Profit & Loss |
Date of Accounts |
2013-01-31 | 2014-01-31 | 2015-01-01 | 2015-01-31 | 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 |
| | | | | | | | | | | |
Net Worth | -22 147 | 153 559 | | 123 622 | 278 654 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 176 217 | 411 635 | 205 389 | 392 543 | 846 197 | 1 532 407 | 1 445 739 | 1 082 398 |
Current Assets | 27 898 | 207 911 | 192 474 | 192 474 | 539 862 | 515 879 | 631 802 | 1 014 855 | 1 954 758 | 3 215 748 | 3 178 906 | 3 577 923 |
Debtors | 8 689 | 82 552 | 79 892 | 79 892 | 363 645 | 104 244 | 426 413 | 622 312 | 1 108 561 | 1 684 811 | 1 733 167 | 2 495 525 |
Net Assets Liabilities | | | | | | 186 351 | 279 412 | 531 036 | 1 423 315 | 2 535 626 | 3 335 166 | 3 863 912 |
Other Debtors | | | | | 299 832 | 61 825 | 423 970 | 619 869 | 917 370 | 836 620 | 928 522 | 851 376 |
Property Plant Equipment | | | | | 80 751 | 157 909 | 167 820 | 109 998 | 289 529 | 1 404 590 | 1 408 310 | 1 319 432 |
Cash Bank In Hand | 19 209 | 125 359 | 112 582 | 112 582 | 176 217 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | -22 147 | 153 559 | | 123 622 | | | | | | | | |
Tangible Fixed Assets | 18 567 | 26 282 | 23 749 | 23 749 | 80 751 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Profit Loss Account Reserve | -23 147 | 152 559 | 122 622 | 122 622 | 277 654 | | | | | | | |
Shareholder Funds | -22 147 | 153 559 | | 123 622 | 278 654 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 5 750 | 6 500 |
Accrued Liabilities Deferred Income | | | | | | | | | | | 167 661 | 174 926 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | | | 95 000 | 190 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 50 153 | 97 138 | 163 723 | 193 993 | 261 021 | 322 480 | 420 079 | 521 399 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | 83 367 | 12 442 |
Administrative Expenses | | | | | | | | | | | 3 517 353 | 4 071 310 |
Amortisation Expense Intangible Assets | | | | | | | | | | | 95 000 | 95 000 |
Amounts Owed By Group Undertakings | | | | | | | | | | | 804 645 | 632 048 |
Amounts Owed By Related Parties | | | | | 3 813 | 2 443 | 2 443 | 2 443 | 183 906 | 161 281 | 804 645 | |
Amounts Owed To Group Undertakings | | | | | | | | | | 1 470 | 157 542 | 42 954 |
Average Number Employees During Period | | | | | | | | 73 | 84 | 95 | 115 | 127 |
Balances Amounts Owed By Related Parties | | | | | | | | | 66 005 | | | |
Bank Borrowings | | | | | | | | | | 1 122 022 | 777 724 | 745 151 |
Bank Borrowings Overdrafts | | | | | | | | | | 777 907 | 748 009 | 686 137 |
Corporation Tax Payable | | | | | 39 976 | | | 10 129 | 118 818 | 300 956 | 249 464 | 155 164 |
Corporation Tax Recoverable | | | | | | 39 976 | | | 7 285 | | | |
Cost Sales | | | | | | | | | | | 3 885 659 | 4 922 390 |
Creditors | | | | | 327 496 | 536 105 | 508 675 | 577 496 | 794 818 | 777 907 | 748 009 | 686 137 |
Current Tax For Period | | | | | | | | | | | 240 524 | 155 164 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | 135 468 | -60 094 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | 92 163 | 101 320 |
Dividends Paid | | | | | | | | | 111 036 | 817 645 | 684 239 | 272 500 |
Dividends Paid On Shares Interim | | | | | | | | | | | 684 239 | 272 500 |
Fixed Assets | 18 567 | 26 282 | | 23 749 | | 207 909 | 173 568 | 113 169 | 317 231 | 1 471 904 | 2 497 775 | 2 374 841 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | 2 694 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | 310 729 | 336 012 | 216 002 |
Gain Loss On Disposals Other Non-current Assets | | | | | | | | | | | 260 | |
Gain Loss On Financial Assets Fair Value Through Profit Or Loss | | | | | | | | | | | -41 109 | -39 056 |
Gross Profit Loss | | | | | | | | | | | 5 435 920 | 4 722 405 |
Impairment Loss Reversal On Investments | | | | | | | | | | | 40 849 | 39 056 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | | | 95 000 | 95 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 46 985 | 71 443 | 71 978 | 67 028 | 109 831 | 92 163 | 101 320 |
Intangible Assets | | | | | | | | | | | 380 000 | 285 000 |
Intangible Assets Gross Cost | | | | | | | | | | | 475 000 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | | 22 801 | 38 062 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 70 197 | 50 604 |
Investments | | | | | | | | | | | 709 465 | 770 409 |
Investments Fixed Assets | | | | | | 50 000 | 5 748 | 3 171 | 27 702 | 67 314 | 709 465 | 770 409 |
Net Current Assets Liabilities | -40 714 | 127 277 | 99 873 | 99 873 | 212 366 | -20 226 | 123 127 | 437 359 | 1 159 940 | 1 971 446 | 1 850 685 | 2 380 399 |
Number Shares Issued Fully Paid | | | | | | 1 000 | 1 000 | 1 000 | 1 000 | | | |
Operating Profit Loss | | | | | | | | | | | 1 970 817 | 980 442 |
Other Creditors | | | | | 82 601 | 264 923 | 213 290 | 235 850 | 198 114 | 363 534 | 275 172 | 321 717 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 4 858 | 41 708 | | 48 372 | | |
Other Disposals Property Plant Equipment | | | | | | | 4 858 | 77 000 | | 101 213 | | |
Other Interest Expense | | | | | | | | | | | 44 702 | 12 542 |
Other Interest Income | | | | | | | | | | | | 5 534 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | | 5 534 |
Other Investments Other Than Loans | | | | | | | | 3 171 | 27 702 | 67 314 | 709 465 | |
Other Operating Income Format1 | | | | | | | | | | | 52 250 | 329 347 |
Other Taxation Social Security Payable | | | | | 28 071 | 44 786 | 48 295 | 57 696 | 133 342 | 80 685 | 117 820 | 133 805 |
Par Value Share | | | | | 1 | 1 | 1 | 1 | 1 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 57 702 | 67 692 |
Prepayments Accrued Income | | | | | | | | | | | 927 238 | 1 012 101 |
Profit Loss | | | | | | | | | 1 003 315 | 1 929 956 | 1 483 779 | 801 246 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | 1 859 771 | 896 316 |
Property Plant Equipment Gross Cost | | | | | 130 904 | 255 047 | 331 543 | 303 991 | 550 550 | 1 727 070 | 1 828 389 | 1 840 831 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 1 332 | 17 283 | 19 492 | 53 856 | 129 817 | 265 285 | |
Social Security Costs | | | | | | | | | | | 380 399 | 468 462 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 3 943 361 | 4 990 082 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | 265 285 | 205 191 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | | | 52 553 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 353 356 | 170 300 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | | | -81 670 | -43 605 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | | | | -63 776 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | 89 631 | -11 647 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | | | 63 668 | -14 422 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 12 405 | 46 997 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | | | | | 2 378 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 375 992 | 95 070 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 124 143 | 81 354 | 49 448 | 246 559 | 1 277 733 | | |
Total Assets Less Current Liabilities | -22 147 | 153 559 | 123 622 | 123 622 | 293 117 | 187 683 | 296 695 | 550 528 | 1 477 171 | 3 443 350 | 4 348 460 | 4 755 240 |
Total Borrowings | | | | | | | | | | 777 907 | 748 009 | 686 137 |
Total Operating Lease Payments | | | | | | | | | | | 50 314 | 65 741 |
Trade Creditors Trade Payables | | | | | 176 848 | 226 396 | 247 090 | 273 821 | 344 544 | 155 012 | 330 847 | 309 944 |
Trade Debtors Trade Receivables | | | | | 60 000 | | | | | | | |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | | | | | | -17 952 | |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | -5 436 | |
Turnover Revenue | | | | | | | | | | | 9 321 579 | 9 644 795 |
Wages Salaries | | | | | | | | | | | 3 505 260 | 4 453 928 |
Director Remuneration | | | | | | | | | | | 161 363 | 186 468 |
Number Directors | | | | | | | | | | | 3 | 3 |
Number Employees | | | | | | | | | | | 112 | 124 |
Creditors Due Within One Year | 68 612 | 80 635 | 92 601 | 92 601 | 327 496 | | | | | | | |
Number Shares Allotted | | | | | 1 000 | | | | | | | |
Provisions For Liabilities Charges | | | | | 14 463 | | | | | | | |
Tangible Fixed Assets Additions | 19 441 | 16 734 | | 8 640 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 19 441 | 36 175 | | 44 815 | | | | | | | | |
Tangible Fixed Assets Depreciation | 874 | 9 893 | | 21 066 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 874 | 9 019 | | 11 173 | | | | | | | | |
Share Capital Allotted Called Up Paid | | | 1 000 | | 1 000 | | | | | | | |