Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 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 |
Currency |
| | | | | | | | | | | |
Net Worth | 81 509 | 94 090 | 118 402 | 152 544 | 193 164 | 240 325 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 46 157 | 37 798 | 49 211 | 107 680 | 160 642 | 208 897 | | | | | | |
Cash Bank On Hand | | | | | | | 189 228 | 177 709 | 264 057 | 489 508 | 618 213 | 357 289 |
Current Assets | 201 853 | 187 919 | 262 192 | 417 048 | 482 087 | 641 574 | 750 968 | 706 734 | 843 364 | 1 201 571 | 1 207 179 | 2 298 293 |
Debtors | 133 649 | 147 673 | 196 706 | 251 805 | 292 504 | 392 255 | 502 488 | 424 097 | 536 737 | 635 098 | 584 699 | 1 938 907 |
Net Assets Liabilities | | | | | | | 402 070 | 434 535 | 456 030 | 589 795 | 452 352 | 503 335 |
Net Assets Liabilities Including Pension Asset Liability | 81 509 | 94 090 | 118 402 | 152 544 | 193 164 | 240 325 | | | | | | |
Other Debtors | | | | | | | 54 633 | 107 311 | 38 208 | 17 129 | 77 158 | 7 500 |
Property Plant Equipment | | | | | | | 76 062 | 67 068 | 46 830 | 122 338 | 144 197 | 183 006 |
Stocks Inventory | 22 047 | 2 448 | 16 275 | 57 563 | 28 941 | 40 422 | | | | | | |
Tangible Fixed Assets | 46 699 | 43 985 | 41 739 | 50 811 | 52 717 | 63 587 | | | | | | |
Total Inventories | | | | | | | 59 252 | 104 928 | 42 570 | 76 965 | 50 556 | 2 097 |
|
Capital & Reserves |
Called Up Share Capital | 20 | 20 | 20 | 20 | 20 | 20 | | | | | | |
Profit Loss Account Reserve | 81 489 | 94 070 | 118 382 | 152 524 | 193 144 | 240 305 | | | | | | |
Shareholder Funds | 81 509 | 94 090 | 118 402 | 152 544 | 193 164 | 240 325 | | | | | | |
|
Other Financial Data |
Director Remuneration | | | | | | | | | | | 233 016 | 324 875 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 163 690 | 198 656 | 218 330 | 129 385 | 185 221 | 263 571 |
Average Number Employees During Period | | | | | | | 38 | 43 | 46 | 55 | 57 | 76 |
Creditors | | | | | | | 4 098 | 7 767 | 13 842 | 34 131 | 36 795 | 64 622 |
Creditors Due After One Year | 17 700 | 19 745 | 10 488 | 10 980 | 5 912 | 9 235 | | | | | | |
Creditors Due Within One Year | 149 343 | 115 320 | 171 652 | 298 327 | 328 519 | 445 617 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 12 780 | 133 404 | 792 | |
Disposals Property Plant Equipment | | | | | | | | | 15 336 | 135 911 | 1 125 | |
Finance Lease Liabilities Present Value Total | | | | | | | 4 098 | 7 767 | 13 842 | 34 131 | 37 483 | 31 089 |
Fixed Assets | | | | | | | 236 505 | 379 942 | 389 704 | 465 212 | 487 071 | 4 503 683 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 34 966 | 32 455 | 44 459 | 56 628 | 78 350 |
Intangible Assets | | | | | | | 160 443 | 312 874 | 342 874 | 342 874 | 342 874 | 257 155 |
Intangible Assets Gross Cost | | | | | | | 160 443 | 312 874 | 342 874 | 342 874 | 342 874 | |
Net Current Assets Liabilities | 52 510 | 72 599 | 90 540 | 118 721 | 153 568 | 195 957 | 181 114 | 72 594 | 88 627 | 179 256 | 27 313 | -3 902 727 |
Number Shares Allotted | | 20 | | 20 | 20 | 20 | | | | | | |
Other Creditors | | | | | | | 147 723 | 271 018 | 186 797 | 214 385 | 14 134 | 19 555 |
Other Taxation Social Security Payable | | | | | | | 148 823 | 121 536 | 180 080 | 259 936 | 400 491 | |
Par Value Share | | 1 | | 1 | 1 | 1 | | | | | | 0 |
Property Plant Equipment Gross Cost | | | | | | | 239 752 | 265 724 | 265 160 | 251 723 | 329 418 | 446 577 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 11 451 | 10 234 | 8 459 | 20 542 | 25 237 | 32 999 |
Provisions For Liabilities Charges | | 2 749 | 3 389 | 6 008 | 7 209 | 9 984 | | | | | | |
Share Capital Allotted Called Up Paid | 20 | 20 | 20 | 20 | 20 | 20 | | | | | | |
Tangible Fixed Assets Additions | | 29 867 | | 56 392 | 36 914 | 54 018 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 89 089 | 80 578 | 89 639 | 103 919 | 140 833 | 194 151 | | | | | | |
Tangible Fixed Assets Depreciation | 42 390 | 36 593 | 47 900 | 53 108 | 88 116 | 130 564 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 17 737 | | 29 606 | 35 008 | 42 448 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 23 534 | | 24 398 | | | | | | | | |
Tangible Fixed Assets Disposals | | 38 378 | | 42 112 | | 700 | | | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | 152 431 | 30 000 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | 25 972 | 14 772 | 122 474 | 78 820 | 117 159 |
Total Assets Less Current Liabilities | 99 209 | 116 584 | 132 279 | 169 532 | 206 285 | 259 544 | 417 619 | 452 536 | 478 331 | 644 468 | 514 384 | 600 956 |
Trade Creditors Trade Payables | | | | | | | 267 692 | 233 879 | 381 230 | 524 865 | 526 262 | 688 115 |
Trade Debtors Trade Receivables | | | | | | | 447 855 | 316 786 | 498 529 | 617 969 | 378 600 | 577 282 |
Accrued Liabilities | | | | | | | | | | | 55 254 | 74 124 |
Accrued Liabilities Deferred Income | | | | | | | | | | | 99 049 | 72 219 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | | | | 85 719 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | | 7 762 |
Administrative Expenses | | | | | | | | | | | 1 454 712 | 2 934 327 |
Advances Credits Directors | 28 739 | 29 888 | 32 085 | 33 368 | 31 060 | | | | | | | |
Advances Credits Made In Period Directors | | | 2 197 | 1 283 | 15 284 | | | | | | | |
Advances Credits Repaid In Period Directors | | | | | 17 592 | | | | | | | |
Amortisation Expense Intangible Assets | | | | | | | | | | | | 85 719 |
Amounts Owed By Group Undertakings | | | | | | | | | | | 82 652 | 924 360 |
Amounts Owed To Group Undertakings | | | | | | | | | | | 47 193 | 3 832 466 |
Amounts Recoverable On Contracts | | | | | | | | | | | 46 289 | 64 634 |
Comprehensive Income Expense | | | | | | | | | | | 207 923 | 50 983 |
Corporation Tax Payable | | | | | | | | | | | 43 388 | |
Cost Sales | | | | | | | | | | | 3 862 091 | 5 471 503 |
Current Tax For Period | | | | | | | | | | | 43 388 | |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | 56 628 | 78 350 |
Dividends Paid | | | | | | | | | | | 345 368 | |
Dividends Paid On Shares Interim | | | | | | | | | | | 345 368 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | | 89 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | -61 | |
Gross Profit Loss | | | | | | | | | | | 1 482 486 | 1 847 387 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | | | | 85 719 |
Interest Expense On Bank Overdrafts | | | | | | | | | | | 17 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | | 2 794 | 4 499 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 2 811 | 4 588 |
Investments Fixed Assets | | | | | | | | | | | | 4 063 522 |
Investments In Group Undertakings | | | | | | | | | | | | 4 063 522 |
Issue Equity Instruments | | | | | | | | | | | 2 | |
Merchandise | | | | | | | | | | | 4 267 | 2 097 |
Number Shares Issued But Not Fully Paid | | | | | | | | | | | | 245 135 |
Number Shares Issued Fully Paid | | | | | | | | | | | | 2 000 000 |
Operating Profit Loss | | | | | | | | | | | 249 158 | 63 323 |
Other Deferred Tax Expense Credit | | | | | | | | | | | 4 694 | 7 762 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 203 | 10 |
Other Operating Income Format1 | | | | | | | | | | | 221 384 | 1 150 263 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 41 032 | 32 578 |
Prepayments | | | | | | | | | | | 35 118 | 96 157 |
Prepayments Accrued Income | | | | | | | | | | | 44 316 | 293 725 |
Profit Loss | | | | | | | | | | | 207 923 | 50 983 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | 246 550 | 58 745 |
Provisions | | | | | | | | | | | 25 237 | 32 999 |
Social Security Costs | | | | | | | | | | | 199 476 | 311 660 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 2 211 633 | 3 176 136 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 38 627 | 7 762 |
Total Current Tax Expense Credit | | | | | | | | | | | 33 933 | |
Total Operating Lease Payments | | | | | | | | | | | 8 721 | |
Turnover Revenue | | | | | | | | | | | 5 344 577 | 7 318 890 |
Wages Salaries | | | | | | | | | | | 1 971 125 | 2 831 898 |