Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 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 |
Net Worth | 9 432 | 9 487 | 1 363 | 2 500 | 74 212 | 203 644 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | 327 857 | 878 494 | 405 470 | 70 791 | 80 012 |
Current Assets | 331 285 | 382 656 | 729 920 | 947 032 | 1 902 679 | 2 860 243 | 4 672 583 | 4 913 075 | 4 451 311 | 5 396 431 | 6 425 448 |
Debtors | 319 303 | 369 196 | 702 731 | 942 869 | 1 771 150 | 2 775 026 | 4 344 726 | 4 034 581 | 4 045 841 | 5 325 640 | 6 345 436 |
Net Assets Liabilities | | | | | | | | 1 014 691 | 831 526 | 1 053 711 | 312 500 |
Other Debtors | | | | | | | 1 364 | | | | |
Property Plant Equipment | | | | | | | 61 862 | 69 552 | 138 535 | 216 815 | 185 223 |
Cash Bank In Hand | 11 982 | 13 460 | 27 189 | 4 163 | 131 529 | 85 217 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 9 432 | 9 487 | 1 363 | 2 500 | 74 212 | 203 644 | | | | | |
Tangible Fixed Assets | 3 079 | 27 747 | 23 639 | 27 421 | 35 037 | 55 991 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | 100 | | | | | |
Profit Loss Account Reserve | 9 332 | 9 387 | 1 263 | 2 400 | 74 112 | 203 544 | | | | | |
Shareholder Funds | 9 432 | 9 487 | 1 363 | 2 500 | 74 212 | 203 644 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 13 300 | 11 815 | 26 050 | 34 925 |
Accrued Liabilities Deferred Income | | | | | | | 223 435 | 134 666 | 278 995 | 418 376 | 215 825 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 150 962 | 177 417 | 137 879 | 113 017 | 164 440 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 34 145 | 123 005 | 196 361 | 67 882 |
Administrative Expenses | | | | | | | | 4 271 546 | 3 472 416 | 4 955 776 | 4 136 735 |
Amounts Owed By Group Undertakings | | | | | | | | 888 975 | 1 610 693 | 1 767 645 | 3 742 214 |
Amounts Owed To Group Undertakings | | | | | | | | | | | 719 334 |
Average Number Employees During Period | | | | | | | | 64 | 50 | 56 | 67 |
Bank Borrowings | | | | | | | | | 500 000 | 406 250 | 1 906 241 |
Bank Borrowings Overdrafts | | | | | | | 1 595 094 | 1 683 518 | 406 250 | 281 250 | 1 281 229 |
Bank Overdrafts | | | | | | | 1 595 094 | 1 683 518 | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | 17 544 | 91 174 | 136 758 | 113 884 |
Corporation Tax Payable | | | | | | | 188 193 | 270 134 | 167 435 | 75 819 | 19 758 |
Cost Sales | | | | | | | | 18 338 734 | 11 014 275 | 15 595 220 | 15 787 816 |
Creditors | | | | | | | 4 411 744 | 2 936 | 452 922 | 381 507 | 1 335 318 |
Current Tax For Period | | | | | | | | 270 134 | 29 939 | 73 646 | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | | | | 2 114 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | 1 101 | 14 103 | 21 474 | |
Depreciation Amortisation Impairment Expense | | | | | | | | | 22 921 | 35 575 | |
Depreciation Expense Property Plant Equipment | | | | | | | | 17 541 | 31 101 | 30 860 | 42 174 |
Dividends Paid | | | | | | | | 406 518 | 550 000 | 439 594 | 274 650 |
Dividends Paid Classified As Financing Activities | | | | | | | -608 530 | -406 518 | | | |
Dividends Paid On Shares Final | | | | | | | | 406 518 | 550 000 | 439 594 | 274 650 |
Finance Lease Liabilities Present Value Total | | | | | | | 6 403 | 2 936 | 46 672 | 100 257 | 54 089 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | 6 403 | 84 041 | 194 617 | 124 651 |
Fixed Assets | 3 079 | 27 747 | 23 639 | 27 421 | 35 037 | 55 991 | | 91 719 | 160 692 | 238 972 | 207 380 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | | | | | | -9 711 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | | | | | | | | | 128 090 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | 249 | -889 | -10 185 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 471 356 | 391 195 | 394 184 | 73 421 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | -2 642 | -16 059 | -36 986 | -2 174 |
Gain Loss On Disposals Intangible Assets | | | | | | | | | | -15 901 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | -3 718 |
Gross Profit Loss | | | | | | | | 5 639 089 | 3 892 351 | 5 720 715 | 3 916 501 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | -10 185 | -7 337 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 26 455 | 54 022 | 66 435 | 83 318 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | 9 886 | 123 080 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 3 448 | 9 182 | 8 343 | 12 488 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 3 448 | 9 182 | 18 229 | 135 568 |
Investments Fixed Assets | | | | | | | 22 167 | 22 167 | 22 157 | 22 157 | 22 157 |
Investments In Subsidiaries | | | | | | | 22 167 | 22 167 | 22 157 | 22 157 | 22 157 |
Net Current Assets Liabilities | 6 353 | -18 260 | -22 276 | -24 921 | 39 175 | 147 653 | 260 839 | 937 526 | 1 149 477 | 1 243 441 | 1 477 922 |
Number Equity Instruments Granted Share-based Payment Arrangement | | | | | | | | | | | 100 |
Number Equity Instruments Outstanding Share-based Payment Arrangement | | | | | | | | | 1 999 | 1 999 | 2 099 |
Operating Profit Loss | | | | | | | | 1 367 543 | 419 935 | 764 939 | -348 324 |
Other Creditors | | | | | | | 9 053 | 11 930 | 838 159 | 1 198 707 | 1 266 371 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 93 560 | 91 297 | 31 895 |
Other Disposals Property Plant Equipment | | | | | | | | | 93 560 | 142 943 | 48 051 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 401 | 124 | 4 | 283 |
Other Taxation Social Security Payable | | | | | | | | 225 785 | 335 581 | 255 792 | 556 337 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 27 563 | 44 418 | 35 034 | 79 256 | 101 861 |
Percentage Class Share Held In Subsidiary | | | | | | | | 100 | 100 | 100 | 90 |
Prepayments Accrued Income | | | | | | | 202 555 | 225 272 | 229 868 | 331 456 | 292 382 |
Profit Loss | | | | | | | 779 397 | 1 093 261 | 366 835 | 661 779 | -466 561 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 1 364 496 | 410 877 | 746 714 | -483 609 |
Property Plant Equipment Gross Cost | | | | | | | 212 824 | 246 969 | 276 414 | 329 832 | 349 663 |
Social Security Costs | | | | | | | 312 782 | 302 431 | 269 826 | 380 128 | 443 507 |
Staff Costs Employee Benefits Expense | | | | | | | 2 989 956 | 2 856 744 | 2 219 652 | 3 586 953 | 4 127 129 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | 11 618 | 25 721 | 47 195 | 37 484 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 259 254 | 78 067 | 141 876 | -91 886 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | -36 346 | -49 869 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | -13 780 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 11 732 | 1 096 | 2 099 | 24 328 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | | | 71 627 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 271 235 | 44 042 | 84 935 | -17 048 |
Total Assets Less Current Liabilities | 9 432 | 9 487 | 1 363 | 2 500 | 74 212 | 203 644 | | 1 029 245 | 1 310 169 | 1 482 413 | 1 685 302 |
Total Borrowings | | | | | | | | 1 683 518 | 500 000 | 281 250 | 1 281 229 |
Total Current Tax Expense Credit | | | | | | | | | 29 939 | 63 461 | -7 337 |
Total Deferred Tax Expense Credit | | | | | | | | | | 21 474 | -9 711 |
Trade Creditors Trade Payables | | | | | | | 2 100 887 | 1 646 049 | 1 550 545 | 1 984 936 | 1 474 327 |
Trade Debtors Trade Receivables | | | | | | | 3 505 048 | 2 920 334 | 2 205 280 | 3 226 539 | 2 310 840 |
Turnover Revenue | | | | | | | | 23 977 823 | 14 906 626 | 21 315 935 | 19 704 317 |
Wages Salaries | | | | | | | 2 649 611 | 2 511 273 | 1 914 792 | 3 127 569 | 3 581 761 |
Weighted Average Exercise Price Equity Instruments Granted Share-based Payment Arrangement | | | | | | | | | | | 0 |
Weighted Average Exercise Price Equity Instruments Outstanding Share-based Payment Arrangement | | | | | | | | | 0 | 0 | |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | 1 378 | 713 | 713 | 838 |
Director Remuneration | | | | | | | | 58 226 | 30 000 | 31 197 | 31 258 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | 59 604 | 30 713 | 31 910 | 32 096 |
Creditors Due Within One Year Total Current Liabilities | 324 932 | 400 916 | | | | | | | | | |
Tangible Fixed Assets Additions | | 30 395 | 4 504 | 15 351 | 21 984 | 37 211 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 4 114 | 34 509 | 39 012 | 54 363 | 76 347 | 113 558 | | | | | |
Tangible Fixed Assets Depreciation | 1 035 | 6 762 | 15 373 | 26 942 | 41 310 | 57 567 | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 5 727 | | | | | | | | | |
Creditors Due Within One Year | | 400 916 | 752 196 | 971 953 | 1 863 504 | 2 712 590 | | | | | |
Number Shares Allotted | | | 100 | 100 | 100 | | | | | | |
Par Value Share | | | 1 | 1 | 1 | | | | | | |
Share Capital Allotted Called Up Paid | | 100 | 100 | 100 | 100 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 8 612 | 11 569 | 14 368 | 16 257 | | | | | |
Amount Specific Advance Or Credit Directors | | 39 | 39 | 3 539 | 39 | 11 136 | | | | | |