Dataplan_Holdings_Limited - Accounts


Company Registration No. 11218578 (England and Wales)
Dataplan Holdings Limited
Annual Report And Financial Statements
For The Year Ended 31 March 2020
DATAPLAN HOLDINGS LIMITED
Dataplan Holdings Limited
COMPANY INFORMATION
Directors
R H Rowell
Mrs D C Rowell
Secretary
R H Rowell
Company number
11218578
Registered office
1 Prince Albert Gardens
Grimsby
DN31 3AG
Auditor
Garbutt & Elliott Audit Limited
Triune Court
Monks Cross Drive
York
YO32 9GZ
DATAPLAN HOLDINGS LIMITED
Dataplan Holdings Limited
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Group statement of comprehensive income
8
Group balance sheet
9
Company balance sheet
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Notes to the financial statements
14 - 28
DATAPLAN HOLDINGS LIMITED
Dataplan Holdings Limited
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2020
- 1 -

The directors present the strategic report for the year ended 31 March 2020.

Fair review of the business

Our objective is to continue our transformation from a leading provider of payroll solutions to being recognised as a leading provider of people solutions throughout the UK; our customer proposition is expanding to include a wider range of professional services and software solutions across the human capital management (HCM) spectrum.

Director owned and fiercely independent, we compete with global and private equity backed providers by delivering services that are tailored to meet client and sector needs. Our independence allows us to invest for the long term without undue pressure on short term earnings.

We are committed to wholly UK based operations, delivering services and products exclusively from our operational base in Lincolnshire where we continue to invest in, develop, train and grow our own people from our HQ, reinforced during the year through the appointment of a Director of People.

The group completed a restructure during 2019 which saw the creation of two divisions, a service based arm and a technology centred division. Dataplan Payroll Limited is our service business and leads the delivery of our services proposition across the HCM market. Datacode Tech Limited is our technology based division working across the development of proprietary operations management software for the group, client focussed technology platforms, and solutions to deliver cloud based applications direct to consumers.

Further investment and refurbishment of an additional leasehold property to create a new dedicated facility for our creative and technology based people during the year has increased capacity for growth in the operations of the group.

Key performance indicators

We are delighted with the performance of the group in meeting objectives and exceeding targets in the period highlighted by improvements across all of our key metrics including income, profitability and reserves.

When reviewing our KPIs we note that income from operations has grown. Turnover during the period increased to £5,141k (2019: £4,628k) reflecting growth through our key payroll and pension management operations across all sectors. Following the restructure in 2019 income from technology solutions is also now showing growth and represents an increasing proportion of group revenues.

KPIs for margins, both gross and net, remain healthy at 47% and 15% (2019: 47% and 17%); a result of efficiencies and cost control across overheads.

At the period end the Directors were pleased with growth and value of reserves £1,162k (2019:£612k) following a retention policy to ensure funds are available to support future expansion of the products and services and future growth. Cash availability also remains strong and debtors have been effectively managed during the period through tight credit control.

DATAPLAN HOLDINGS LIMITED
Dataplan Holdings Limited
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 2 -
Principal risks and uncertainties

The board is ultimately responsible for the management of risk across the business. Its members bring strong and extensive experience to the business and work across risk mitigation in a number of ways.

The group re-organisation and segmentation in 2019 combined with its operating style, with no dependence on individual customers, and our policy of diversification across the range of services, products and sectors it operates in, mitigates risk generally.

Technological risk

Given the nature of products and services delivered across the group, Information Security is a risk. We manage the risk through our Information Security Management System. We adopt a systematic approach through our people, processes and technology and constantly monitor and evolve the controls in place across systems, and are accredited with the ISO 27001 Information Security standard.

Compliance risk

We operate in a heavily legislated area of business and ensuring compliance is vital for our continued operations. To mitigate risk we have developed a Quality and Assurance framework that includes a Quality Management System, The Chartered Institute of Payroll Professionals PAS accreditation, and external assurance obtained through an ISAE 3402 Type II Assurance Report.

We also focus on maintaining an appropriately qualified workforce to support the growing business and in 2019 the Group headhunted the former education director from the CIPP to spearhead qualification and people development across all operations.

Brexit

The group continues to monitor the impact of Brexit. While there is little direct impact on the Group, the indirect impact on our customers and their ability to is being monitored although not expected to be significant.

Covid-19

Employees across the UK still need to be paid during the pandemic and while the economy may shrink the customer and sector diversification has ensured a negligible impact on the business to date. Post year end, the group has been extensively involved in delivering the Coronavirus Job Retention Scheme. The impact of Covid-19, given the close working relationship with customers enables monitoring of their ability to continue trading, is assessed as minimal.

 

On behalf of the board

R H Rowell
Director
18 March 2021
DATAPLAN HOLDINGS LIMITED
Dataplan Holdings Limited
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2020
- 3 -

The directors present their annual report and financial statements for the year ended 31 March 2020.

Principal activities

The principal activity of the company is that of a holding company. The group trade is the provision of outsourced payroll and associated services.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

R H Rowell
Mrs D C Rowell
Results and dividends

The results for the year are set out on page 8.

Ordinary dividends were paid amounting to £47,500. The directors do not recommend payment of a further dividend.

Post reporting date events

Subsequent to the period end, Covid-19 has resulted in a pandemic affecting businesses globally, including within the UK. The speed and severity of the impact has been unprecedented and while the UK Government has introduced considerable measures to help businesses through this extremely challenging time, the full impact of Covid-19 on the wider economy is currently unknown.  Based on the trading through the pandemic so far, the facilities available to the group and the actions taken by management, the directors are confident that the group has sufficient working capital for at least the next 12 months, accordingly, based on the current models and forecasts, as detailed in the going concern note, the board remain satisfied that the Group is a going concern. No adjustments have been identified as a result of this post balance sheet event.

 

Additionally, subsequent to the period end, Datacode Tech Limited acquired 100% of the share capital of an additional subsidiary for consideration of £36,000.

Auditor

Garbutt & Elliott Limited was appointed as auditor to the company and is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.

On behalf of the board
R H Rowell
Director
18 March 2021
DATAPLAN HOLDINGS LIMITED
Dataplan Holdings Limited
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 MARCH 2020
- 4 -

The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

  •     prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

DATAPLAN HOLDINGS LIMITED
Dataplan Holdings Limited
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF DATAPLAN HOLDINGS LIMITED
- 5 -
Opinion

We have audited the financial statements of Dataplan Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 2020 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the group's and the parent company's affairs as at 31 March 2020 and of the group's profit for the year then ended;

  •     have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

  •     have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:

  • the directors' use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or

  • the directors have not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the group's or the parent company’s ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.

Other information

The directors are responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

 

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

DATAPLAN HOLDINGS LIMITED
Dataplan Holdings Limited
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF DATAPLAN HOLDINGS LIMITED
- 6 -

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

  • the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the directors' report.

 

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

 

  • adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or

  • the parent company financial statements are not in agreement with the accounting records and returns; or

  • certain disclosures of directors' remuneration specified by law are not made; or

  • we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the financial statements, the directors are responsible for assessing the group's and the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or the parent company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: http://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

Other matters which we are required to address

In the previous accounting year, the directors of the company took advantage of the audit exemptions available under s477 of the Companies Act 2006. Therefore the prior period financial statements were not subject to audit.

DATAPLAN HOLDINGS LIMITED
Dataplan Holdings Limited
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF DATAPLAN HOLDINGS LIMITED
- 7 -

Use of our report

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Alan Sidebottom (Senior Statutory Auditor)
for and on behalf of Garbutt & Elliott Audit Limited
19 March 2021
Chartered Accountants
Statutory Auditor
Triune Court
Monks Cross Drive
York
YO32 9GZ
DATAPLAN HOLDINGS LIMITED
Dataplan Holdings Limited
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2020
- 8 -
Unaudited
2020
2019
Notes
£
£
Turnover
3
5,141,562
4,628,197
Cost of sales
(2,718,739)
(2,432,258)
Gross profit
2,422,823
2,195,939
Administrative expenses
(1,578,762)
(1,322,092)
Operating profit
4
844,061
873,847
Interest receivable and similar income
7
1,583
-
Interest payable and similar expenses
8
(76,887)
(100,654)
Profit before taxation
768,757
773,193
Tax on profit
9
(170,616)
(161,498)
Profit and total comprehensive income
598,141
611,695
Total comprehensive income for the year is all attributable to the owners of the parent company.

The statement of comprehensive income has been prepared on the basis that all operations are continuing operations.

DATAPLAN HOLDINGS LIMITED
Dataplan Holdings Limited
GROUP BALANCE SHEET
AS AT
31 MARCH 2020
31 March 2020
- 9 -
Unaudited
2020
2019
Notes
£
£
£
£
Fixed assets
Goodwill
11
2,905,966
3,265,467
Tangible assets
12
325,074
257,898
3,231,040
3,523,365
Current assets
Stocks
14
30,623
19,237
Debtors
15
907,063
719,044
Cash at bank and in hand
671,213
511,237
1,608,899
1,249,518
Creditors: amounts falling due within one year
17
(2,086,329)
(2,022,603)
Net current liabilities
(477,430)
(773,085)
Total assets less current liabilities
2,753,610
2,750,280
Creditors: amounts falling due after more than one year
18
(1,567,274)
(2,114,584)
Provisions for liabilities
19
(24,000)
(24,000)
Net assets
1,162,336
611,696
Capital and reserves
Called up share capital
21
100
1
Profit and loss reserves
1,162,236
611,695
Total equity
1,162,336
611,696
The financial statements were approved by the board of directors and authorised for issue on 18 March 2021 and are signed on its behalf by:
R H Rowell
Director
DATAPLAN HOLDINGS LIMITED
Dataplan Holdings Limited
COMPANY BALANCE SHEET
AS AT
31 MARCH 2020
31 March 2020
- 10 -
Unaudited
2020
2019
Notes
£
£
£
£
Fixed assets
Investments
13
4,435,159
4,435,059
Current assets
Debtors
15
10,234
401
Cash at bank and in hand
70,051
315,018
80,285
315,419
Creditors: amounts falling due within one year
17
(2,293,250)
(1,970,128)
Net current liabilities
(2,212,965)
(1,654,709)
Total assets less current liabilities
2,222,194
2,780,350
Creditors: amounts falling due after more than one year
18
(1,540,000)
(2,080,000)
Net assets
682,194
700,350
Capital and reserves
Called up share capital
21
100
1
Profit and loss reserves
682,094
700,349
Total equity
682,194
700,350

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £29,245 (2019 - £700,349 profit).

The financial statements were approved by the board of directors and authorised for issue on 18 March 2021 and are signed on its behalf by:
R H Rowell
Director
Company Registration No. 11218578
DATAPLAN HOLDINGS LIMITED
Dataplan Holdings Limited
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2020
- 11 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 April 2018
1
-
1
Year ended 31 March 2019:
Profit and total comprehensive income for the year
-
611,695
611,695
Balance at 31 March 2019 (unaudited)
1
611,695
611,696
Year ended 31 March 2020:
Profit and total comprehensive income for the year
-
598,141
598,141
Issue of share capital
21
99
-
99
Dividends
10
-
(47,500)
(47,500)
Balance at 31 March 2020
100
1,162,236
1,162,336
DATAPLAN HOLDINGS LIMITED
Dataplan Holdings Limited
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2020
- 12 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 April 2018
1
-
1
Year ended 31 March 2019:
Profit and total comprehensive income for the year
-
700,349
700,349
Balance at 31 March 2019 (unaudited)
1
700,349
700,350
Year ended 31 March 2020:
Profit and total comprehensive income for the year
-
29,245
29,245
Issue of share capital
21
99
-
99
Dividends
10
-
(47,500)
(47,500)
Balance at 31 March 2020
100
682,094
682,194
DATAPLAN HOLDINGS LIMITED
Dataplan Holdings Limited
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2020
- 13 -
Unaudited
2020
2019
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
30
1,130,581
2,212,824
Interest paid
(76,887)
(100,654)
Income taxes paid
(146,271)
(85,332)
Net cash inflow from operating activities
907,423
2,026,838
Investing activities
Purchase of business
-
(4,086,524)
Purchase of tangible fixed assets
(161,629)
(49,077)
Interest received
1,583
-
Net cash used in investing activities
(160,046)
(4,135,601)
Financing activities
Proceeds from issue of shares
99
-
Proceeds of new bank loans
-
2,950,000
Repayment of bank loans
(540,000)
(330,000)
Dividends paid to equity shareholders
(47,500)
-
Net cash (used in)/generated from financing activities
(587,401)
2,620,000
Net increase in cash and cash equivalents
159,976
511,237
Cash and cash equivalents at beginning of year
511,237
-
Cash and cash equivalents at end of year
671,213
511,237
DATAPLAN HOLDINGS LIMITED
Dataplan Holdings Limited
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2020
- 14 -
1
Accounting policies
Company information

Dataplan Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is 1 Prince Albert Gardens, Grimsby, DN31 3AG.

 

The group consists of Dataplan Holdings Limited and all of its subsidiaries.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £1.

The financial statements have been prepared under the historical cost convention, modified to include certain financial instruments at fair value. The principal accounting policies adopted are set out below.

The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:

 

  • Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;

  • Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.

 

The company has applied section 33.1A of FRS 102 permitting it not to disclose related party transactions with wholly owned group companies.

1.2
Basis of consolidation

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

DATAPLAN HOLDINGS LIMITED
Dataplan Holdings Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
1
Accounting policies
(Continued)
- 15 -

The consolidated financial statements incorporate those of Dataplan Holdings Limited and all of its subsidiaries (ie entities that the group controls through its power to govern the financial and operating policies so as to obtain economic benefits). Subsidiaries acquired during the year are consolidated using the purchase method. Their results are incorporated from the date that control passes.

 

All financial statements are made up to 31 March 2020. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

1.3
Going concern

The directors have considered all factors, including in the wider economy, as part of their assessment of going concern. Although the current economic climate creates both cashflow and profitability risks for the company, the directors believe on balance that the company has sufficient resources to enable trading to continue for a period of at least one year from the date of approval of the financial statements. Accordingly, these financial statements have been prepared on the going concern basis. true

1.4
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.5
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is ten years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.6
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

DATAPLAN HOLDINGS LIMITED
Dataplan Holdings Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
1
Accounting policies
(Continued)
- 16 -

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Leasehold Land and buildings
Straight line over lease term
Plant and equipment
33% straight line
Fixtures and fittings
20% straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.

1.7
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.8
Impairment of fixed assets

At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

DATAPLAN HOLDINGS LIMITED
Dataplan Holdings Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
1
Accounting policies
(Continued)
- 17 -
1.9
Stocks

Stocks are stated at the lower of cost less impairment.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.10
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.11
Financial instruments

The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

DATAPLAN HOLDINGS LIMITED
Dataplan Holdings Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
1
Accounting policies
(Continued)
- 18 -
Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans and loans from fellow group companies, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

1.12
Equity instruments

Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.

1.13
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

DATAPLAN HOLDINGS LIMITED
Dataplan Holdings Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
1
Accounting policies
(Continued)
- 19 -
1.14
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.15
Retirement benefits

The company operates a defined contribution pension scheme. Contributions are charged in the profit and loss account as they become payable and in accordance with the rules of the scheme.

1.16
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.

2
Judgements and key sources of estimation uncertainty

In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

 

The directors are of the opinion that in the current year financial statements there are no critical accounting estimates or judgements.

3
Turnover and other revenue
2020
2019
£
£
Turnover analysed by class of business
Payroll, HR and pension services and software
5,141,562
4,628,197
2020
2019
£
£
Turnover analysed by geographical market
United Kingdom
5,141,562
4,628,197
DATAPLAN HOLDINGS LIMITED
Dataplan Holdings Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 20 -
4
Operating profit
2020
2019
£
£
Operating profit for the year is stated after charging:
Depreciation of owned tangible fixed assets
68,877
72,495
Loss on disposal of tangible fixed assets
25,576
-
Amortisation of intangible assets
359,501
329,542
Operating lease charges
47,830
48,373
5
Auditor's remuneration
2020
2019
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
2,000
-
Audit of the financial statements of the company's subsidiaries
10,650
-
12,650
-
6
Employees

The average monthly number of persons (including directors) employed by the group and company during the year was:

Group
Company
2020
2019
2020
2019
Number
Number
Number
Number
Directors
2
2
2
2
Operations
117
108
3
2
Total
119
110
5
4

Their aggregate remuneration comprised:

Group
Company
2020
2019
2020
2019
£
£
£
£
Wages and salaries
2,501,379
2,010,276
319,571
182,781
Social security costs
250,540
225,164
34,504
20,610
Pension costs
205,302
111,450
14,288
4,913
2,957,221
2,346,890
368,363
208,304
DATAPLAN HOLDINGS LIMITED
Dataplan Holdings Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 21 -
7
Interest receivable and similar income
2020
2019
£
£
Interest income
Interest on bank deposits
1,583
-
8
Interest payable and similar expenses
2020
2019
£
£
Interest on bank overdrafts and loans
76,887
100,654
9
Taxation
2020
2019
£
£
Current tax
UK corporation tax on profits for the current period
227,026
222,246
Adjustments in respect of prior periods
(56,410)
(60,748)
Total current tax
170,616
161,498

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2020
2019
£
£
Profit before taxation
768,757
773,193
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2019: 19.00%)
146,064
146,907
Tax effect of expenses that are not deductible in determining taxable profit
70,162
62,805
Tax effect of income not taxable in determining taxable profit
(1,384)
(1,384)
Change in unrecognised deferred tax assets
(3,813)
13,157
Adjustments in respect of prior years
(56,410)
(60,748)
Other
15,997
761
Taxation charge
170,616
161,498
10
Dividends
2020
2019
£
£
Interim paid
47,500
-
DATAPLAN HOLDINGS LIMITED
Dataplan Holdings Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 22 -
11
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 April 2019 and 31 March 2020
3,878,771
Amortisation and impairment
At 1 April 2019
613,304
Amortisation charged for the year
359,501
At 31 March 2020
972,805
Carrying amount
At 31 March 2020
2,905,966
At 31 March 2019
3,265,467
The company had no intangible fixed assets at 31 March 2020 or 31 March 2019.
12
Tangible fixed assets
Group
Leasehold Land and buildings
Plant and equipment
Fixtures and fittings
Total
£
£
£
£
Cost
At 1 April 2019
319,537
221,705
66,438
607,680
Additions
60,090
57,776
43,763
161,629
Disposals
(46,501)
-
-
(46,501)
At 31 March 2020
333,126
279,481
110,201
722,808
Depreciation and impairment
At 1 April 2019
122,241
180,729
46,812
349,782
Depreciation charged in the year
26,340
28,600
13,937
68,877
Eliminated in respect of disposals
(20,925)
-
-
(20,925)
At 31 March 2020
127,656
209,329
60,749
397,734
Carrying amount
At 31 March 2020
205,470
70,152
49,452
325,074
At 31 March 2019
197,296
40,976
19,626
257,898
The company had no tangible fixed assets at 31 March 2020 or 31 March 2019.
DATAPLAN HOLDINGS LIMITED
Dataplan Holdings Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 23 -
13
Fixed asset investments
Group
Company
2020
2019
2020
2019
Notes
£
£
£
£
Investments in subsidiaries
28
-
-
4,435,159
4,435,059
Movements in fixed asset investments
Company
Shares in group undertakings
£
Cost or valuation
At 1 April 2019
4,435,059
Additions
100
At 31 March 2020
4,435,159
Carrying amount
At 31 March 2020
4,435,159
At 31 March 2019
4,435,059
14
Stocks
Group
Company
2020
2019
2020
2019
£
£
£
£
Consumables
30,623
19,237
-
-
15
Debtors
Group
Company
2020
2019
2020
2019
Amounts falling due within one year:
£
£
£
£
Trade debtors
715,961
667,366
-
-
Amounts owed by group undertakings
-
-
9,556
-
Other debtors
42,102
1
278
1
Prepayments and accrued income
149,000
51,677
400
400
907,063
719,044
10,234
401
DATAPLAN HOLDINGS LIMITED
Dataplan Holdings Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 24 -
16
Loans and overdrafts
Group
Company
2020
2019
2020
2019
£
£
£
£
Bank loans
2,080,000
2,620,000
2,080,000
2,620,000
Payable within one year
540,000
540,000
540,000
540,000
Payable after one year
1,540,000
2,080,000
1,540,000
2,080,000

Bank loans are secured by fixed and floating charges on all the company's assets and undertakings. Bank loans are repayable by quarterly instalments of £110,000 and annual instalments of £100,000, plus a final annual instalment of £350,000 in 2023. Interest is charged at 2.85% over LIBOR.

17
Creditors: amounts falling due within one year
Group
Company
2020
2019
2020
2019
Notes
£
£
£
£
Bank loans
16
540,000
540,000
540,000
540,000
Trade creditors
179,686
68,267
1,717
-
Amounts owed to group undertakings
-
-
787,264
402,265
Corporation tax payable
100,511
76,166
9,586
15,209
Other taxation and social security
209,383
200,385
10,319
-
Other creditors
920,429
992,887
895,907
990,472
Accruals and deferred income
136,320
144,898
48,457
22,182
2,086,329
2,022,603
2,293,250
1,970,128
18
Creditors: amounts falling due after more than one year
Group
Company
2020
2019
2020
2019
Notes
£
£
£
£
Bank loans
16
1,540,000
2,080,000
1,540,000
2,080,000
Other creditors
27,274
34,584
-
-
1,567,274
2,114,584
1,540,000
2,080,000
Amounts included above which fall due after five years are as follows:
Payable other than by instalments
-
5,243
-
-
DATAPLAN HOLDINGS LIMITED
Dataplan Holdings Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 25 -
19
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:

Liabilities
Liabilities
2020
2019
Group
£
£
Accelerated capital allowances
24,000
24,000
There were no deferred tax movements in the year.
The company has no deferred tax assets or liabilities.
20
Retirement benefit schemes
2020
2019
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
205,302
111,450

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

21
Share capital
Group and company
2020
2019
Ordinary share capital
£
£
Issued and fully paid
100 (2019: 1) ordinary shares of £1 each
100
1
During the year 99 ordinary shares of £1 each were allotted for cash. These shares are irredeemable and have full voting rights and full entitlement to profit and capital distribution.
22
Financial commitments, guarantees and contingent liabilities

The company is party to a cross company guarantee in respect of the bank facilities of all group companies. At the year end net bank indebtedness across the group totalled £1,408,787 (2019 - £2,108,763).

 

As at the date of approval of the financial statements, no default has occurred which would trigger the above liability, nor is one anticipated. As such, the directors consider that the fair value of this obligations is £nil and there is no recognition of a liability on the balance sheet.

DATAPLAN HOLDINGS LIMITED
Dataplan Holdings Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 26 -
23
Operating lease commitments
Lessee

At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

Group
Company
2020
2019
2020
2019
£
£
£
£
Within one year
51,527
51,527
-
-
Between two and five years
184,642
236,170
-
-
236,169
287,697
-
-
24
Events after the reporting date

Subsequent to the period end, Covid-19 has resulted in a pandemic affecting businesses globally, including within the UK. The speed and severity of the impact has been unprecedented and while the UK Government has introduced considerable measures to help businesses through this extremely challenging time, the full impact of Covid-19 on the wider economy is currently unknown.  Based on the trading through the pandemic so far, the facilities available to the group and the actions taken by management, the directors are confident that the group has sufficient working capital for at least the next 12 months, accordingly, based on the current models and forecasts, as detailed in the going concern note, the board remain satisfied that the Group is a going concern. No adjustments have been identified as a result of this post balance sheet event.

 

Additionally, subsequent to the period end, Datacode Tech Limited acquired 100% of the share capital of an additional subsidiary for consideration of £36,000.

 

25
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2020
2019
£
£
Aggregate compensation
345,121
196,127
Transactions with related parties

During the year the group entered into the following transactions with related parties:

Rent paid to pension scheme
2020
2019
£
£
Group
Entities over which the entity has control, joint control or significant influence
49,032
48,373
DATAPLAN HOLDINGS LIMITED
Dataplan Holdings Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 27 -
26
Directors' transactions

Interest free loans have been granted by the directors to the company as follows:

Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
R H Rowell
-
988,421
117,282
(211,809)
893,894
988,421
117,282
(211,809)
893,894
27
Controlling party

The ultimate controlling party is R H Rowell.

28
Subsidiaries

Details of the company's subsidiaries at 31 March 2020 are as follows:

Name of undertaking
Country
Nature of business
Class of
% Held
shares held
Direct
Indirect
Dataplan Payroll Limited
England and Wales
Provision of outsourced payroll and associated services
Ordinary
100.00
-
Datacode Tech Limited
England and Wales
Development of payroll related software
Ordinary
100.00
-
Atomic IT Limited
England and Wales
IT consultancy
Ordinary
0
100.00
Troncmaster Limited
England and Wales
Provision of tronc payroll services
Ordinary
0
100.00
Bacsflow Limited
England and Wales
Payroll services
Ordinary
0
100.00
Sweep Limited
England and Wales
Payroll services
Ordinary
0
100.00

The registered address of the above subsidiary companies is the same as that noted on the company information page in these financial statements.

29
Directors' remuneration
2020
2019
£
£
Remuneration for qualifying services
25,522
13,533
DATAPLAN HOLDINGS LIMITED
Dataplan Holdings Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 28 -
30
Cash generated from group operations
2020
2019
£
£
Profit for the year after tax
598,141
611,695
Adjustments for:
Taxation charged
170,616
161,498
Finance costs
76,887
100,654
Investment income
(1,583)
-
Loss on disposal of tangible fixed assets
25,576
-
Amortisation and impairment of intangible assets
359,501
329,542
Depreciation and impairment of tangible fixed assets
68,877
72,495
Movements in working capital:
(Increase)/decrease in stocks
(11,386)
18,708
(Increase)/decrease in debtors
(188,019)
23,620
Increase in creditors
31,971
894,612
Cash generated from operations
1,130,581
2,212,824
31
Analysis of changes in net debt - group
1 April 2019
Cash flows
31 March 2020
£
£
£
Cash at bank and in hand
511,237
159,976
671,213
Borrowings excluding overdrafts
(2,620,000)
540,000
(2,080,000)
(2,108,763)
699,976
(1,408,787)
2020-03-312019-04-01falseCCH SoftwareCCH Accounts Production 2020.310Mrs D C RowellR H RowellD C RowellR H Rowell112185782019-04-012020-03-3111218578bus:CompanySecretaryDirector12019-04-012020-03-3111218578bus:Director12019-04-012020-03-3111218578bus:Director22019-04-012020-03-3111218578bus:Director32019-04-012020-03-3111218578bus:CompanySecretary12019-04-012020-03-3111218578bus:RegisteredOffice2019-04-012020-03-3111218578bus:Consolidated2020-03-31112185782020-03-31112185782019-03-3111218578core:ShareCapital2020-03-3111218578core:ShareCapital2019-03-31112185782018-04-012019-03-3111218578core:ShareCapital2019-04-012020-03-3111218578core:Goodwill2019-04-012020-03-3111218578core:LandBuildingscore:LongLeaseholdAssets2019-04-012020-03-3111218578core:PlantMachinery2019-04-012020-03-3111218578core:FurnitureFittings2019-04-012020-03-3111218578bus:Consolidated2019-04-012020-03-3111218578bus:Consolidated2018-04-012019-03-3111218578core:CurrentFinancialInstruments2020-03-3111218578core:CurrentFinancialInstruments2019-03-3111218578core:Non-currentFinancialInstruments2020-03-3111218578core:Non-currentFinancialInstruments2019-03-3111218578core:Subsidiary12019-04-012020-03-3111218578core:Subsidiary22019-04-012020-03-3111218578core:Subsidiary32019-04-012020-03-3111218578core:Subsidiary42019-04-012020-03-3111218578core:Subsidiary52019-04-012020-03-3111218578core:Subsidiary62019-04-012020-03-3111218578core:Subsidiary112019-04-012020-03-3111218578core:Subsidiary222019-04-012020-03-3111218578core:Subsidiary332019-04-012020-03-3111218578core:Subsidiary442019-04-012020-03-3111218578core:Subsidiary552019-04-012020-03-3111218578core:Subsidiary662019-04-012020-03-3111218578bus:PrivateLimitedCompanyLtd2019-04-012020-03-3111218578bus:FRS1022019-04-012020-03-3111218578bus:Audited2019-04-012020-03-3111218578bus:ConsolidatedGroupCompanyAccounts2019-04-012020-03-3111218578bus:FullAccounts2019-04-012020-03-31xbrli:purexbrli:sharesiso4217:GBP