Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2014-03-31 | 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 |
Net Worth | 56 291 | 188 267 | 93 951 | 96 555 | 330 290 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 78 013 | 238 224 | 124 283 | 121 857 | 385 667 | | | | | | | |
Cash Bank On Hand | | | | | | 516 161 | 393 741 | 403 767 | 1 171 188 | 3 623 149 | 4 482 348 | 5 726 467 |
Current Assets | 87 897 | 239 224 | 124 283 | 131 375 | 466 091 | 716 630 | 1 143 352 | 2 568 928 | 7 551 903 | 11 067 864 | 18 951 881 | 17 744 283 |
Debtors | 9 884 | 1 000 | | 9 524 | 80 424 | 200 469 | 749 611 | 2 165 161 | 6 380 715 | 7 444 715 | 14 469 533 | 12 017 816 |
Net Assets Liabilities | | | | | | | | 663 463 | 1 223 793 | 2 888 863 | 3 764 116 | 4 603 746 |
Other Debtors | | | | | | 15 540 | 32 155 | 50 325 | 50 138 | 59 388 | 58 576 | 50 175 |
Property Plant Equipment | | | | | | 24 209 | 25 855 | 16 185 | 12 015 | 18 784 | 14 778 | |
Tangible Fixed Assets | | | | | 642 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | 400 | | | | | | | |
Profit Loss Account Reserve | 56 289 | 188 265 | 93 949 | 96 553 | 329 890 | | | | | | | |
Shareholder Funds | 56 291 | 188 267 | 93 951 | 96 555 | 330 290 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 19 000 | 8 000 |
Amount Specific Advance Or Credit Directors | | | | 7 614 | 37 | 583 | 9 201 | 432 | 648 | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 9 862 | | 10 000 | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 9 825 | 620 | 216 | 9 633 | 216 | | | |
Director Remuneration | | | | | | | | | | 51 081 | 424 268 | 413 122 |
Dividend Recommended By Directors | | | | | | | | | | | 236 100 | 270 000 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | 32 844 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | | 4 | | |
Accrued Liabilities | | | | | | 54 000 | 89 377 | 91 461 | 157 601 | 414 292 | 554 814 | 789 999 |
Accrued Liabilities Deferred Income | | | | | | | | | | 5 822 904 | 8 063 369 | 10 129 082 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 6 937 | 21 791 | 38 533 | 55 228 | 69 353 | 85 068 | 107 406 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | | 8 185 |
Administrative Expenses | | | | | | | | | | 4 311 094 | 6 563 466 | 8 087 723 |
Amounts Owed By Directors | | | | | | 4 840 | 13 825 | | | | | |
Amounts Owed By Group Undertakings | | | | | | | | | | 1 100 | 78 015 | 83 350 |
Amounts Owed To Directors | | | | | | 583 | | | | | | |
Average Number Employees During Period | | | | | | 30 | 31 | 36 | 37 | 52 | 68 | 86 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 3 623 149 | 4 482 348 | |
Comprehensive Income Expense | | | | | | | | | | 1 840 070 | 1 111 353 | 1 109 630 |
Corporation Tax Payable | | | | | | 76 190 | 28 936 | 64 995 | 175 431 | 430 620 | 271 361 | 256 124 |
Corporation Tax Recoverable | | | | | | | | | | 1 904 | 1 904 | |
Cost Sales | | | | | | | | | | 5 673 956 | 8 477 307 | 11 102 999 |
Creditors | | | | | 136 443 | 279 102 | 711 413 | 1 921 650 | 6 337 842 | 8 194 301 | 15 199 820 | 13 268 304 |
Creditors Due Within One Year | 31 606 | 50 957 | 30 332 | 34 820 | 136 443 | | | | | | | |
Current Tax For Period | | | | | | | | | | 430 620 | 271 361 | 259 884 |
Depreciation Amortisation Expense | | | | | | | | | | 13 978 | 15 715 | 22 338 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 14 125 | 15 715 | 22 338 |
Dividend Per Share Interim | | | | | | | | | | | 590 | 675 |
Dividends Paid | | | | | | | | | | 175 000 | 236 100 | 270 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -175 000 | -236 100 | -270 000 |
Dividends Paid On Shares Interim | | | | | | | | | | 175 000 | 236 100 | 270 000 |
Fixed Assets | | | | | 642 | 24 209 | | | | 18 869 | 14 863 | 138 760 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | 3 735 | 20 409 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | -8 625 | -2 605 | 49 654 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | 1 600 647 | 7 166 932 | -1 916 279 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | -1 061 950 | -7 040 568 | 2 455 148 |
Gross Profit Loss | | | | | | | | | | 6 583 070 | 7 940 315 | 9 459 935 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -177 335 | -430 620 | -273 217 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 2 451 961 | 859 199 | 1 244 119 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 14 854 | 16 742 | 16 695 | | 15 715 | 22 338 |
Intangible Assets | | | | | | | | | | | | 80 818 |
Intangible Assets Gross Cost | | | | | | | | | | | | 80 818 |
Investments Fixed Assets | | | | | | | | | | 85 | 85 | 85 |
Investments In Group Undertakings | | | | | | | | | | 85 | 85 | 85 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | 174 376 | 238 254 | 270 000 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | 20 979 | 6 605 | 140 748 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | -2 647 316 | -1 104 058 | -1 654 867 |
Net Cash Generated From Operations | | | | | | | | | | -2 824 651 | -1 534 678 | -1 928 084 |
Net Current Assets Liabilities | 56 291 | 188 267 | 93 951 | 96 555 | 329 648 | 436 950 | 431 939 | 647 278 | 1 214 061 | 2 873 563 | 3 752 061 | 4 475 979 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | | -5 104 | -5 487 |
Number Shares Allotted | | 2 | 2 | 2 | 200 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | | | | | 20 000 | 10 000 |
Operating Profit Loss | | | | | | | | | | 2 271 976 | 1 376 849 | 1 372 212 |
Other Creditors | | | | | | 5 933 | 5 727 | -1 840 | 8 107 | 21 179 | 35 202 | 37 683 |
Other Deferred Tax Expense Credit | | | | | | | | | | 1 286 | -761 | 8 185 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 5 104 | 5 487 |
Other Taxation Social Security Payable | | | | | | 10 718 | 31 643 | 35 514 | 56 067 | 99 728 | 130 634 | 200 676 |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | | 0 | 0 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 76 984 | 65 329 | 84 616 |
Prepayments Accrued Income | | | | | | | | 822 578 | 4 228 872 | 5 529 828 | 7 106 384 | 9 683 161 |
Profit Loss | | | | | | | | | | 1 840 070 | 1 111 353 | 1 109 630 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 2 271 976 | 1 381 953 | 1 377 699 |
Property Plant Equipment Gross Cost | | | | | | 31 146 | 47 646 | 54 718 | 67 243 | 88 137 | 99 846 | 165 263 |
Provisions | | | | | | | | | | 3 569 | 2 808 | 10 993 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | 2 283 | 3 569 | 2 808 | 10 993 |
Purchase Intangible Assets | | | | | | | | | | | | -80 818 |
Purchase Property Plant Equipment | | | | | | | | | | -20 894 | -11 709 | -65 417 |
Share Capital Allotted Called Up Paid | 2 | 2 | 2 | 2 | 200 | | | | | | | |
Social Security Costs | | | | | | | | | | 380 832 | 439 858 | 716 866 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 3 583 903 | 5 343 895 | 6 592 629 |
Tangible Fixed Assets Additions | | | | | 1 140 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | | | | 1 140 | | | | | | | |
Tangible Fixed Assets Depreciation | | | | | 498 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | | 498 | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 431 906 | 270 600 | 268 069 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | | | | 80 818 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 16 500 | 7 072 | 12 525 | | 11 709 | 65 417 |
Total Assets Less Current Liabilities | 56 291 | 188 267 | 93 951 | 96 555 | 330 290 | 461 159 | 457 794 | 663 463 | 1 226 076 | 2 892 432 | 3 766 924 | 4 614 739 |
Total Operating Lease Payments | | | | | | | | | | 27 103 | 44 624 | 53 660 |
Trade Creditors Trade Payables | | | | | | 61 465 | 473 561 | 751 730 | 1 342 726 | 1 039 552 | 5 709 804 | 1 416 705 |
Trade Debtors Trade Receivables | | | | | | 180 089 | 703 631 | 1 292 258 | 2 101 705 | 1 852 495 | 7 224 654 | 2 201 130 |
Turnover Revenue | | | | | | | | | | 12 257 026 | 16 417 622 | 20 562 934 |
Value-added Tax Payable | | | | | | 70 791 | 82 169 | 116 049 | | | | |
Wages Salaries | | | | | | | | | | 3 126 087 | 4 838 708 | 5 791 147 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | | | -761 | |
Advances Credits Directors | | | | 7 614 | 37 | | | | | | | |
Advances Credits Made In Period Directors | | | | 7 614 | | | | | | | | |