Profit & Loss |
Date of Accounts |
2011-06-30 | 2012-06-30 | 2013-06-30 | 2014-03-31 | 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 | GBP | GBP |
Net Worth | 114 466 | 79 730 | 85 457 | 356 058 | | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 7 601 | 68 546 | 50 971 | 35 688 | | | | | | | | |
Cash Bank On Hand | | | | | 40 384 | 11 781 | 4 700 | 34 931 | 128 321 | 1 604 406 | 709 083 | 9 429 |
Current Assets | 112 547 | 70 950 | 73 142 | 357 657 | 40 384 | 24 066 | 138 349 | 235 012 | 372 784 | 1 936 030 | 716 511 | 265 213 |
Debtors | 104 946 | 2 404 | 22 171 | 321 969 | | 12 285 | 133 649 | 53 109 | 94 109 | 256 175 | | 250 000 |
Net Assets Liabilities | | | | | 168 629 | 281 928 | 317 905 | 101 610 | 14 741 | 239 314 | 107 646 | 141 662 |
Other Debtors | | | | | | 12 285 | 49 007 | 53 109 | 49 007 | 49 007 | | |
Property Plant Equipment | | | | | 7 573 | 13 098 | 305 333 | 184 462 | 85 337 | 30 890 | 48 898 | 38 980 |
Tangible Fixed Assets | 6 837 | | 8 090 | 7 816 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | | | |
Profit Loss Account Reserve | 114 366 | 79 630 | 85 357 | 355 958 | | | | | | | | |
Shareholder Funds | 114 466 | 79 730 | 85 457 | 356 058 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 8 906 | 7 995 | 6 750 | 8 008 | 6 346 | 18 730 | | |
Company Contributions To Money Purchase Plans Directors | | | | | 76 409 | 35 513 | 27 164 | 32 932 | 20 431 | 29 921 | | |
Director Remuneration | | | | | 405 078 | 511 807 | 297 296 | 455 020 | 396 705 | 515 242 | | |
Accrued Liabilities | | | | | 17 300 | 178 016 | 44 525 | 32 031 | 71 599 | 434 620 | 129 119 | 14 464 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 138 031 | 186 062 | 234 093 | 312 840 | 359 211 | 432 377 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 730 | 325 | 99 175 | 234 396 | 337 767 | 128 644 | 8 265 | 18 183 |
Amortisation Expense Intangible Assets | | | | | 63 031 | 48 031 | 48 031 | 47 371 | 46 371 | 73 166 | | |
Amounts Owed To Group Undertakings | | | | | 173 000 | 185 080 | 493 515 | 625 000 | 1 080 000 | 325 669 | 100 | 100 |
Average Number Employees During Period | | | | | 120 | 142 | 141 | 200 | 146 | 166 | 173 | 156 |
Bank Borrowings | | | | | | | 33 333 | 52 777 | 27 778 | 233 333 | 400 000 | 400 000 |
Bank Borrowings Overdrafts | | | | | | | 52 777 | 19 444 | 27 778 | 1 766 667 | 1 366 667 | 966 667 |
Comprehensive Income Expense | | | | | 65 706 | 313 299 | 235 977 | -66 295 | 63 131 | 367 010 | 44 332 | 210 016 |
Corporation Tax Payable | | | | | 14 457 | | | 6 087 | 34 119 | 17 100 | | 28 988 |
Creditors | | | | | 657 878 | 531 223 | 92 499 | 29 375 | 1 715 333 | 1 772 164 | 1 366 667 | 966 667 |
Creditors Due Within One Year | 14 693 | 995 | 5 550 | 1 879 428 | | | | | | | | |
Current Tax For Period | | | | | 121 065 | 84 735 | 102 620 | 122 763 | 50 766 | 60 287 | | |
Deferred Tax Liabilities | | | | | | 2 563 | 8 097 | 18 721 | 2 096 | | 3 763 | 7 406 |
Depreciation Expense Property Plant Equipment | | | | | 116 958 | 65 160 | 155 374 | 216 632 | 214 771 | 251 041 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 730 | | | | 262 939 | 132 032 | |
Disposals Property Plant Equipment | | | | | | 730 | | | | 299 687 | 151 961 | |
Dividends Paid | | | | | 203 668 | 200 000 | 200 000 | 150 000 | 150 000 | 142 437 | 176 000 | 176 000 |
Dividends Paid On Shares | | | | | 203 668 | 200 000 | 200 000 | 150 000 | 150 000 | 142 437 | | |
Dividends Paid On Shares Interim | | | | | 34 815 | 34 188 | 34 188 | 25 641 | 25 641 | 24 214 | | |
Finance Lease Liabilities Present Value Total | | | | | | | 39 722 | 9 931 | 9 931 | 4 615 | | |
Finance Lease Payments Owing Minimum Gross | | | | | | | 94 710 | 47 355 | 11 839 | 5 778 | | |
Fixed Assets | 16 612 | 9 775 | 17 865 | 1 877 829 | 786 123 | 791 648 | 1 083 883 | 1 458 510 | 1 359 386 | 1 304 939 | 1 322 947 | 1 313 029 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 70 580 | 49 615 | 49 246 | 48 107 | | |
Future Finance Charges On Finance Leases | | | | | | | 15 266 | 7 633 | 1 908 | 1 163 | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | -135 | 37 | | | | | | |
Gain Loss On Disposals Property Plant Equipment | | | | | 11 | -68 087 | 121 427 | 5 230 | | -8 863 | | |
Increase Decrease In Property Plant Equipment | | | | | | | 122 181 | | | 17 898 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 48 031 | 48 031 | 47 371 | 46 371 | 73 166 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 325 | 98 850 | 135 221 | 103 371 | 53 816 | 11 653 | 9 918 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | | | | | | 31 376 | | | | |
Intangible Assets | | | | | 192 125 | 144 094 | 96 063 | 407 966 | 361 595 | 288 429 | | |
Intangible Assets Gross Cost | | | | | 330 156 | 330 156 | 330 156 | 720 806 | 720 806 | | | |
Interest Expense On Bank Loans Similar Borrowings | | | | | 2 630 | 2 163 | 1 548 | 3 318 | 2 984 | 9 051 | | |
Interest Expense On Bank Overdrafts | | | | | 588 | 2 | | 2 378 | 2 379 | 4 393 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 7 633 | 7 633 | 9 694 | | |
Interest Payable Similar Charges Finance Costs | | | | | 3 218 | 2 165 | 1 548 | 62 944 | 62 242 | 71 245 | | |
Investments Fixed Assets | 9 775 | 9 775 | 9 775 | 1 870 013 | 778 550 | 778 550 | 778 550 | 1 274 048 | 1 274 049 | 1 274 049 | 1 274 049 | 1 274 049 |
Investments In Group Undertakings | | | | | 778 550 | 778 550 | 778 550 | 1 274 048 | 1 274 049 | 1 274 049 | 1 274 049 | 1 274 049 |
Net Assets Liabilities Subsidiaries | | | | | -1 388 633 | -1 198 969 | -337 805 | -103 900 | -1 | -1 | -1 | -1 |
Net Current Assets Liabilities | 97 854 | 69 955 | 67 592 | -1 521 771 | -617 494 | -507 157 | -665 382 | -1 308 804 | -1 342 549 | 706 539 | 155 129 | -197 294 |
Number Shares Allotted | | 100 | 100 | 100 | | | | | | | | |
Number Shares Issued Fully Paid | | | | | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | 4 750 000 |
Other Creditors | | | | | | | 2 413 | 405 621 | 253 954 | 112 116 | | 260 |
Other Deferred Tax Expense Credit | | | | | -5 200 | -14 611 | 15 293 | 27 437 | -20 940 | -20 133 | | |
Other Taxation Social Security Payable | | | | | 6 | 411 | 13 312 | 13 406 | 11 233 | 2 111 | 5 422 | 1 758 |
Par Value Share | | 1 | 1 | 1 | | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 155 294 | 153 459 | 158 580 | 236 204 | 186 369 | 260 517 | | |
Percentage Class Share Held In Subsidiary | | | | | | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | | | | | | | 84 000 | | | | | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | | | | | 84 000 | 146 972 | 150 354 | 75 449 | 7 428 | 5 784 |
Profit Loss | | | | | 378 072 | 313 299 | 235 977 | 151 064 | 63 131 | 367 010 | 44 332 | 210 016 |
Profit Loss Subsidiaries | | | | | 199 432 | 50 336 | 295 391 | 196 095 | -63 825 | -3 127 | -1 329 | 488 844 |
Property Plant Equipment Gross Cost | | | | | 8 303 | 13 423 | 404 508 | 418 858 | 423 104 | 159 534 | 57 163 | |
Provisions | | | | | | 2 563 | 8 097 | 18 721 | 2 096 | -7 168 | 3 763 | 7 406 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 2 563 | 8 097 | 18 721 | 2 096 | | 3 763 | 7 406 |
Recoverable Value-added Tax | | | | | | | 642 | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | | | | | | | | |
Social Security Costs | | | | | 315 974 | 468 220 | 492 238 | 674 378 | 508 473 | 679 476 | | |
Staff Costs Employee Benefits Expense | | | | | 5 189 377 | 5 208 043 | 5 789 815 | 7 485 329 | 6 038 019 | 8 360 032 | | |
Tangible Fixed Assets Additions | | | 8 303 | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 57 650 | | 8 303 | | | | | | | | | |
Tangible Fixed Assets Depreciation | 50 813 | | 213 | 487 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 213 | 274 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 50 813 | | | | | | | | | | |
Tangible Fixed Assets Disposals | | 57 650 | | | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 115 865 | 72 093 | 113 839 | 150 200 | 29 826 | 40 154 | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | 390 650 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 5 850 | 391 085 | 14 350 | 4 246 | 36 117 | 49 590 | |
Total Assets Less Current Liabilities | 114 466 | 79 730 | 85 457 | 356 058 | 168 629 | 284 491 | 418 501 | 149 706 | 16 837 | 2 011 478 | 1 478 076 | 1 115 735 |
Total Current Tax Expense Credit | | | | | 121 065 | 86 704 | 98 546 | 122 763 | | | | |
Total Operating Lease Payments | | | | | | | | 5 573 | 3 060 | 5 372 | | |
Trade Creditors Trade Payables | | | | | 24 271 | 33 352 | 87 197 | 132 047 | 134 349 | 55 118 | 8 100 | 883 |
Wages Salaries | | | | | 4 718 109 | 4 738 562 | 5 138 997 | 6 574 747 | 5 343 177 | 7 420 039 | | |
Advances Credits Directors | 18 427 | | | | | | | | | | | |
Advances Credits Made In Period Directors | 14 835 | | | | | | | | | | | |
Advances Credits Repaid In Period Directors | 4 283 | | | | | | | | | | | |
Amounts Owed By Group Undertakings | | | | | | | | | 45 102 | 200 000 | | 250 000 |
Number Shares Issued But Not Fully Paid | | | | | | | | | | | 4 750 000 | |
Total Borrowings | | | | | | | | 102 430 | 37 709 | 2 010 112 | 1 766 667 | 1 366 667 |