 2 566 962 | 4 279 956 | 4 931 199 | |
Other Creditors | 12 717 925 | 10 674 524 | 299 006 | 6 330 683 | 4 922 313 | 4 241 432 | 193 172 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 12 422 | | 12 646 | 44 996 | 36 671 | |
Other Disposals Property Plant Equipment | | 21 487 | | 24 078 | 118 954 | 217 960 | |
Other Interest Expense | | | | 301 | | | |
Other Interest Income | | | | -7 449 | 7 388 | | |
Other Interest Receivable Similar Income Finance Income | | | | 40 610 | 10 287 | 2 506 | 23 266 |
Other Investments Other Than Loans | | | 579 043 | 1 345 669 | | | |
Other Operating Income Format1 | | | | 1 915 747 | 280 410 | 308 313 | 318 597 |
Other Taxation Social Security Payable | 49 661 | 60 242 | 79 250 | 152 386 | 183 024 | 182 121 | 422 146 |
Par Value Share | | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | 1 511 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 186 168 | 207 004 | 213 621 | 236 746 |
Prepayments Accrued Income | 130 709 | 124 705 | 131 228 | 238 043 | 237 232 | 815 421 | 339 615 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | | 855 369 | | | |
Profit Loss | 1 761 295 | 3 173 812 | 3 182 884 | 1 843 957 | 3 586 889 | 4 036 749 | 1 805 315 |
Profit Loss On Ordinary Activities Before Tax | | | | 2 514 559 | 4 482 083 | 5 165 282 | 2 474 432 |
Property Plant Equipment Gross Cost | 428 942 | 491 119 | 492 396 | 1 101 002 | 1 213 041 | 1 098 216 | 1 614 078 |
Provisions For Liabilities Balance Sheet Subtotal | 31 355 | 34 990 | 18 230 | 4 822 | | | |
Purchase Intangible Assets | | | | -8 379 496 | | | |
Purchase Investment Properties | | | | -265 148 | | | |
Purchase Property Plant Equipment | | | | -632 684 | -230 993 | | |
Research Development Expense Recognised In Profit Or Loss | | | | 88 850 | 85 196 | 88 138 | |
Staff Costs Employee Benefits Expense | | | | 5 773 310 | 6 037 048 | 6 305 792 | 7 081 238 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 4 822 | 47 556 | 88 645 | 58 015 |
Tax Decrease From Utilisation Tax Losses | | | | | | | 1 858 |
Tax Expense Credit Applicable Tax Rate | | | | 477 766 | 851 596 | 981 404 | 470 142 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 13 235 | 12 365 | -26 485 | 247 |
Tax Increase Decrease From Effect Dividends From Companies | | | | -73 | -96 | -476 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 36 648 | | 12 945 | 93 558 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 670 602 | 895 194 | 1 128 533 | 669 117 |
Total Additions Including From Business Combinations Property Plant Equipment | | 83 664 | 1 277 | 632 684 | | | |
Total Assets Less Current Liabilities | 10 631 392 | 13 815 238 | 17 198 375 | 18 454 318 | 21 843 941 | 25 201 779 | 26 384 201 |
Total Borrowings | | | | 66 912 | | | |
Total Current Tax Expense Credit | | | | 693 558 | 852 460 | | |
Total Operating Lease Payments | | | | 249 146 | 249 291 | 249 291 | |
Trade Creditors Trade Payables | 90 | 15 296 | 42 138 | 9 256 | 18 671 | 112 991 | 93 361 |
Trade Debtors Trade Receivables | 1 460 707 | 1 679 428 | 2 921 003 | 4 337 534 | 4 913 043 | 6 030 532 | 5 708 683 |
Turnover Revenue | | | | 10 445 257 | 13 298 004 | 14 683 047 | |
Wages Salaries | | | | 5 587 142 | 5 830 044 | | |
Company Contributions To Defined Benefit Plans Directors | | | | 19 603 | 19 603 | 19 603 | |
Director Remuneration | | 249 667 | 325 827 | 616 273 | 552 970 | 573 545 | 479 167 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 635 876 | 572 573 | 593 148 | 484 068 |