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 | 1 291 | 1 539 | 166 225 | 77 340 | 1 265 798 | 2 294 799 | 2 488 701 |
Current Assets | 4 486 067 | 5 708 245 | 6 764 890 | 7 248 771 | 9 864 215 | 5 151 511 | 5 238 465 |
Debtors | 4 484 776 | 5 706 706 | 6 598 665 | 7 171 431 | 8 598 417 | 2 856 712 | 2 749 764 |
Net Assets Liabilities | 2 465 511 | 2 465 511 | 2 465 511 | 2 465 511 | 2 465 511 | 3 698 799 | 3 876 894 |
Other Debtors | 3 585 236 | 4 570 882 | 5 130 696 | 5 744 523 | 6 397 662 | 4 936 | 6 067 |
Property Plant Equipment | 477 120 | 342 294 | 454 809 | 475 769 | 371 001 | 446 417 | 291 424 |
|
Other Financial Data |
Audit Fees Expenses | | | | -20 103 | 9 450 | 19 500 | 19 500 |
Accrued Liabilities Deferred Income | 220 792 | 538 273 | 882 017 | 458 958 | 981 838 | 2 355 708 | 2 390 237 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 154 989 | 526 963 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 791 586 | 1 929 602 | 2 065 565 | 2 221 273 | 2 375 254 | 815 489 | 970 482 |
Acquired Through Business Combinations Intangible Assets | | | | | | 3 719 738 | |
Acquired Through Business Combinations Property Plant Equipment | | | | | | 5 222 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 3 190 | 250 216 | | 49 313 | 194 738 | |
Administrative Expenses | | | | 1 210 450 | 1 611 370 | 3 030 959 | 4 209 836 |
Amortisation Expense Intangible Assets | | | | | | 154 989 | |
Amortisation Impairment Expense Intangible Assets | | | | | | 154 989 | |
Amounts Owed By Group Undertakings | | | | | | | 70 662 |
Amounts Owed To Group Undertakings | 768 891 | 1 302 747 | 2 085 148 | 3 340 800 | 4 441 842 | | |
Average Number Employees During Period | | | | 83 | 74 | 85 | 105 |
Balances Amounts Owed To Related Parties | | | 1 312 951 | | 4 441 842 | | |
Bank Borrowings | | | | | 1 000 000 | 950 002 | 750 010 |
Bank Borrowings Overdrafts | 233 580 | 317 377 | | | 1 000 000 | 750 010 | 550 018 |
Bank Overdrafts | 233 580 | 317 377 | | | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 242 862 | 167 037 | 226 232 | 300 930 | 253 428 | 137 919 | 227 039 |
Cash Cash Equivalents Cash Flow Value | | | 166 225 | 77 340 | 1 265 798 | 2 294 799 | |
Corporation Tax Payable | | | 218 765 | 52 296 | 231 685 | 220 741 | 244 053 |
Corporation Tax Recoverable | 115 752 | 91 101 | | | | | |
Cost Sales | | | | 2 768 615 | 2 354 731 | 3 782 987 | 4 612 522 |
Creditors | 48 722 | 66 961 | 269 988 | 118 424 | 1 064 502 | 843 318 | 798 971 |
Current Tax For Period | | | | 52 296 | 231 685 | 140 048 | 163 361 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -863 | -17 211 | 17 979 | -18 419 |
Depreciation Expense Property Plant Equipment | | | | 55 056 | 76 026 | 44 672 | |
Depreciation Impairment Expense Property Plant Equipment | | | | 165 300 | 153 981 | 124 544 | |
Dividends Paid | | | | 1 149 848 | 977 466 | 504 218 | 1 142 502 |
Dividends Paid Classified As Financing Activities | | | | -1 149 848 | -977 466 | -504 218 | |
Dividends Paid On Shares Final | | | | 1 149 848 | 977 466 | 504 218 | 1 142 502 |
Finance Lease Liabilities Present Value Total | 48 722 | 66 961 | 269 988 | 118 424 | 64 502 | 93 308 | 248 953 |
Finance Lease Payments Owing Minimum Gross | | | | | 307 546 | 207 435 | 780 485 |
Fixed Assets | | | | | 371 001 | 4 011 166 | 3 484 199 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | -1 000 000 | 49 998 | |
Further Item Current Tax Expense Credit Component Total Current Tax Expense | | | | -212 465 | | | |
Further Item Interest Expense Component Total Interest Expense | | | | 4 709 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -212 465 | -17 211 | 638 | 735 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 888 703 | 427 997 | 447 155 | 1 258 875 | 1 509 875 | 970 875 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | 3 050 | 5 026 | 3 | 21 634 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -720 178 | -1 529 760 | 2 156 568 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 572 766 | 1 426 986 | -5 741 705 | |
Gain Loss On Disposals Property Plant Equipment | | | | 500 | | | |
Government Grant Income | | | | | 426 824 | 22 994 | |
Gross Profit Loss | | | | 2 088 660 | 2 344 959 | 4 800 195 | |
Income From Related Parties | | | 2 894 | 13 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | 125 344 | | -16 872 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | -1 188 458 | -1 029 001 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -131 643 | -52 296 | -134 120 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 154 989 | 371 974 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 138 016 | 135 963 | | 153 981 | 124 544 | 154 993 |
Intangible Assets | | | | | | 3 564 749 | 3 192 775 |
Intangible Assets Gross Cost | | | | | | 3 719 738 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 581 | 8 719 | 36 296 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 25 016 | 25 045 | 23 162 | |
Interest Income On Bank Deposits | | | | | 30 | 87 | 1 939 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | 30 | 87 | |
Interest Paid Classified As Operating Activities | | | | | -33 764 | -59 458 | |
Interest Payable Similar Charges Finance Costs | | | | 30 306 | 33 764 | 59 458 | 68 784 |
Interest Received Classified As Investing Activities | | | | | -30 | -87 | |
Net Cash Flows From Used In Operating Activities | | | | -1 292 810 | -1 342 478 | | |
Net Cash Generated From Operations | | | | -1 197 772 | -1 376 242 | -5 679 269 | |
Net Current Assets Liabilities | 2 099 216 | 2 234 507 | 2 407 530 | 2 232 225 | 3 211 969 | 595 702 | 1 260 673 |
Net Finance Income Costs | | | | | 30 | 87 | |
Net Interest Paid Received Classified As Operating Activities | | | | -30 306 | -33 764 | | |
Number Shares Issued Fully Paid | | 2 | | | | | |
Operating Profit Loss | | | | 887 478 | 1 173 378 | 1 820 784 | |
Other Creditors | 271 565 | 491 537 | 217 436 | 199 454 | 35 040 | 669 086 | 40 963 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 1 684 309 | |
Other Disposals Property Plant Equipment | | | 1 740 | | 100 | 1 684 309 | |
Other Interest Receivable Similar Income Finance Income | | | | | 30 | 87 | 1 939 |
Other Operating Income Format1 | | | | 9 268 | 439 789 | 51 548 | 3 916 |
Other Provisions Balance Sheet Subtotal | | | | 63 525 | 9 634 | 3 449 | 26 124 |
Other Taxation Social Security Payable | 92 678 | 81 386 | 166 457 | 202 104 | 225 556 | 227 267 | 325 880 |
Par Value Share | | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -198 735 | -127 371 | -100 111 | |
Payments To Related Parties | | | 51 024 | 106 724 | 123 577 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 27 026 | 49 079 | 65 634 | 91 166 | 59 238 | 129 523 | 187 639 |
Prepayments Accrued Income | 582 892 | 609 589 | 666 894 | 627 880 | 772 968 | 1 014 240 | 1 153 160 |
Proceeds From Sales Property Plant Equipment | | | | -500 | -100 | | |
Profit Loss | | | | 1 149 848 | 977 466 | 1 737 506 | 1 320 597 |
Profit Loss On Ordinary Activities Before Tax | | | | 857 172 | 1 139 644 | 1 761 413 | 1 498 250 |
Property Plant Equipment Gross Cost | 2 268 706 | 2 271 896 | 2 520 374 | 2 697 042 | 2 746 255 | 1 261 906 | |
Provisions | | 44 329 | 126 840 | | | | |
Provisions For Liabilities Balance Sheet Subtotal | 62 103 | 44 329 | 126 840 | | | | |
Purchase Intangible Assets | | | | | | -3 719 738 | |
Purchase Property Plant Equipment | | | | -33 612 | -49 313 | -199 960 | |
Social Security Costs | 314 000 | 310 881 | 299 718 | 263 599 | 211 172 | 372 810 | |
Staff Costs Employee Benefits Expense | 3 757 493 | 3 537 060 | 3 443 172 | 3 090 242 | 2 467 778 | 3 965 693 | 5 269 529 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 62 103 | 44 329 | 61 397 | 60 534 | 43 323 | 61 302 | 42 883 |
Tax Decrease From Utilisation Tax Losses | | | | 106 932 | | | |
Tax Expense Credit Applicable Tax Rate | | | | 162 863 | 216 532 | 334 668 | 284 668 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | -205 780 | -197 071 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -6 290 | 15 153 | -10 979 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 2 654 | | 39 480 | 8 354 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | -292 676 | 162 178 | 23 907 | 177 653 |
Total Assets Less Current Liabilities | 2 576 336 | 2 576 801 | 2 862 339 | 2 707 994 | 3 582 970 | 4 606 868 | 4 744 872 |
Total Borrowings | 233 580 | 317 377 | | | 1 000 000 | 750 010 | 550 018 |
Total Current Tax Expense Credit | | | | -291 813 | 179 389 | 5 928 | 196 072 |
Total Increase Decrease In Provisions | | | | | 53 891 | 6 185 | |
Total Operating Lease Payments | | | | 87 200 | 384 845 | 516 129 | |
Trade Creditors Trade Payables | 473 722 | 594 786 | 576 521 | 446 441 | 493 241 | 768 888 | 245 135 |
Trade Debtors Trade Receivables | 200 896 | 435 134 | 801 075 | 799 028 | 1 427 787 | 1 837 536 | 1 519 875 |
Turnover Revenue | | | | 4 857 275 | 4 699 690 | 8 583 182 | |
Wages Salaries | 3 416 467 | 3 223 002 | 3 077 820 | 2 735 477 | 2 197 368 | 3 463 360 | 4 589 301 |