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 | 2020-09-30 | 2021-09-30 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | | | | |
Net Worth | 1 | 1 | 154 015 | 558 885 | 1 363 790 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | | | 4 856 | 90 715 | 355 362 | | | | | | | |
Cash Bank On Hand | | | | | 355 362 | 284 268 | 1 382 956 | 1 222 999 | 3 611 680 | 2 875 529 | 3 128 893 | 1 284 060 |
Current Assets | | 1 | 213 526 | 665 447 | 1 548 261 | 1 891 791 | 2 799 512 | 3 271 241 | 5 339 710 | 7 949 549 | 9 257 473 | 10 348 955 |
Debtors | | 1 | 208 670 | 574 732 | 1 192 899 | 1 607 523 | 1 416 556 | 2 048 242 | 1 728 030 | 5 074 020 | 6 128 580 | 9 064 895 |
Net Assets Liabilities | | | | | 1 363 790 | 2 290 748 | 2 434 156 | 3 573 973 | 4 656 981 | 7 554 204 | 8 687 608 | 10 641 291 |
Net Assets Liabilities Including Pension Asset Liability | 1 | 1 | 154 015 | 558 885 | 1 363 790 | | | | | | | |
Other Debtors | | | | | 848 160 | 1 326 180 | 193 226 | 268 040 | 319 169 | 3 420 726 | 4 089 085 | 7 422 979 |
Property Plant Equipment | | | | | 2 637 835 | 4 276 548 | 4 297 113 | 6 145 900 | 3 305 262 | 2 321 167 | 4 289 233 | 3 829 427 |
Tangible Fixed Assets | | | | 1 112 370 | 2 637 835 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | | 1 | 1 | 1 | 1 | | | | | | | |
Profit Loss Account Reserve | | | 154 014 | 558 884 | 1 363 789 | | | | | | | |
Shareholder Funds | 1 | 1 | 154 015 | 558 885 | 1 363 790 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 13 500 | 10 000 | | |
Company Contributions To Money Purchase Plans Directors | | | | | | | | 1 310 | 3 031 | 786 | | |
Director Remuneration | | | | | | | | 82 547 | 125 822 | 85 764 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | 2 | 2 | 2 | | |
Accrued Liabilities | | | | | 12 308 | 23 359 | | 122 676 | 195 268 | 101 516 | 97 210 | 66 560 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 320 325 | 833 007 | 1 612 532 | 2 592 945 | 4 043 072 | 1 185 661 | 1 178 349 | 926 599 |
Amounts Owed To Group Undertakings | | | | | | | | 500 000 | 500 000 | 500 000 | 500 000 | 500 000 |
Average Number Employees During Period | | | | | | 37 | 48 | 67 | 67 | 36 | 11 | 12 |
Bank Borrowings | | | | | | 142 500 | 300 000 | 791 787 | 488 095 | 426 050 | 1 609 104 | 1 084 984 |
Bank Borrowings Overdrafts | | | | | | 112 500 | 225 000 | 616 787 | 914 464 | 1 017 483 | 209 580 | 189 641 |
Corporation Tax Payable | | | | | 112 313 | 172 722 | | 232 966 | 47 984 | 394 836 | 14 825 | 174 613 |
Creditors | | | | | 1 392 983 | 2 054 146 | 1 422 454 | 2 075 253 | 2 117 059 | 1 515 001 | 3 094 077 | 2 596 021 |
Creditors Due After One Year | | | | 670 753 | 1 392 983 | | | | | | | |
Creditors Due Within One Year | | | 59 511 | 433 643 | 1 210 873 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 10 625 | 7 425 | 19 317 | 340 026 | | 445 577 | 745 925 |
Disposals Property Plant Equipment | | | | | | 50 000 | 83 000 | 47 000 | 580 438 | | 702 202 | 1 157 169 |
Finance Lease Liabilities Present Value Total | | | | | 1 392 983 | 1 941 646 | 1 197 454 | 1 458 466 | 1 058 192 | 871 686 | 1 921 323 | 1 807 641 |
Further Item Debtors Component Total Debtors | | | | | 21 062 | 47 838 | | | | | | |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | | | | -69 895 | -52 658 | -962 859 | -2 399 549 | -1 549 922 | 1 093 360 | -1 894 440 |
Increase Decrease In Property Plant Equipment | | | | | | 36 000 | 564 940 | 1 834 064 | 1 234 814 | 143 075 | 867 394 | 1 182 884 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 523 307 | 786 950 | 999 730 | 1 790 153 | 564 933 | 305 073 | 907 191 |
Loans From Directors | | | | | 95 811 | 107 058 | | 117 064 | 221 309 | 124 394 | 192 247 | |
Net Current Assets Liabilities | | 1 | 154 015 | 231 804 | 337 388 | 331 735 | -206 829 | -247 523 | 1 606 116 | 2 446 982 | 5 212 141 | 6 275 588 |
Number Shares Allotted | | 1 | 1 | 1 | 1 | | | | | | | |
Number Shares Issued But Not Fully Paid | | | | | | 1 | | | | | | |
Other Creditors | | | | | 59 542 | 130 889 | 746 095 | 9 402 | 92 797 | 115 088 | 116 969 | 124 040 |
Other Taxation Social Security Payable | | | | | 10 129 | 175 033 | 270 586 | 225 493 | 545 174 | 507 821 | 414 966 | 542 298 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | | 1 | 1 | | |
Prepayments Accrued Income | | | | | 56 651 | 25 277 | | 248 081 | 113 172 | 172 266 | 383 170 | 219 456 |
Property Plant Equipment Gross Cost | | | | | 2 958 160 | 5 109 555 | 5 909 645 | 8 738 845 | 9 513 786 | 3 506 828 | 5 467 582 | 4 756 026 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 218 450 | 263 389 | 233 674 | 249 151 | 302 790 | 557 191 | 1 149 575 | 1 373 070 |
Provisions For Liabilities Charges | | | | 114 536 | 218 450 | | | | | | | |
Secured Debts | | | | 964 361 | 2 137 154 | | | | | | | |
Tangible Fixed Assets Additions | | | | 1 159 784 | 1 800 501 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | | | 1 158 159 | 2 958 160 | | | | | | | |
Tangible Fixed Assets Depreciation | | | | 45 789 | 320 325 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | 45 789 | 274 619 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | | 83 | | | | | | | |
Tangible Fixed Assets Disposals | | | | 1 625 | 500 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 2 201 395 | 883 090 | 2 876 200 | 1 355 379 | 1 842 615 | 1 101 403 | 1 644 786 |
Total Assets Less Current Liabilities | | 1 | 154 015 | 1 344 174 | 2 975 223 | 4 608 283 | 4 090 284 | 5 898 377 | 7 076 830 | 9 626 396 | 12 931 260 | 14 610 382 |
Total Borrowings | | | | | 2 137 154 | 3 175 421 | 2 733 767 | 3 586 588 | 3 663 346 | 2 812 737 | 4 767 674 | 4 086 069 |
Trade Creditors Trade Payables | | | | | 176 599 | 132 859 | 678 347 | 799 828 | 584 775 | 2 461 176 | 1 035 518 | 1 175 808 |
Trade Debtors Trade Receivables | | | | | 267 026 | 281 343 | 1 223 330 | 1 484 003 | 1 185 905 | 1 481 028 | 1 656 325 | 1 422 460 |
Transfers Into Or Out Property Plant Equipment Increase Decrease In Depreciation Impairment | | | | | | -23 738 | -12 831 | -499 432 | -1 418 831 | -874 771 | -223 201 | -899 330 |
Value Shares Allotted | | 1 | 1 | 1 | 1 | | | | | | | |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | 53 639 | | | |
Additional Provisions Increase From New Provisions Recognised In Other Comprehensive Income | | | | | | | | | | 81 893 | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | | 172 508 | | |
Administrative Expenses | | | | | | | | 1 764 117 | 3 125 152 | 1 408 852 | | |
Applicable Tax Rate | | | | | | | | 19 | 19 | 19 | | |
Comprehensive Income Expense | | | | | | | | 1 180 328 | 1 083 008 | 2 897 223 | | |
Corporation Tax Recoverable | | | | | | | | | 109 784 | | | |
Cost Sales | | | | | | | | 5 372 924 | 8 252 084 | 5 515 016 | | |
Current Tax For Period | | | | | | | | 242 501 | 72 119 | 395 229 | | |
Decrease In Loans Owed To Related Parties Due To Loans Repaid | | | | | | | | | | 7 000 | | |
Depreciation Expense Property Plant Equipment | | | | | | | | 130 138 | 609 609 | 97 620 | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | | | | 431 018 | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 6 034 | 34 | | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | | -220 086 | -127 782 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 3 230 | -17 913 | | | |
Gross Profit Loss | | | | | | | | 3 373 413 | 4 155 705 | 4 487 066 | | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | | | | 81 893 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | -115 785 | -3 312 | | |
Increase Decrease In Loans Owed To Related Parties Due To Other Changes | | | | | | | | | | -815 632 | | |
Increase In Loans Owed To Related Parties Due To Loans Advanced | | | | | | | | | | -187 006 | | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | 16 087 | 44 685 | 97 893 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 156 904 | 106 939 | 46 362 | | |
Interest Payable Similar Charges Finance Costs | | | | | | | | 172 991 | 157 658 | 144 289 | | |
Loans Owed By Related Parties | | | | | | | | | 311 994 | 3 420 726 | | |
Loans Owed To Related Parties | | | | | | | | | -90 250 | -114 705 | | |
Number Shares Issued Fully Paid | | | | | | | | | 1 | 1 | | |
Operating Profit Loss | | | | | | | | 1 611 296 | 1 250 639 | 3 255 996 | | |
Other Comprehensive Income Expense Net Tax | | | | | | | | | | 349 125 | | |
Other Current Tax Expense | | | | | | | | | | 89 494 | | |
Other Deferred Tax Expense Credit | | | | | | | | 15 476 | 53 639 | 172 508 | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 816 | | |
Other Operating Income Format1 | | | | | | | | 2 000 | 220 086 | 177 782 | | |
Payments To Related Parties | | | | | | | | | 61 994 | 3 108 731 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 18 473 | 44 367 | 15 042 | | |
Profit Loss | | | | | | | | 1 180 328 | 1 083 008 | 2 548 098 | | |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 1 438 305 | 1 092 981 | 3 112 523 | | |
Provisions | | | | | | | | 249 151 | 302 790 | 557 191 | | |
Research Development Tax Credit | | | | | | | | | 128 837 | 111 622 | | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | -431 018 | | -251 218 |
Social Security Costs | | | | | | | | 138 233 | 205 595 | 70 969 | | |
Staff Costs Employee Benefits Expense | | | | | | | | 1 713 993 | 2 601 950 | 866 020 | | |
Tax Decrease Increase From Effect Tax Incentives | | | | | | | | | 128 837 | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 273 278 | 207 666 | 591 379 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | -18 611 | 46 406 | -1 514 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 3 310 | 523 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 257 977 | 9 973 | 564 425 | | |
Total Current Tax Expense Credit | | | | | | | | 242 501 | -43 666 | 391 917 | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | | | | | 38 106 |
Total Operating Lease Payments | | | | | | | | 36 535 | 53 828 | 24 000 | | |
Turnover Revenue | | | | | | | | 8 746 337 | 12 407 789 | 10 002 082 | | |
Wages Salaries | | | | | | | | 1 557 287 | 2 351 988 | 780 009 | | |
Called Up Share Capital Not Paid Not Expressed As Current Asset | 1 | 1 | | | | | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | | | | | | | | | | |