Profit & Loss |
Date of Accounts |
2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 420 919 | 287 366 | 1 028 928 | 598 276 | 1 582 330 | 625 066 |
Current Assets | 5 601 997 | 5 292 886 | 7 609 081 | 11 135 637 | 13 655 525 | 13 792 817 |
Debtors | 4 181 078 | 5 005 520 | 6 580 153 | 10 537 361 | 12 073 195 | 13 167 751 |
Net Assets Liabilities | 1 000 151 | 1 313 573 | 1 203 332 | 1 050 985 | 1 579 329 | 1 446 283 |
Other Debtors | 323 336 | 678 682 | 937 696 | 1 529 686 | 3 864 042 | 4 135 339 |
Property Plant Equipment | 48 998 | 188 759 | 213 458 | 164 569 | 185 269 | 210 353 |
|
Other Financial Data |
Audit Fees Expenses | 4 800 | 5 200 | 5 500 | 6 000 | 6 000 | 6 500 |
Accrued Liabilities Deferred Income | 747 969 | 849 435 | 1 248 834 | 779 043 | 1 677 470 | 1 410 778 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 11 281 |
Accumulated Depreciation Impairment Property Plant Equipment | 186 080 | 26 535 | 73 038 | 147 484 | 199 403 | 203 772 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | 135 368 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 176 682 | 71 202 | 25 557 | 72 619 | 80 191 |
Administrative Expenses | 2 043 437 | 1 960 825 | 1 745 485 | 2 701 741 | 2 292 508 | 2 905 758 |
Amortisation Expense Intangible Assets | | | | | | 11 281 |
Amounts Owed By Group Undertakings | | 763 715 | 1 060 903 | 1 446 477 | 1 641 240 | 1 119 931 |
Amounts Owed To Group Undertakings | 7 961 | 18 154 | 16 154 | | | 187 507 |
Average Number Employees During Period | 197 | 207 | 228 | 198 | 189 | 298 |
Bank Borrowings | | | 114 087 | 671 843 | 632 091 | 480 791 |
Bank Borrowings Overdrafts | 2 370 988 | 2 784 888 | 86 560 | 632 092 | 480 791 | 350 000 |
Bank Overdrafts | 2 370 988 | 2 784 888 | 3 880 674 | 2 984 087 | 3 651 033 | 3 841 809 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 37 449 | 15 704 | 1 208 | |
Corporation Tax Payable | 261 516 | 218 769 | 51 583 | 137 668 | 186 252 | 108 645 |
Cost Sales | 14 533 529 | 13 392 981 | 15 399 302 | 18 396 789 | 35 638 083 | 38 517 007 |
Creditors | 4 645 933 | 4 158 148 | 121 063 | 652 860 | 480 791 | 350 000 |
Current Tax For Period | 241 516 | 64 268 | 51 583 | 124 668 | 186 252 | 108 544 |
Deferred Tax Asset Debtors | | | | 2 310 | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | -517 | | 679 | 1 901 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 4 247 | 5 530 | -4 156 | -8 757 | 8 333 | 7 590 |
Depreciation Expense Property Plant Equipment | 28 502 | 34 032 | 13 289 | 52 701 | 37 422 | 55 107 |
Dividends Paid | 1 416 763 | 235 461 | 472 191 | 705 815 | 200 000 | 540 000 |
Dividends Paid On Shares Final | | 235 461 | 472 191 | 705 815 | 200 000 | 540 000 |
Finance Lease Liabilities Present Value Total | | | 43 015 | 30 058 | 20 768 | |
Finance Lease Payments Owing Minimum Gross | | | 47 969 | 31 767 | 20 966 | |
Fixed Assets | | | | | 185 269 | 334 440 |
Further Item Interest Expense Component Total Interest Expense | | | 67 | 2 563 | 1 365 | 2 673 |
Further Item Tax Increase Decrease Component Adjusting Items | 4 247 | 5 530 | 16 311 | -8 757 | 1 902 | 7 590 |
Future Finance Charges On Finance Leases | | | 4 954 | 1 709 | 198 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 375 145 | 333 246 | 280 202 | 235 373 | 215 766 |
Gain Loss On Disposals Property Plant Equipment | | 2 411 | | | | 25 000 |
Government Grant Income | | 13 798 | 17 408 | 880 267 | 14 825 | |
Gross Profit Loss | 2 884 529 | 2 561 032 | 1 993 900 | 1 903 647 | 3 372 353 | 3 398 705 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 230 000 | 181 933 | 16 311 | -36 849 | | -1 843 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 11 281 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 34 032 | 46 503 | 74 446 | 51 919 | 55 107 |
Intangible Assets | | | | | | 124 087 |
Intangible Assets Gross Cost | | | | | | 135 368 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 136 642 | 141 708 | 169 718 | 238 219 | 195 467 | 293 662 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 2 278 | 3 245 | 1 511 | 189 |
Interest Income On Bank Deposits | 623 | 52 | 313 | 580 | 42 | 110 |
Interest Payable Similar Charges Finance Costs | 136 642 | 142 760 | 172 063 | 244 027 | 198 343 | 296 524 |
Minimum Lease Payments Receivable Under Non-cancellable Operating Leases | | 13 651 | | | | |
Net Current Assets Liabilities | 956 064 | 1 134 738 | 1 116 705 | 1 539 276 | 1 882 775 | 1 477 357 |
Number Shares Issued Fully Paid | | 100 | | | | |
Operating Profit Loss | 1 378 652 | 942 805 | 597 438 | 876 656 | 1 123 131 | 817 659 |
Other Creditors | 163 870 | 21 893 | 111 194 | 75 782 | 150 328 | 46 384 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 193 577 | | | | 50 738 |
Other Disposals Property Plant Equipment | | 196 466 | | | | 50 738 |
Other Interest Receivable Similar Income Finance Income | 623 | 52 | 313 | 580 | 42 | 110 |
Other Operating Income Format1 | 537 560 | 342 598 | 349 023 | 1 588 319 | 43 286 | 324 712 |
Other Taxation Social Security Payable | 595 123 | 206 507 | 816 600 | 1 565 421 | 2 431 754 | 2 663 671 |
Par Value Share | | 1 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 177 111 | 86 821 | 103 578 | 232 449 | 193 060 | 260 458 |
Prepayments Accrued Income | 331 351 | 618 387 | 629 162 | 1 851 274 | 1 454 746 | 1 520 638 |
Profit Loss | 766 870 | 548 883 | 361 950 | 553 468 | 728 344 | 406 954 |
Profit Loss On Ordinary Activities Before Tax | 1 242 633 | 800 097 | 425 688 | 546 778 | 924 830 | 521 245 |
Property Plant Equipment Gross Cost | 235 078 | 215 294 | 286 496 | 312 053 | 384 672 | 414 125 |
Provisions For Liabilities Balance Sheet Subtotal | 4 911 | 9 924 | 5 768 | | | |
Social Security Costs | 794 969 | 736 887 | 900 510 | 1 011 620 | 769 744 | 1 394 584 |
Staff Costs Employee Benefits Expense | 8 542 819 | 7 864 538 | 10 523 504 | 11 965 079 | 8 994 698 | 15 413 919 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 4 911 | 9 924 | 5 768 | | 7 924 | 15 514 |
Tax Expense Credit Applicable Tax Rate | | 152 018 | 80 881 | 120 310 | 175 718 | 99 037 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | -60 000 | -68 532 | -52 955 | -16 422 | | -12 584 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -574 | -2 792 | 7 349 | 8 505 | 1 930 | 1 121 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 53 563 | -16 426 | 16 309 | 12 275 | 8 603 | 20 970 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 475 763 | 251 214 | 63 738 | 79 741 | 196 486 | 114 291 |
Total Assets Less Current Liabilities | 1 005 062 | 1 323 497 | 1 330 163 | 1 703 845 | 2 068 044 | 1 811 797 |
Total Borrowings | 2 370 988 | 2 784 888 | 3 994 761 | 3 655 930 | 4 283 124 | 4 322 600 |
Total Current Tax Expense Credit | 471 516 | 246 201 | 67 894 | 87 819 | 186 252 | 106 701 |
Total Deferred Tax Expense Credit | 4 247 | 5 013 | -4 156 | -8 078 | 10 234 | 7 590 |
Total Operating Lease Payments | 71 760 | 73 784 | 50 068 | 67 689 | 36 955 | 40 016 |
Trade Creditors Trade Payables | 498 506 | 58 502 | 331 298 | 5 002 525 | 3 503 845 | 3 925 875 |
Trade Debtors Trade Receivables | 2 683 490 | 2 944 736 | 3 952 392 | 4 394 987 | 5 113 167 | 6 391 843 |
Turnover Revenue | 17 418 058 | 15 954 013 | 17 603 606 | 31 669 016 | 39 010 436 | 41 915 712 |
Wages Salaries | 7 570 739 | 7 040 830 | 9 519 416 | 10 721 010 | 8 031 894 | 13 758 877 |
Company Contributions To Defined Benefit Plans Directors | 140 000 | 39 500 | | 50 000 | 79 858 | 28 403 |
Director Remuneration | | | | 161 100 | 193 829 | 206 796 |
Director Remuneration Benefits Including Payments To Third Parties | | 93 489 | 113 854 | 211 100 | 273 687 | 235 199 |