Profit & Loss |
Date of Accounts |
2020-03-31 | 2021-03-31 | 2022-03-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 5 318 953 | 5 032 142 | 145 506 |
Current Assets | | 5 109 545 | 354 218 |
Debtors | | 77 403 | 207 942 |
Net Assets Liabilities | | 4 516 771 | 3 477 455 |
Other Debtors | | 134 330 | 534 |
Property Plant Equipment | | 6 773 792 | 10 251 346 |
Total Inventories | | | 770 |
|
Other Financial Data |
Estimated Money Value Benefits In Kind For Audit Services | | 50 000 | 55 000 |
Estimated Money Value Benefits In Kind For Non-audit Services | | | 15 000 |
Accumulated Amortisation Impairment Intangible Assets | | 51 318 | |
Accumulated Depreciation Impairment Property Plant Equipment | | 3 157 938 | 2 897 332 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 3 977 941 |
Administrative Expenses | | 1 533 526 | 313 836 |
Amounts Owed By Related Parties | | | 205 948 |
Amounts Owed To Related Parties | | 7 544 124 | 7 021 171 |
Applicable Tax Rate | | 19 | 19 |
Average Number Employees During Period | | 310 | 268 |
Balances With Banks | | 5 032 142 | 145 506 |
Bank Borrowings | | 3 739 662 | 1 847 238 |
Comprehensive Income Expense | | 3 322 615 | -1 273 457 |
Comprehensive Income Expense Attributable To Non-controlling Interests | | 81 569 | -94 876 |
Comprehensive Income Expense Attributable To Owners Parent | | 3 241 046 | -1 178 581 |
Cost Sales | | 7 342 697 | 4 228 624 |
Creditors | | 4 537 659 | 4 545 764 |
Deferred Tax Asset Debtors | | | 101 103 |
Deferred Tax Assets | | | 1 777 573 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | -1 133 699 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -81 197 | -342 548 |
Deferred Tax Liabilities | | 252 920 | 153 759 |
Depreciation Amortisation Expense | | 1 138 353 | 1 024 466 |
Depreciation Expense Property Plant Equipment | | 1 138 353 | 984 466 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | -1 194 093 |
Disposals Property Plant Equipment | | | -1 991 551 |
Dividends Paid | | -2 005 923 | -355 224 |
Dividends Paid Classified As Financing Activities | | -2 005 923 | -355 224 |
Finance Lease Liabilities Present Value Total | | 994 755 | 1 324 468 |
Fixed Assets | | 11 628 517 | 15 106 071 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | 2 870 000 | 155 165 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 242 782 | 144 958 |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | | -914 805 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -548 184 | -6 749 621 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -5 626 275 | -1 798 829 |
Gain Loss In Cash Flows From Change In Inventories | | -1 653 752 | 54 153 |
Gain Loss On Disposals Property Plant Equipment | | -46 342 | 118 507 |
Gain Loss On Financial Assets Fair Value Through Profit Or Loss | | 914 805 | |
Gain Loss On Revaluation Property Plant Equipment Net Tax In Other Comprehensive Income | | 1 240 783 | 1 230 558 |
Government Grant Income | | 428 149 | 19 184 |
Gross Profit Loss | | 1 323 080 | -180 902 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 6 909 425 | -10 432 643 |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | | -327 378 | -64 461 |
Increase Decrease In Net Debt From Cash Flows | | | -8 330 318 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 933 487 |
Intangible Assets | | 1 | 1 |
Intangible Assets Gross Cost | | 51 319 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 66 748 | 60 647 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 133 567 | 91 059 |
Interest Paid Classified As Financing Activities | | -66 748 | -60 647 |
Interest Paid Classified As Operating Activities | | 200 315 | 151 706 |
Interest Payable Similar Charges Finance Costs | | 200 315 | 151 706 |
Interest Received Classified As Investing Activities | | 70 | 382 |
Interest Received Classified As Operating Activities | | 70 | 382 |
Investment Property | | 4 361 025 | 4 361 025 |
Investment Property Fair Value Model | | 4 361 025 | 4 361 025 |
Investments Fixed Assets | | 493 700 | 493 700 |
Investments In Subsidiaries | | 493 700 | 493 700 |
Minimum Operating Lease Payments Recognised As Expense | | 87 558 | 158 038 |
Net Cash Flows From Used In Financing Activities | | -427 389 | -2 630 071 |
Net Cash Flows From Used In Investing Activities | | -1 437 650 | -924 702 |
Net Cash Flows From Used In Operating Activities | | 8 774 464 | -6 877 870 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | 2 042 621 | -1 872 925 |
Net Current Assets Liabilities | | -4 108 547 | -8 329 093 |
Net Debt Funds | | 6 392 398 | -4 573 228 |
New Finance Leases | | | -2 635 308 |
Number Shares Issued Fully Paid | | 1 000 | 1 000 |
Operating Profit Loss | | -191 019 | -494 738 |
Other Comprehensive Income Expense Net Tax | | 1 240 048 | 1 230 558 |
Other Creditors | | 300 401 | 112 496 |
Other Interest Receivable Similar Income Finance Income | | 70 | 382 |
Other Operating Income Format1 | | 19 427 | 210 764 |
Other Payables Accrued Expenses | | 72 924 | 45 475 |
Other Remaining Operating Income | | 4 764 | 951 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -1 422 967 | -1 805 066 |
Pension Costs Defined Contribution Plan | | 400 868 | 315 224 |
Percentage Class Share Held In Subsidiary | | 75 | 75 |
Prepayments | | 2 460 | 1 137 |
Proceeds From Sales Property Plant Equipment | | 1 924 940 | 927 085 |
Profit Loss | | -2 036 635 | -1 914 650 |
Profit Loss Attributable To Non-controlling Interests | | 81 569 | 94 876 |
Profit Loss Attributable To Owners Parent | | -191 019 | -494 738 |
Profit Loss On Ordinary Activities Before Tax | | -191 019 | -494 738 |
Property Plant Equipment Gross Cost | | 9 931 730 | 13 148 678 |
Provisions For Liabilities Balance Sheet Subtotal | | 252 920 | 153 759 |
Purchase Property Plant Equipment | | -3 362 660 | -1 852 169 |
Raw Materials Consumables | | | 53 383 |
Repayments Borrowings Classified As Financing Activities | | -71 333 | -492 424 |
Social Security Costs | | 1 444 442 | 1 376 566 |
Staff Costs Employee Benefits Expense | | 15 659 925 | 14 238 757 |
Taxation Social Security Payable | | 180 119 | 478 628 |
Tax Decrease From Utilisation Tax Losses | | -130 267 | 1 372 725 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | -7 042 | |
Tax Expense Credit Applicable Tax Rate | | 380 121 | -553 095 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 7 741 |
Tax Increase Decrease From Other Short-term Timing Differences | | -576 | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | 3 945 | -36 220 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | -81 197 | -407 009 |
Total Assets Less Current Liabilities | | 7 519 970 | 6 776 978 |
Total Borrowings | | 4 537 659 | 3 145 764 |
Total Deferred Tax Expense Credit | | -81 197 | -407 009 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | 1 230 558 |
Total Operating Lease Payments | | 419 827 | 255 361 |
Trade Creditors Trade Payables | | 34 823 | 80 970 |
Trade Debtors Trade Receivables | | 74 943 | 323 |
Turnover Revenue | | 2 762 305 | 43 441 774 |
Wages Salaries | | 13 814 615 | 12 546 967 |
Work In Progress | | | 770 |
Company Contributions To Money Purchase Plans Directors | | 1 751 | 1 321 |
Director Remuneration | | 89 398 | 100 000 |
Number Directors Who Received Or Were Entitled To Receive Shares Under Long Term Incentive Schemes | | 4 | 4 |