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 | 493 167 | 541 788 | 599 337 | 962 833 | 1 568 510 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 576 428 | 331 086 | 864 228 | 235 685 | 707 143 | 1 056 581 | 1 316 877 | 1 317 883 |
Current Assets | 334 917 | 162 269 | 178 929 | 348 005 | 763 869 | 571 216 | 1 176 151 | 646 630 | 1 196 582 | 1 987 792 | 2 174 422 | 3 027 911 |
Debtors | 53 925 | 100 175 | 110 112 | 133 496 | 166 305 | 222 258 | 288 741 | 392 196 | 456 787 | 919 358 | 848 599 | 1 669 479 |
Net Assets Liabilities | | | | | 1 568 510 | 2 206 981 | 2 868 188 | 3 561 942 | 4 322 696 | 6 210 112 | 8 604 824 | 14 119 827 |
Other Debtors | | | | | 56 915 | 103 226 | 92 213 | 137 699 | 199 127 | 319 725 | 611 | |
Property Plant Equipment | | | | | 4 134 511 | 4 862 454 | 5 536 240 | 8 521 280 | 10 794 359 | 11 733 114 | 14 926 067 | 15 566 365 |
Total Inventories | | | | | 21 136 | 17 872 | 23 182 | 18 749 | 32 652 | 11 853 | 8 946 | 40 549 |
Cash Bank In Hand | 270 807 | 53 143 | 52 046 | 194 811 | 576 428 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 493 167 | 541 788 | 599 337 | 962 833 | 1 568 510 | | | | | | | |
Stocks Inventory | 10 185 | 8 951 | 8 889 | 19 698 | 21 136 | | | | | | | |
Tangible Fixed Assets | 2 346 818 | 2 510 413 | 2 885 691 | 3 467 247 | 4 134 511 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | 2 | | | | | | | |
Profit Loss Account Reserve | 493 165 | 541 786 | 599 335 | 962 831 | 1 568 508 | | | | | | | |
Shareholder Funds | 493 167 | 541 788 | 599 337 | 962 833 | 1 568 510 | | | | | | | |
|
Other Financial Data |
Total Fixed Assets Additions | | 326 330 | 596 384 | 836 148 | 1 136 805 | | | | | | | |
Total Fixed Assets Cost Or Valuation | 2 768 068 | 3 069 684 | 3 635 751 | 4 453 879 | 5 419 444 | | | | | | | |
Total Fixed Assets Depreciation | 421 250 | 559 271 | 750 060 | 986 632 | 1 284 933 | | | | | | | |
Total Fixed Assets Depreciation Charge In Period | | 145 068 | 193 190 | 236 572 | 298 301 | | | | | | | |
Total Fixed Assets Depreciation Disposals | | -7 047 | -2 401 | | | | | | | | | |
Total Fixed Assets Disposals | | | -11 997 | | -171 240 | | | | | | | |
Total Fixed Assets Increase Decrease From Transfers Between Items | | -24 714 | -18 320 | -18 020 | | | | | | | | |
Audit Fees Expenses | | | | | | | | | | | | 35 000 |
Description Share Type | | | | | | 69 872 | | 75 852 | | | | |
Accrued Liabilities Deferred Income | | | | | | | | | | 671 205 | 916 781 | 1 105 066 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 1 284 933 | 1 626 091 | 2 072 034 | 2 721 471 | 3 526 693 | 4 608 615 | 5 960 584 | 7 358 822 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | 783 141 | -339 296 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 1 097 258 | 1 129 555 | 3 634 477 | 3 221 441 | 2 046 677 | 4 594 252 | 2 240 826 |
Administration Support Average Number Employees | | | | | | | | | | 30 | 27 | 25 |
Administrative Expenses | | | | | | | | | | 828 674 | 1 085 610 | 1 913 971 |
Amounts Owed By Directors | | | | | | | | | | | | 614 460 |
Applicable Tax Rate | | | | | | | | | | 19 | 19 | 19 |
Average Number Employees During Period | | | | | 21 | 26 | 28 | 38 | 39 | 35 | 32 | 30 |
Bank Borrowings Overdrafts | | | | | 72 311 | 77 316 | 96 074 | 101 322 | 404 466 | 523 544 | 266 310 | 10 576 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 1 056 581 | 1 316 877 | 1 317 883 |
Comprehensive Income Expense | | | | | | | | | | | 4 660 626 | 5 591 727 |
Corporation Tax Payable | | | | | 114 061 | 170 780 | 164 085 | 127 251 | 54 924 | 415 707 | 509 255 | 596 926 |
Cost Sales | | | | | | | | | | 3 845 646 | 4 511 477 | 5 452 553 |
Creditors | | | | | 1 319 649 | 1 286 558 | 1 358 736 | 1 634 552 | 1 997 171 | 2 192 127 | 2 536 924 | 2 262 418 |
Current Tax For Period | | | | | | | | | | 415 707 | 509 255 | 1 135 201 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | 142 743 | 783 141 | -339 296 |
Deferred Tax Liabilities | | | | | | | | | | 617 082 | 1 400 223 | 1 060 927 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 1 102 922 | 1 384 065 | 1 447 731 |
Depreciation Rate Used For Property Plant Equipment | | | | | | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 2 450 | | | 113 645 | 21 000 | 32 096 | 49 493 |
Disposals Property Plant Equipment | | | | | | 28 158 | 9 826 | | 143 140 | 26 000 | 49 330 | 202 290 |
Dividends Paid | | | | | | | | | | | 1 200 636 | 76 724 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | 665 802 | 1 200 636 | 76 724 |
Dividends Paid On Shares | | | | | 61 778 | 69 872 | 73 680 | 75 852 | 248 880 | 665 802 | 1 200 636 | 76 724 |
Finished Goods | | | | | | | | | | 11 853 | 8 946 | 40 549 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | 37 264 224 | 35 497 425 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | | | | | | | 218 674 | 116 928 | 61 866 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | -254 579 | 262 907 | -162 174 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | -462 571 | 70 759 | -828 432 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | 20 799 | 2 907 | -31 603 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | 6 708 | 15 491 | 36 993 |
Government Grant Income | | | | | | | | | | 128 118 | | |
Gross Profit Loss | | | | | | | | | | 3 978 191 | 7 311 180 | 8 386 477 |
Income Expense Recognised Directly In Equity | | | | | | | | | | | -1 200 636 | -76 724 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | 54 924 | 415 707 | 1 047 530 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | 1 | | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 349 438 | 260 296 | 1 006 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | -29 295 | | |
Increase Decrease In Net Debt From Cash Flows | | | | | | | | | | | -1 813 118 | -3 662 737 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 343 609 | 445 943 | 649 437 | 918 867 | 1 102 922 | 1 384 065 | 1 447 731 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | | 153 597 | 84 874 |
Interest Paid Classified As Operating Activities | | | | | | | | | | 165 967 | 153 597 | 84 874 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 165 967 | 153 597 | 84 874 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | -1 162 756 | -2 753 458 | -3 738 455 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | -2 034 969 | -4 561 527 | -2 051 036 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | 3 547 163 | 7 575 281 | 5 790 497 |
Net Cash Generated From Operations | | | | | | | | | | 3 768 054 | 8 144 585 | 6 922 901 |
Net Current Assets Liabilities | -735 837 | -904 241 | -1 141 636 | -1 320 871 | -555 780 | -715 342 | -182 585 | -987 922 | -800 589 | -204 335 | -351 960 | 765 493 |
Net Debt Funds | | | | | | | | | | 4 168 548 | 2 355 430 | -1 307 307 |
Net Deferred Tax Liability Asset | | | | | | | | | | 617 082 | 1 400 223 | 1 060 927 |
Number Shares Issued Fully Paid | | | | | | | | | | 2 | 2 | 2 |
Operating Profit Loss | | | | | | | | | | 3 277 635 | 6 225 570 | 6 472 506 |
Other Creditors | | | | | 1 033 510 | 816 420 | 913 283 | 825 254 | 929 677 | 783 623 | 7 653 | 201 447 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | | | | | | | | 809 975 | 849 558 | |
Other Operating Income Format1 | | | | | | | | | | 128 118 | | |
Other Taxation Social Security Payable | | | | | 77 908 | 60 915 | 116 741 | 34 879 | 54 983 | 281 850 | 311 484 | 213 359 |
Par Value Share | | | | | | | | | | | 1 | 1 |
Pension Costs Defined Contribution Plan | | | | | | | | | | 11 946 | 13 113 | 14 853 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 11 946 | 13 113 | 14 853 |
Prepayments Accrued Income | | | | | | | | | | 319 725 | 305 714 | 335 327 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | -625 072 | -1 552 822 | -3 661 731 |
Proceeds From Government Grants Classified As Financing Activities | | | | | | | | | | 128 118 | | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | 11 708 | 32 725 | 189 790 |
Profit Loss | | | | | | | | | | 2 553 218 | 4 660 626 | 5 591 727 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 3 111 668 | 6 071 973 | 6 387 632 |
Property Plant Equipment Gross Cost | | | | | 5 419 444 | 6 488 545 | 7 608 274 | 11 242 751 | 14 321 052 | 16 341 729 | 20 886 651 | 22 925 187 |
Provisions | | | | | | | | | | 617 082 | 1 400 223 | 1 060 927 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | | 1 400 223 | 1 060 927 |
Purchase Property Plant Equipment | | | | | | | | | | 2 046 677 | 4 594 252 | 2 240 826 |
Revenue From Rendering Services | | | | | | | | | | 7 724 811 | 11 694 209 | 13 693 009 |
Revenue From Sale Goods | | | | | | | | | | 99 026 | 128 448 | 146 021 |
Social Security Costs | | | | | | | | | | 54 767 | 58 815 | 65 029 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 716 866 | 741 081 | 795 869 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 212 693 | 219 909 | 239 730 | 293 117 | 474 339 | 617 082 | 1 400 223 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | | | 1 435 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 591 217 | 1 153 675 | 1 213 650 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | -3 472 | 159 887 | -393 722 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 1 435 | 58 842 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 558 450 | 1 292 396 | 795 905 |
Total Assets Less Current Liabilities | 1 610 981 | 1 606 172 | 1 744 055 | 2 146 376 | 3 578 731 | 4 147 112 | 5 353 655 | 7 533 358 | 9 993 770 | 11 528 779 | 14 556 013 | 16 331 858 |
Trade Creditors Trade Payables | | | | | 21 859 | 161 127 | 68 553 | 545 846 | 553 121 | 187 403 | 525 441 | 135 044 |
Trade Debtors Trade Receivables | | | | | 109 390 | 119 032 | 196 528 | 254 497 | 257 660 | 599 633 | 534 722 | 719 692 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | -1 | | | | | | |
Turnover Revenue | | | | | | | | | | 7 823 837 | 11 822 657 | 13 839 030 |
Wages Salaries | | | | | | | | | | 650 153 | 669 153 | 715 987 |
Advances Credits Directors | | | | 1 368 302 | 853 376 | 652 299 | 556 009 | 324 663 | 249 000 | | | 614 460 |
Advances Credits Made In Period Directors | | | | | | | | | | | | 614 460 |
Advances Credits Repaid In Period Directors | | | | | 514 926 | 201 077 | 96 290 | 231 346 | 75 663 | 249 000 | | |
Director Remuneration | | | | | | | | | | 19 010 | 19 128 | 23 816 |
Creditors Due After One Year Total Noncurrent Liabilities | 1 117 814 | 984 926 | 1 031 897 | 998 888 | 1 797 528 | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 1 070 754 | 1 066 510 | 1 320 565 | 1 668 876 | 1 319 649 | | | | | | | |
Fixed Assets | 2 346 818 | 2 510 413 | 2 885 691 | 3 467 247 | 4 134 511 | | | | | | | |
Provisions For Liabilities Charges | 0 | 79 458 | 104 939 | 184 655 | 212 693 | | | | | | | |
Tangible Fixed Assets Additions | | 326 330 | 596 384 | 836 148 | 1 136 805 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 768 068 | 3 069 684 | 3 635 751 | 4 453 879 | 5 419 444 | | | | | | | |
Tangible Fixed Assets Depreciation | 421 250 | 559 271 | 750 060 | 986 632 | 1 284 933 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 145 068 | 193 190 | 236 572 | 298 301 | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | -7 047 | -2 401 | | | | | | | | | |
Tangible Fixed Assets Disposals | | | -11 997 | | -171 240 | | | | | | | |
Tangible Fixed Assets Increase Decrease From Transfers Between Items | | -24 714 | -18 320 | -18 020 | | | | | | | | |