Profit & Loss |
Date of Accounts |
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 |
Net Worth | 100 392 | 191 911 | 259 382 | 538 970 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 478 620 | 337 632 | 552 933 | 529 202 | 239 796 | 1 121 520 | 956 123 | 1 182 109 |
Current Assets | 1 548 939 | 1 721 415 | 1 880 510 | 1 989 487 | 1 857 331 | 2 185 754 | 2 308 258 | 1 982 859 | 2 997 274 | 3 006 658 | 3 177 240 |
Debtors | 1 285 286 | 1 294 804 | 1 459 658 | 1 510 867 | 1 519 699 | 1 632 821 | 1 779 056 | 1 743 063 | 1 875 754 | 2 050 535 | 1 995 131 |
Net Assets Liabilities | | | | 538 970 | 813 521 | 1 222 416 | 1 539 832 | 1 396 538 | 1 957 320 | 2 446 591 | 2 486 046 |
Other Debtors | | | | | | | | | | 14 470 | 15 346 |
Property Plant Equipment | | | | 412 333 | 394 502 | 422 264 | 613 848 | 818 686 | 756 302 | 701 086 | 647 851 |
Cash Bank In Hand | 263 653 | 426 611 | 420 852 | 478 620 | | | | | | | |
Intangible Fixed Assets | 675 000 | 600 000 | 420 000 | 360 000 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 100 392 | 191 911 | 259 382 | 538 970 | | | | | | | |
Tangible Fixed Assets | 602 528 | 591 254 | 431 054 | 412 333 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 105 | 100 | | | | | | | |
Profit Loss Account Reserve | 100 292 | 191 811 | 259 272 | 538 860 | | | | | | | |
Shareholder Funds | 100 392 | 191 911 | 259 382 | 538 970 | | | | | | | |
|
Other Financial Data |
Secured Debts | 92 598 | 67 932 | 42 847 | 17 319 | | | | | | | |
Total Fixed Assets Additions | 1 373 632 | 18 365 | 11 192 | 2 245 | | | | | | | |
Total Fixed Assets Cost Or Valuation | 1 373 632 | 1 391 997 | 1 241 356 | 1 240 601 | | | | | | | |
Total Fixed Assets Depreciation | 96 104 | 200 743 | 435 302 | 468 268 | | | | | | | |
Total Fixed Assets Depreciation Charge In Period | 96 104 | 104 639 | 233 886 | 80 966 | | | | | | | |
Total Fixed Assets Depreciation Disposals | | | 673 | -3 000 | | | | | | | |
Total Fixed Assets Disposals | | | -116 833 | -3 000 | | | | | | | |
Accrued Liabilities Deferred Income | | | | | | | | | | 210 480 | 333 759 |
Accumulated Amortisation Impairment Intangible Assets | | | | 245 025 | 267 525 | 320 025 | 319 307 | 364 307 | 409 307 | 454 307 | 454 307 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 223 243 | 239 006 | 272 826 | 307 901 | 364 581 | 439 225 | 479 246 | 541 678 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 1 932 | 61 582 | 226 659 | 261 518 | 12 260 | 21 458 | 11 275 |
Amortisation Rate Used For Intangible Assets | | | | | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Amounts Owed By Directors | | | | | | | | | | 90 524 | 41 421 |
Amounts Owed To Directors | | | | | | 400 000 | 339 675 | | | | |
Average Number Employees During Period | | | | 94 | 96 | 101 | 103 | 109 | 104 | 96 | 102 |
Bank Borrowings Overdrafts | | | | 25 268 | 17 097 | | | | 3 932 | 9 372 | 9 615 |
Commitments For Acquisition Property Plant Equipment | | | | | | | 74 700 | | | | |
Corporation Tax Payable | | | | 148 544 | 136 017 | 153 952 | 109 389 | 31 747 | 209 953 | 223 753 | 170 103 |
Creditors | | | | 1 160 874 | 1 031 582 | 1 027 189 | 1 036 519 | 882 867 | 1 251 560 | 1 129 845 | 1 228 509 |
Decrease Through Discontinued Operations Intangible Assets | | | | | 75 000 | | 75 718 | | | | |
Depreciation Rate Used For Property Plant Equipment | | | | | 10 | 25 | 25 | 10 | 10 | 10 | 10 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 4 000 | | | | | 31 271 | 1 521 |
Disposals Property Plant Equipment | | | | | 4 000 | | | | | 36 653 | 2 078 |
Financial Commitments Other Than Capital Commitments | | | | | | | | | | 29 417 | 31 834 |
Fixed Assets | 1 277 528 | 1 191 254 | 851 054 | 772 333 | 657 002 | 632 264 | 748 848 | 908 686 | 801 302 | 701 086 | |
Further Item Borrowings Component Total Borrowings | | | | 403 542 | 400 000 | | | | | | |
Further Item Increase Decrease In Amortisation Impairment Intangible Assets Component Corresponding Total | | | | | -30 000 | | -53 218 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 124 997 | 86 874 | 77 427 | 92 754 | 60 744 | 33 152 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 52 500 | 52 500 | 52 500 | 45 000 | 45 000 | 45 000 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 19 763 | 33 820 | 35 075 | 56 680 | 74 644 | 71 292 | 63 953 |
Intangible Assets | | | | 360 000 | 262 500 | 210 000 | 135 000 | 90 000 | 45 000 | | |
Intangible Assets Gross Cost | | | | 605 025 | 530 025 | 530 025 | 454 307 | 454 307 | 454 307 | 454 307 | 454 307 |
Net Current Assets Liabilities | 667 962 | 719 089 | 716 606 | 828 613 | 825 749 | 1 158 565 | 1 271 739 | 1 099 992 | 1 745 714 | 1 876 813 | 1 948 731 |
Number Shares Cancelled In Period | | | | | 20 | | | | | | |
Number Shares Issued Fully Paid | | | | 100 | 80 | 80 | 80 | 80 | 80 | 90 | 80 |
Other Creditors | | | | 331 966 | 239 840 | 213 576 | 296 591 | 214 135 | 247 584 | 10 299 | 129 815 |
Other Remaining Borrowings | | | | | 400 000 | 400 000 | | | | | |
Other Taxation Social Security Payable | | | | 136 856 | 138 913 | 142 648 | 192 151 | 163 595 | 361 700 | 200 904 | 175 523 |
Par Value Share | | | | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | | | | 64 231 | 54 277 | 61 554 | 108 553 | 127 614 | 131 388 | 252 443 | 211 478 |
Prepayments Accrued Income | | | | 1 095 503 | 1 121 069 | 1 253 917 | 1 356 941 | 1 261 018 | 1 404 905 | 1 439 777 | 1 528 939 |
Property Plant Equipment Gross Cost | | | | 635 576 | 633 508 | 695 090 | 921 749 | 1 183 267 | 1 195 527 | 1 180 332 | 1 189 529 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 3 239 | 2 536 | 10 521 | 45 785 | 88 387 | 79 705 | 94 847 | 83 924 |
Total Assets Less Current Liabilities | 1 945 490 | 1 910 343 | 1 567 660 | 1 600 946 | 1 482 751 | 1 790 829 | 2 020 587 | 2 008 678 | 2 547 016 | 2 577 899 | 2 596 582 |
Trade Creditors Trade Payables | | | | 114 698 | 99 715 | 117 013 | 98 713 | 137 574 | 93 261 | 122 636 | 116 845 |
Trade Debtors Trade Receivables | | | | 415 364 | 398 630 | 378 904 | 422 115 | 482 045 | 470 849 | 505 764 | 409 425 |
Creditors Due After One Year Total Noncurrent Liabilities | 1 842 598 | 1 714 932 | 1 304 316 | 1 058 737 | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 880 977 | 1 002 326 | 1 163 904 | 1 160 874 | | | | | | | |
Intangible Fixed Assets Additions | 750 000 | 5 025 | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 75 000 | 155 025 | 185 025 | 245 025 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | 75 000 | 80 025 | 63 750 | 60 000 | | | | | | | |
Intangible Fixed Assets Amortisation On Disposals | | | 11 250 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 750 000 | 755 025 | 605 025 | 605 025 | | | | | | | |
Intangible Fixed Assets Disposals | | | -105 000 | | | | | | | | |
Other Aggregate Reserves | | 0 | 5 | 10 | | | | | | | |
Provisions For Liabilities Charges | 2 500 | 3 500 | 3 962 | 3 239 | | | | | | | |
Tangible Fixed Assets Additions | 623 632 | 13 340 | 11 192 | 2 245 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 623 632 | 636 972 | 636 331 | 635 576 | | | | | | | |
Tangible Fixed Assets Depreciation | 21 104 | 45 718 | 205 277 | 223 243 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | 21 104 | 24 614 | 170 136 | 20 966 | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | | -10 577 | -3 000 | | | | | | | |
Tangible Fixed Assets Disposals | | | -11 833 | -3 000 | | | | | | | |