Profit & Loss |
Date of Accounts |
2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 100 395 | 77 095 | 22 134 |
Current Assets | 145 778 | 117 182 | 62 703 |
Debtors | 45 383 | 40 087 | 40 569 |
Net Assets Liabilities | 3 624 865 | 3 627 364 | |
Other Debtors | 3 335 | 3 900 | 11 630 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 439 382 | 600 928 | 466 501 |
Accumulated Amortisation Impairment Intangible Assets | 646 318 | 1 292 636 | 1 938 954 |
Accumulated Depreciation Impairment Property Plant Equipment | 30 278 | 10 368 | 69 033 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 116 944 | 19 627 |
Administrative Expenses | 6 298 309 | 8 696 763 | 11 330 771 |
Amounts Owed To Group Undertakings | 815 954 | 1 427 139 | 3 409 780 |
Average Number Employees During Period | 55 | | |
Bank Borrowings | 2 501 687 | 1 956 989 | 1 906 241 |
Bank Borrowings Overdrafts | 638 448 | 2 089 601 | 628 466 |
Bank Overdrafts | | 7 612 | 3 454 |
Cash Cash Equivalents | 1 149 482 | 352 494 | 392 773 |
Comprehensive Income Expense | -190 058 | 321 916 | -830 146 |
Corporation Tax Payable | 272 023 | 340 247 | 120 612 |
Cost Sales | 16 865 210 | 24 179 395 | 29 652 492 |
Creditors | 1 632 484 | 3 558 378 | 3 549 189 |
Current Tax For Period | 58 986 | 73 646 | 160 998 |
Deferred Income | | 9 991 | |
Deferred Tax Asset Debtors | 3 536 | | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | 2 114 | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | 3 536 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 10 567 | 25 010 | |
Dividends Paid Classified As Financing Activities | -174 656 | -159 594 | -134 595 |
Dividends Paid To Owners Parent Classified As Financing Activities | | -159 578 | -134 595 |
Finance Lease Liabilities Present Value Total | 46 672 | 171 017 | 109 641 |
Finance Lease Payments Owing Minimum Gross | 37 369 | 112 819 | 90 169 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | -9 711 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | 200 345 |
Further Item Tax Increase Decrease Component Adjusting Items | 122 800 | -44 | 122 800 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | -44 970 | 92 691 | 31 765 |
Gain Loss On Disposals Intangible Assets | | -15 901 | |
Gain Loss On Disposals Property Plant Equipment | | | 174 |
Income Taxes Paid Refund Classified As Operating Activities | | -323 793 | -373 296 |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | 451 | |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | -44 970 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 29 047 | -10 185 | -7 337 |
Increase From Amortisation Charge For Year Intangible Assets | | 646 318 | 646 318 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 9 662 | 62 557 |
Intangible Assets | 5 816 862 | 5 170 544 | 4 524 226 |
Intangible Assets Gross Cost | 6 463 180 | 6 463 180 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 271 343 | 225 734 | 174 737 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 9 182 | 8 343 | 12 488 |
Interest Paid Classified As Operating Activities | -280 758 | -234 077 | -187 225 |
Interest Payable Similar Charges Finance Costs | 280 758 | 234 077 | 187 225 |
Interest Received Classified As Investing Activities | -374 | | -301 |
Investments Fixed Assets | 7 068 560 | 7 068 560 | 7 068 560 |
Investments In Subsidiaries | 7 068 560 | 7 068 560 | 7 068 560 |
Issue Equity Instruments | 3 860 400 | 1 | |
Net Cash Generated From Operations | | -558 482 | -1 305 462 |
Net Current Assets Liabilities | -1 486 706 | | |
Net Finance Income Costs | 374 | | 301 |
Other Creditors | 1 632 609 | 150 000 | 95 000 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 29 572 | 3 892 |
Other Disposals Property Plant Equipment | | 29 572 | 6 247 |
Other Interest Receivable Similar Income Finance Income | 374 | | 301 |
Payments To Redeem Own Shares | -250 000 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 42 533 | 98 239 | 137 778 |
Percentage Class Share Held In Subsidiary | 100 | 100 | 100 |
Prepayments Accrued Income | 28 462 | 21 463 | 6 959 |
Profit Loss | 189 121 | 162 092 | 89 305 |
Property Plant Equipment Gross Cost | 30 701 | 118 073 | 131 453 |
Redemption Shares Decrease In Equity | 250 000 | | |
Social Security Costs | 345 285 | 508 531 | 666 945 |
Staff Costs Employee Benefits Expense | 3 278 682 | 5 397 733 | 7 467 674 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 25 721 | 47 195 | 37 484 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -13 780 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 096 | 2 099 | 59 544 |
Tax Increase Decrease From Effect Foreign Tax Rates | 22 354 | 174 975 | 47 509 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | 71 627 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 192 959 | 417 027 | 143 950 |
Total Assets Less Current Liabilities | 5 581 854 | | |
Total Borrowings | 638 448 | 2 089 601 | 628 466 |
Total Current Tax Expense Credit | 58 986 | 63 461 | -7 337 |
Total Deferred Tax Expense Credit | | 25 010 | -9 711 |
Trade Creditors Trade Payables | 4 650 | 2 593 072 | 40 409 |
Trade Debtors Trade Receivables | 3 333 706 | 5 590 171 | 4 697 903 |
Turnover Revenue | 23 491 774 | 33 756 487 | 40 652 571 |
Wages Salaries | 2 890 864 | 4 790 963 | 6 662 951 |