Profit & Loss |
Date of Accounts |
2012-01-31 | 2013-01-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2019-12-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 529 572 | 853 882 | | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 245 176 | 989 632 | | | | | | | | |
Cash Bank On Hand | | | 331 149 | 157 893 | 226 690 | 272 186 | 103 342 | 642 785 | 394 938 | 117 022 |
Current Assets | 1 537 613 | 3 081 165 | 2 701 388 | 2 310 079 | 3 095 237 | 3 595 144 | 3 572 645 | 3 526 213 | 3 612 440 | 5 305 316 |
Debtors | 747 998 | 971 096 | 993 833 | 962 682 | 1 753 301 | 1 961 482 | 2 070 320 | 1 632 661 | 1 375 692 | 2 561 433 |
Intangible Fixed Assets | 72 000 | 54 000 | | | | | | | | |
Net Assets Liabilities | | | 1 388 633 | 1 198 969 | 1 407 845 | 1 674 189 | 1 837 381 | 2 192 663 | 2 389 243 | 2 878 087 |
Net Assets Liabilities Including Pension Asset Liability | 529 572 | 853 882 | | | | | | | | |
Other Debtors | | | 66 316 | 65 553 | 21 550 | 122 842 | 168 498 | 59 185 | 138 499 | 19 767 |
Property Plant Equipment | | | 407 214 | 302 079 | 61 801 | 135 133 | 107 445 | 208 681 | 260 906 | 187 896 |
Tangible Fixed Assets | 392 788 | 420 217 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 11 275 | 11 275 | | | | | | | | |
Profit Loss Account Reserve | 510 572 | 834 882 | | | | | | | | |
Shareholder Funds | 529 572 | 853 882 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 1 950 | | 3 406 | 3 750 | 3 900 | 4 008 | 3 036 | 12 110 | 10 000 | 9 018 |
Company Contributions To Money Purchase Plans Directors | | | 21 320 | 21 516 | 14 164 | 14 932 | 11 431 | 16 171 | 39 989 | 39 942 |
Director Remuneration | | | 317 972 | 459 583 | 279 584 | 254 871 | 190 515 | 256 157 | 97 443 | 98 025 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | 3 | 4 | 3 | 3 | 3 | 3 | 1 | 1 |
Accrued Liabilities | | | 471 545 | 203 255 | 501 736 | 506 878 | 637 108 | 453 768 | 502 002 | 687 650 |
Accumulated Amortisation Impairment Intangible Assets | | | 90 000 | 90 000 | 90 000 | | 90 000 | 90 000 | 94 667 | 101 667 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 429 824 | 77 207 | 99 628 | 141 570 | 195 285 | 290 274 | 425 046 | 538 887 |
Administrative Expenses | 1 646 589 | | 3 464 716 | 3 526 868 | 3 317 893 | 3 857 488 | 2 750 718 | 3 662 642 | 3 919 191 | 3 925 201 |
Amortisation Expense Intangible Assets | | | 15 000 | | | | | | 4 667 | 7 000 |
Amortisation Intangible Assets Expense | 18 000 | 18 000 | | | | | | | | |
Amounts Owed By Group Undertakings | | | 120 000 | 12 080 | 446 164 | 405 120 | 1 070 000 | 526 235 | | |
Amounts Owed To Group Undertakings | | | | 259 551 | 347 993 | | | | | 250 000 |
Average Number Employees During Period | | | 64 | 64 | 53 | 70 | 99 | 66 | 169 | 157 |
Bank Borrowings | 141 491 | 122 591 | 79 062 | 58 277 | | | | | | |
Bank Borrowings Overdrafts | 17 928 | 18 414 | 59 463 | 38 678 | | | | | | |
Bank Borrowings Secured | 159 419 | 141 005 | | | | | | | | |
Capital Redemption Reserve | 7 725 | 7 725 | | | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | 331 149 | 157 893 | | | 103 342 | 642 785 | 394 938 | |
Comprehensive Income Expense | | | 199 432 | 50 336 | 208 876 | 266 344 | 163 192 | 355 282 | 196 580 | 488 844 |
Corporation Tax Payable | | | 60 505 | 35 376 | 34 797 | 50 683 | 29 985 | -9 346 | 37 071 | 126 847 |
Cost Sales | 2 639 608 | | 4 907 984 | 4 070 562 | 7 944 924 | 8 283 151 | 4 795 362 | 5 767 786 | 7 936 342 | 7 678 731 |
Creditors | | | 73 970 | 38 678 | 1 738 267 | 4 920 | 3 432 | 4 387 | 1 473 723 | 2 608 602 |
Creditors Due After One Year | 141 491 | 122 591 | | | | | | | | |
Creditors Due Within One Year | 1 297 494 | 2 545 584 | | | | | | | | |
Current Tax For Period | | | 60 505 | 35 376 | 34 797 | 50 683 | 27 504 | 709 | 37 070 | 126 847 |
Debtors Due Within One Year | 747 998 | 971 096 | | | | | | | | |
Deferred Tax Liabilities | | | 25 027 | 5 356 | 10 926 | 25 675 | 17 449 | 26 669 | 40 713 | 29 856 |
Deferred Tax Liability | 33 952 | 33 433 | | | | | | | | |
Depreciation Amortisation Expense | | | 92 340 | 27 273 | 42 296 | 41 941 | 53 717 | 94 987 | 150 226 | 144 454 |
Depreciation Expense Property Plant Equipment | | | 67 039 | 15 709 | 41 654 | 41 942 | 51 478 | 88 720 | 139 188 | 137 454 |
Depreciation Tangible Fixed Assets Expense | 37 547 | 47 942 | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 379 891 | 19 233 | | | | 10 784 | 23 613 |
Disposals Property Plant Equipment | | | | 481 155 | 275 583 | | | 24 784 | 41 688 | 23 649 |
Dividends Paid | | | | 240 000 | | | | | | |
Dividends Paid Classified As Financing Activities | | | | -240 000 | | | | | | |
Dividends Paid On Shares | | | | 240 000 | | | | | | |
Dividends Paid On Shares Interim | | | | 117 600 | | | | | | |
Finance Lease Liabilities Present Value Total | | | 14 507 | 14 810 | | 4 920 | 3 432 | 4 370 | 2 621 | |
Fixed Assets | 464 896 | 474 325 | 407 322 | 302 079 | 61 801 | 135 133 | 107 445 | 208 681 | 291 239 | 211 229 |
Further Item Interest Expense Component Total Interest Expense | | | | | 53 745 | 32 192 | 29 218 | 37 760 | 11 028 | 29 351 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | -32 720 | | | | | 1 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -135 | 37 | | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 356 314 | -477 394 | 315 658 | 616 521 | -182 346 | -273 501 | -82 120 | 797 724 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -258 785 | 110 133 | -282 277 | -495 455 | 518 535 | 42 110 | -860 309 | -1 970 792 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | 11 | -68 652 | 114 293 | | | -9 051 | -18 832 | 1 381 |
Gain Loss On Disposals Property Plant Equipment | | | 11 | -68 652 | 114 293 | | | -9 051 | -18 832 | 1 381 |
Gross Profit Loss | 2 161 958 | | 3 722 028 | 3 595 070 | 3 618 997 | 4 221 719 | 2 962 038 | 3 787 240 | 4 930 712 | 4 559 385 |
Income Taxes Paid Refund Classified As Operating Activities | | | -58 506 | -60 505 | -35 376 | -34 797 | -48 202 | -40 040 | -10 806 | -37 071 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 214 881 | -173 256 | 68 797 | 45 496 | -168 844 | 539 443 | -247 847 | -277 916 |
Increase Decrease In Property Plant Equipment | | | | | | 8 950 | | 10 156 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 27 274 | 41 654 | 41 942 | | 94 989 | 145 556 | 137 454 |
Intangible Assets Gross Cost | | | 90 000 | 90 000 | 90 000 | | 90 000 | 90 000 | 125 000 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 18 000 | 36 000 | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 18 000 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 90 000 | | | | | | | | | |
Interest Expense On Bank Loans Similar Borrowings | | | 2 576 | 2 162 | 227 | 263 | | | 761 | |
Interest Paid Classified As Operating Activities | | | -2 576 | -2 162 | -227 | -263 | -2 | | -761 | |
Interest Payable Similar Charges | 5 271 | | | | | | | | | |
Interest Payable Similar Charges Finance Costs | | | 2 576 | 2 162 | 227 | 32 455 | 29 218 | 37 760 | 11 789 | 29 351 |
Investments Fixed Assets | 108 | 108 | 108 | | | | | | | |
Net Cash Flows From Used In Financing Activities | | | 120 397 | -83 227 | 418 728 | 308 166 | 666 989 | -825 206 | -537 708 | -247 379 |
Net Cash Flows From Used In Investing Activities | | | 50 810 | -9 318 | -314 385 | 106 324 | 25 659 | 205 208 | 251 616 | 63 062 |
Net Cash Flows From Used In Operating Activities | | | -386 088 | 265 801 | -173 140 | -459 986 | -523 804 | 80 555 | 533 939 | 462 233 |
Net Cash Generated From Operations | | | -447 170 | 203 134 | -262 488 | -527 238 | -601 226 | 2 755 | 511 344 | 395 811 |
Net Current Assets Liabilities | 240 119 | 535 581 | 1 080 308 | 940 924 | 1 356 970 | 1 569 651 | 1 750 817 | 2 015 038 | 2 138 717 | 2 696 714 |
Net Interest Received Paid Classified As Investing Activities | | | -1 | -1 | -2 111 | | -368 | -66 | | |
Number Shares Allotted | | 5 525 | | | | | | | | |
Number Shares Issued Fully Paid | | | | 5 525 | 5 525 | 5 525 | | 5 525 | 5 525 | 5 525 |
Operating Profit Loss | 515 369 | | 257 312 | 68 202 | 301 104 | 364 231 | 211 320 | 402 905 | 279 636 | 634 184 |
Other Creditors | | | 526 | | 6 871 | 549 555 | 380 768 | 128 101 | 15 000 | 123 214 |
Other Creditors Due Within One Year | 453 915 | 1 098 230 | | | | | | | | |
Other Deferred Tax Expense Credit | | | -5 200 | -19 671 | 5 570 | 14 749 | -8 226 | 9 220 | 14 044 | -10 858 |
Other Interest Receivable Similar Income | 36 | | | | | | | | | |
Other Interest Receivable Similar Income Finance Income | | | 1 | 1 | 2 111 | | 368 | 66 | | |
Other Investments Other Than Loans | | | 108 | -108 | | | | | | |
Other Taxation Social Security Payable | | | 82 083 | 78 251 | 81 178 | 101 701 | 195 525 | 155 948 | 164 611 | 171 289 |
Par Value Share | | 1 | | 1 | 1 | 1 | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -21 449 | -23 460 | -14 810 | -10 168 | -2 109 | 3 134 | -6 136 | -2 621 |
Pension Costs | 66 643 | | | | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 93 112 | 99 545 | 82 784 | 119 936 | 102 607 | 144 513 | 274 515 | 276 690 |
Prepayments Accrued Income Current Asset | 544 439 | 1 120 437 | | | | | | | | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | 1 376 406 | 1 189 504 | 1 115 246 | 1 361 476 | 1 398 983 | 1 250 767 | 1 841 810 | 2 626 861 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | -8 950 | | | | -250 000 |
Proceeds From Sales Property Plant Equipment | | | -11 | | -370 000 | | | -15 733 | -12 070 | -1 417 |
Profit Loss | | | 199 432 | 50 336 | 208 876 | 266 344 | 163 192 | 355 282 | 196 580 | 488 844 |
Profit Loss For Period | 375 348 | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 510 134 | | 254 737 | 66 041 | 249 243 | 331 776 | 182 470 | 365 211 | 267 847 | 604 833 |
Property Plant Equipment Gross Cost | | | 837 038 | 379 286 | 161 429 | 276 703 | 302 730 | 498 955 | 685 952 | 726 783 |
Provisions | | | 25 027 | 5 356 | 10 926 | 25 675 | 17 449 | 26 669 | 40 713 | 29 856 |
Provisions For Liabilities Balance Sheet Subtotal | | | 25 027 | 5 356 | 10 926 | 25 675 | 17 449 | 26 669 | 40 713 | 29 856 |
Provisions For Liabilities Charges | 33 952 | 33 433 | | | | | | | | |
Purchase Property Plant Equipment | | | -50 822 | -23 403 | -57 726 | -106 324 | -26 027 | -221 007 | -228 685 | -64 479 |
Repayments Borrowings Classified As Financing Activities | | | -20 156 | -20 784 | -58 277 | -347 993 | | | 526 235 | |
Share Capital Allotted Called Up Paid | 5 525 | 5 525 | | | | | | | | |
Social Security Costs | | | 315 174 | 316 357 | 269 503 | 355 995 | 272 599 | 371 130 | 643 803 | 673 308 |
Staff Costs Employee Benefits Expense | | | 3 615 945 | 3 440 617 | 2 973 936 | 3 583 826 | 2 986 815 | 5 368 028 | 7 355 083 | 7 543 926 |
Tangible Fixed Assets Additions | | 75 371 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 546 500 | 621 871 | | | | | | | | |
Tangible Fixed Assets Depreciation | 153 712 | 201 654 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 45 186 | | | | | | | | |
Taxation Social Security Due Within One Year | 381 303 | 748 997 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 134 786 | | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 55 305 | 15 705 | 40 367 | 65 432 | 19 278 | 9 929 | 71 267 | 115 989 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 23 403 | 57 726 | 115 274 | | 221 009 | 228 685 | 64 480 |
Total Assets Less Current Liabilities | 705 015 | 1 009 906 | 1 487 630 | 1 243 003 | 1 418 771 | 1 704 784 | 1 858 262 | 2 223 719 | 2 429 956 | 2 907 943 |
Total Borrowings | | | 117 332 | 73 087 | | 524 904 | 346 230 | -25 096 | 2 621 | |
Total Dividend Payment | 200 000 | 205 000 | | | | | | | | |
Total Reserves | 518 297 | 842 607 | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 127 099 | | | | | | | | | |
Trade Creditors Trade Payables | | | 628 752 | 542 038 | 511 558 | 557 260 | 394 927 | 170 451 | 286 969 | 489 717 |
Trade Creditors Within One Year | 444 348 | 679 943 | | | | | | | | |
Trade Debtors Trade Receivables | | | 807 517 | 885 049 | 1 285 587 | 1 433 520 | 831 822 | 1 047 241 | 1 237 193 | 2 541 666 |
Turnover Gross Operating Revenue | 4 801 566 | | | | | | | | | |
Turnover Revenue | | | 8 630 012 | 7 665 632 | 11 563 921 | 12 504 870 | 7 757 400 | 9 555 026 | 12 117 560 | 12 238 116 |
U K Current Corporation Tax | 129 129 | | | | | | | | | |
U K Deferred Tax | 7 687 | | | | | | | | | |
Wages Salaries | | | 3 207 659 | 3 024 715 | 2 621 649 | 3 107 895 | 2 611 609 | 4 852 385 | 6 436 765 | 6 593 928 |
Accrued Liabilities Deferred Income | | | | | | | | | 156 983 | 268 065 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | 9 220 | | -10 857 |
Advances Credits Directors | 3 193 | 1 143 | | | | | | | | |
Advances Credits Made In Period Directors | 1 711 | | | | | | | | | |
Cash Receipts From Government Grants | | | | | | | | -278 307 | -17 609 | |
Director Remuneration Benefits Excluding Payments To Third Parties | 69 000 | 69 200 | | | | | | | | |
Finance Lease Payments Owing Minimum Gross | | | | | | | 2 812 | 5 433 | 2 621 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | -278 307 | -17 609 | |
Future Finance Charges On Finance Leases | | | | | | | 621 | 1 063 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | 4 667 | 7 000 |
Intangible Assets | | | | | | | | | 30 333 | 23 333 |
Other Operating Income Format1 | | | | | | | | 278 307 | 17 609 | |
Purchase Intangible Assets | | | | | | | | | -35 000 | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | 35 000 | |
Total Current Tax Expense Credit | | | | | | | | 709 | 57 223 | 126 847 |
Total Operating Lease Payments | | | | | | | 5 104 | | | |