Profit & Loss |
Date of Accounts |
2015-03-31 | 2016-03-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 | 2023-07-31 |
Currency |
| | | | | | |
Net Worth | 3 268 676 | 3 651 113 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 608 516 | 3 691 496 | 11 418 605 | 13 944 079 | 15 530 426 |
Current Assets | 4 148 168 | 3 964 999 | 8 446 667 | 13 767 474 | 16 852 854 | 24 620 327 | 30 423 044 |
Debtors | 1 537 605 | 2 188 538 | 6 838 151 | 10 075 978 | 5 434 248 | 10 676 248 | 14 892 618 |
Net Assets Liabilities | | | 6 016 304 | 6 364 151 | 13 073 599 | 21 012 454 | 28 273 612 |
Other Debtors | 1 002 516 | 1 812 514 | 273 129 | 392 610 | 45 132 | 634 863 | 21 479 |
Property Plant Equipment | | | 817 161 | 1 139 219 | 2 294 923 | 16 324 824 | 17 872 493 |
Cash Bank In Hand | 2 610 563 | 1 776 461 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 3 268 676 | 3 651 113 | | | | | |
Tangible Fixed Assets | 55 500 | 47 341 | | | | | |
Trade Debtors | 535 089 | 376 024 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | |
Profit Loss Account Reserve | 3 268 576 | 3 651 013 | | | | | |
Shareholder Funds | 3 268 676 | 3 651 113 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 12 000 | 14 350 | 14 500 | 14 000 | 15 000 | 18 000 | 18 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 487 642 | 660 850 | 1 233 405 | 2 020 374 | 2 731 663 |
Additional Provisions Increase From New Provisions Recognised | | | | 5 756 | 1 722 297 | 550 359 | 547 114 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 495 266 | 1 728 260 | 14 816 870 | 2 258 958 |
Administration Support Average Number Employees | | | 117 | 180 | 123 | 182 | 276 |
Administrative Expenses | 5 241 137 | | 9 085 444 | 11 410 467 | 16 701 940 | 26 057 529 | 35 824 715 |
Amounts Owed By Related Parties | | | 2 850 861 | 1 719 620 | 1 435 527 | 4 548 051 | 8 558 385 |
Amounts Owed To Related Parties | | | | | | | 2 522 |
Applicable Tax Rate | | | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | 117 | 180 | 215 | 335 | 441 |
Balances With Banks | | | 1 608 516 | 3 691 496 | 11 418 605 | 13 932 947 | 15 517 404 |
Cash Cash Equivalents | | | | | 11 418 605 | 13 944 079 | 15 530 426 |
Cash Cash Equivalents Cash Flow Value | | | 1 608 516 | 3 691 496 | 11 418 605 | 13 944 079 | |
Cash On Hand | | | | | | 11 132 | 13 022 |
Comprehensive Income Expense | | | 577 209 | 522 847 | 6 886 974 | 8 115 232 | 7 411 158 |
Cost Sales | | | 370 077 | 1 464 872 | 4 221 790 | 6 619 110 | 8 571 223 |
Creditors | | | 3 302 349 | 1 381 903 | 1 006 712 | 9 326 712 | 9 323 625 |
Current Tax For Period | | | 143 395 | 139 729 | 1 293 429 | 2 045 080 | 1 664 168 |
Deferred Income | | | | | | | 1 080 000 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | 397 435 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 28 620 | 5 756 | 232 435 | -59 460 | |
Depreciation Amortisation Expense | | | 154 637 | 173 208 | 572 555 | 786 969 | 711 289 |
Depreciation Expense Property Plant Equipment | | | 154 637 | 173 208 | 572 555 | 786 969 | 711 289 |
Dividends Paid | | | -198 945 | -175 000 | -177 525 | -176 377 | -150 000 |
Dividends Paid Classified As Financing Activities | | | -198 945 | -175 000 | -177 525 | -176 377 | -150 000 |
Financial Assets | | | | 101 000 | 110 433 | | |
Fixed Assets | | | 917 161 | 1 240 219 | 2 405 356 | 16 324 824 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | 1 569 592 | | 9 800 000 | |
Further Revenue Item Component Total Revenue | | | | 9 895 | 370 163 | 333 143 | 784 532 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 10 813 293 | 9 853 417 | 8 992 834 | 8 373 834 | 8 311 084 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -2 771 535 | -3 617 582 | 4 663 230 | -3 639 640 | -291 005 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 3 055 704 | 3 237 827 | -4 641 730 | 5 242 000 | 4 216 370 |
Gain Loss In Cash Flows From Change In Provisions | | | | | 1 489 862 | 609 819 | 149 679 |
Gross Profit Loss | | | 9 593 501 | 11 681 859 | 24 830 387 | 36 030 039 | 45 424 623 |
Income Taxes Paid Refund Classified As Operating Activities | | | 371 825 | 36 641 | 644 570 | 1 574 122 | 2 364 387 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -673 419 | 2 082 980 | 7 727 109 | 2 525 474 | 1 586 347 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -4 840 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 173 208 | 572 555 | 786 969 | 711 289 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 12 254 | 442 | 64 332 | 623 919 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | | 43 198 | |
Interest Paid Classified As Financing Activities | | | | -12 254 | -442 | -107 530 | -623 919 |
Interest Paid Classified As Operating Activities | | | | 12 254 | 442 | 107 530 | 623 919 |
Interest Payable Similar Charges Finance Costs | | | | 12 254 | -319 | 108 180 | 634 399 |
Interest Received Classified As Investing Activities | | | 121 167 | 80 446 | 100 553 | 121 004 | 407 903 |
Interest Received Classified As Operating Activities | | | 121 167 | 80 446 | 100 553 | 121 004 | 407 903 |
Loans Advances Granted Classified As Investing Activities | | | -100 000 | -1 000 | -9 433 | | |
Loss On Financing Activities Due To Foreign Exchange Differences | | | | | -761 | 650 | 10 480 |
Minimum Operating Lease Payments Recognised As Expense | | | 648 400 | 732 355 | 730 655 | 1 150 000 | 1 451 000 |
Net Cash Flows From Used In Financing Activities | | | -198 945 | 1 382 338 | -344 824 | 8 913 656 | -1 902 591 |
Net Cash Flows From Used In Investing Activities | | | -601 174 | -415 820 | -1 637 140 | -14 695 866 | -771 055 |
Net Cash Flows From Used In Operating Activities | | | 126 700 | 1 116 462 | 9 709 073 | 8 307 684 | 4 259 993 |
Net Cash Generated From Operations | | | 498 525 | 1 153 103 | 10 353 643 | 9 881 806 | 6 624 380 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | 782 694 | 773 348 | 8 885 282 | 10 874 347 | 10 400 066 |
Net Current Assets Liabilities | 3 217 069 | 3 607 178 | 5 144 318 | 6 556 766 | 13 448 183 | 16 337 929 | 22 595 445 |
Number Shares Issued Fully Paid | | | 100 | 100 | 100 | 100 | 100 |
Operating Profit Loss | 2 440 952 | | 628 057 | 600 140 | 8 311 965 | 10 088 028 | 9 699 257 |
Other Comprehensive Income Expense Net Tax | | | | | -500 000 | | |
Other Creditors | | | 2 408 041 | 5 366 491 | 528 532 | 4 086 356 | 4 496 396 |
Other Departments Average Number Employees | | | | 80 | 92 | 153 | 165 |
Other Employee Expense | | | 325 331 | 198 663 | 134 039 | 309 332 | 667 637 |
Other Finance Income | | | 121 167 | 80 446 | 100 553 | 121 004 | 407 903 |
Other Interest Receivable Similar Income Finance Income | | | 121 167 | 80 446 | 100 553 | 121 004 | 407 903 |
Other Operating Income Format1 | | | 120 000 | 328 748 | 183 518 | 115 518 | 99 349 |
Other Payables Accrued Expenses | | | 47 859 | 426 130 | 743 304 | 407 962 | 361 694 |
Other Remaining Borrowings | | | | 1 381 903 | 1 006 712 | | |
Other Remaining Operating Income | | | 120 000 | 328 748 | 183 518 | 115 518 | 99 349 |
Other Short-term Employee Benefits | | | | | | | 26 408 |
Par Value Share | | 1 | | 1 | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | | | 50 803 | 82 465 | 105 953 | 173 521 | 369 439 |
Prepayments | | | 824 320 | 827 579 | 394 310 | 478 564 | 964 801 |
Profit Loss | | | 577 209 | 522 847 | 6 886 973 | 8 115 232 | 7 411 158 |
Profit Loss On Ordinary Activities Before Tax | 2 454 709 | | 749 224 | 668 332 | 8 412 837 | 10 100 852 | 9 472 761 |
Property Plant Equipment Gross Cost | | | 1 304 803 | 1 800 069 | 3 528 328 | 18 345 198 | 20 604 156 |
Provisions | | | 45 175 | 50 931 | 1 773 228 | 2 323 587 | 2 870 701 |
Provisions For Liabilities Balance Sheet Subtotal | | | 45 175 | 50 931 | 1 773 228 | 2 323 587 | 2 870 701 |
Purchase Property Plant Equipment | | | -622 341 | -495 266 | -1 728 260 | -14 816 870 | -2 258 958 |
Rental Income From Investment Property | | | | | | | 23 400 |
Repayments Borrowings Classified As Financing Activities | | | | | -166 857 | -602 437 | -1 128 672 |
Revenue From Commissions | | | | | | | 270 000 |
Revenue From Rendering Services | | | 9 963 578 | 13 136 836 | 28 682 014 | 42 316 006 | 52 917 914 |
Social Security Costs | | | 324 026 | 461 031 | 667 442 | 1 102 254 | 1 589 167 |
Staff Costs Employee Benefits Expense | | | 4 207 609 | 5 626 939 | 7 434 615 | 11 455 950 | 18 155 004 |
Taxation Social Security Payable | | | 33 027 | 35 685 | | 118 943 | 309 966 |
Tax Expense Credit Applicable Tax Rate | | | 142 353 | 126 983 | 1 598 439 | 1 919 162 | 1 835 821 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 28 620 | 5 756 | -83 026 | -4 901 | 225 782 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 1 042 | 17 586 | 10 451 | 71 359 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 172 015 | 145 485 | 1 525 864 | 1 985 620 | 2 061 603 |
Total Assets Less Current Liabilities | 3 272 569 | 3 654 519 | 6 061 479 | 7 796 985 | 15 853 539 | 32 662 753 | 40 467 938 |
Total Borrowings | | | | 1 381 903 | 1 006 712 | 9 326 712 | 8 243 625 |
Total Deferred Tax Expense Credit | | | | | | -59 460 | 397 435 |
Trade Creditors Trade Payables | | | 771 940 | 1 050 143 | 943 382 | 1 131 164 | 862 852 |
Trade Debtors Trade Receivables | | | 2 889 841 | 7 136 169 | 3 559 280 | 5 014 770 | 5 347 953 |
Turnover Revenue | | | 9 963 578 | 13 146 731 | 29 052 177 | 42 649 149 | 53 995 846 |
Wages Salaries | | | 3 507 449 | 4 884 780 | 6 527 181 | 9 870 843 | 15 502 353 |
Director Remuneration | 199 513 | 200 000 | 200 000 | 163 333 | 181 250 | 532 000 | 1 143 417 |
Company Contributions To Money Purchase Schemes Directors | 248 029 | 90 293 | | | | | |
Director Remuneration Benefits Including Payments To Third Parties | 447 542 | 290 293 | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 650 514 | | | | | | |
Cash Flow Outflow From Operating Activities | 1 300 385 | | | | | | |
Cash Flow Outflow From Returns On Investments Servicing Finance | 13 757 | | | | | | |
Corporation Tax Due Within One Year | 513 825 | 153 364 | | | | | |
Creditors Due Within One Year | 931 099 | 357 821 | | | | | |
Decrease Increase In Debtors | -545 964 | | | | | | |
Decrease Increase In Net Debt During Period | 653 696 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 18 500 | | | | | | |
Equity Dividends Paid | 200 000 | | | | | | |
Increase Decrease In Creditors | -613 103 | | | | | | |
Increase Decrease In Net Cash For Period | 653 696 | | | | | | |
Increase Decrease In U K Deferred Tax Arising From Adjustment For Prior Periods | -18 341 | | | | | | |
Interest Received | 13 757 | | | | | | |
Interim Payment | 200 000 | 230 000 | | | | | |
Loans From Directors Within One Year | 7 631 | 57 | | | | | |
Net Debt Funds | -2 610 563 | -1 776 461 | | | | | |
Number Shares Allotted | 100 | 100 | | | | | |
Other Creditors Due Within One Year | 397 750 | 145 653 | | | | | |
Other Interest Receivable Similar Income | 13 757 | | | | | | |
Profit Loss For Period | 1 959 225 | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | -487 | | | | | |
Provisions For Liabilities Charges | 3 893 | 3 406 | | | | | |
Purchase Tangible Fixed Assets | 18 309 | | | | | | |
Tangible Fixed Assets Additions | | 3 577 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 200 940 | 208 562 | | | | | |
Tangible Fixed Assets Depreciation | 145 440 | 161 221 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 9 072 | | | | | |
Taxation Expense Credit | 445 319 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 495 484 | | | | | | |
Total Depreciation Amortisation Impairment Charges | 18 500 | | | | | | |
Trade Creditors Within One Year | 11 893 | 58 747 | | | | | |
Turnover Gross Operating Revenue | 7 682 089 | | | | | | |
U K Current Corporation Tax On Income For Period | 513 825 | | | | | | |