Profit & Loss |
Date of Accounts |
2021-01-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 36 | 1 001 715 | |
Current Assets | | 5 766 317 | |
Debtors | 36 | 36 | 36 |
Net Assets Liabilities | 36 | 2 677 329 | 2 895 954 |
Other Debtors | 36 | 36 | 36 |
Total Inventories | | 267 176 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | 353 974 | 420 193 |
Accumulated Amortisation Impairment Intangible Assets | 470 713 | -86 329 | -166 017 |
Accumulated Depreciation Impairment Property Plant Equipment | 4 722 669 | 5 881 616 | 6 036 017 |
Acquired Through Business Combinations Intangible Assets | | 582 213 | |
Acquired Through Business Combinations Property Plant Equipment | | 9 955 555 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 576 810 | 4 209 568 |
Administration Support Average Number Employees | | 58 | |
Administrative Expenses | | 1 589 847 | 1 347 669 |
Amortisation Expense Intangible Assets | | -65 621 | |
Amortisation Negative Goodwill Recognised In Profit Loss | | 86 329 | |
Amount Net Reversal Deferred Tax Assets Liabilities Expected To Occur In Year Beginning After Reporting Period | | 136 046 | |
Amounts Owed By Related Parties | | 9 750 | |
Amounts Owed To Group Undertakings | | | 16 125 |
Applicable Tax Rate | 19 | 19 | |
Average Number Employees During Period | | 2 | 2 |
Bank Borrowings | | 273 333 | 293 190 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 3 662 759 | 5 420 012 |
Cash Cash Equivalents | | 1 001 715 | 1 354 238 |
Comprehensive Income Expense | | 1 997 507 | |
Consideration Received For Shares Issued In Period | | 64 | |
Cost Sales | | 18 093 901 | 20 709 487 |
Creditors | | 2 728 688 | 16 125 |
Debt Funds Acquired With Subsidiaries | | -3 380 218 | |
Deferred Tax Assets | | 84 312 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | 30 119 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -21 064 | 532 162 |
Deferred Tax Liabilities | | 233 071 | |
Depreciation Amortisation Expense | | 1 666 635 | |
Depreciation Expense Property Plant Equipment | | 1 732 256 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -524 200 | |
Disposals Property Plant Equipment | | -559 465 | |
Dividends Paid | | -5 714 | |
Dividends Paid Classified As Financing Activities | | -5 714 | -5 714 |
Dividends Paid To Owners Parent Classified As Financing Activities | | -5 714 | -5 714 |
Finance Lease Liabilities Present Value Total | | 1 118 642 | |
Finance Lease Payments Owing Minimum Gross | | 1 328 579 | 1 789 751 |
Financial Liabilities | | 528 567 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | 503 989 | |
Further Item Creditors Component Total Creditors | | 434 750 | 253 883 |
Further Item Tax Increase Decrease Component Adjusting Items | | -16 403 | -738 464 |
Future Finance Charges On Finance Leases | | 171 317 | 595 477 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 585 483 | |
Gain Loss From Revaluation Property Plant Equipment Recognised In Profit Or Loss | | 83 000 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -1 290 750 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -1 012 940 | |
Gain Loss In Cash Flows From Change In Inventories | | 175 581 | |
Gain Loss On Disposals Property Plant Equipment | | 83 000 | |
Government Grant Income | | 261 900 | |
Gross Profit Loss | | 1 855 546 | |
Income Taxes Paid Refund Classified As Operating Activities | | -287 274 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 1 001 715 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -116 | |
Increase Decrease In Existing Provisions | | -23 608 | |
Increase Decrease In Net Debt From Cash Flows | | 1 487 159 | |
Increase From Amortisation Charge For Year Intangible Assets | | 20 708 | -79 688 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 683 147 | 1 730 241 |
Intangible Assets | | -300 183 | -311 287 |
Intangible Assets Gross Cost | | -477 304 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 33 603 | |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | 9 750 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 151 767 | |
Interest Income On Bank Deposits | | 706 | |
Interest Paid Classified As Financing Activities | | -195 120 | -259 048 |
Interest Paid Classified As Operating Activities | | 195 120 | |
Interest Payable Similar Charges Finance Costs | | 195 120 | 259 048 |
Interest Received Classified As Investing Activities | | -706 | |
Interest Received Classified As Operating Activities | | 706 | |
Investments Fixed Assets | | 3 112 043 | 3 112 043 |
Investments In Subsidiaries | | 3 112 043 | 3 112 043 |
Issue Equity Instruments | 36 | 685 500 | |
Net Cash Flows From Used In Financing Activities | | -1 423 907 | |
Net Cash Flows From Used In Investing Activities | | 480 389 | |
Net Cash Flows From Used In Operating Activities | | 1 945 233 | |
Net Cash Generated From Operations | | 1 657 959 | -2 650 114 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | 2 111 350 | |
Net Current Assets Liabilities | | 877 | |
Net Debt Funds | | -2 397 048 | |
Net Finance Income Costs | | 706 | |
New Finance Leases | | -503 989 | |
Nominal Value Allotted Share Capital | | 64 | |
Number Shares Issued Fully Paid | 36 | 100 | |
Operating Profit Loss | | 527 715 | |
Other Creditors | | 2 238 441 | |
Other Deferred Tax Expense Credit | | 12 369 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 1 575 840 |
Other Disposals Property Plant Equipment | | | 1 806 613 |
Other Employee Expense | | 51 833 | |
Other Interest Receivable Similar Income Finance Income | | 706 | |
Other Inventories | | 267 176 | |
Other Operating Income Format1 | | 262 016 | |
Other Payables Accrued Expenses | | 353 974 | |
Other Remaining Operating Income | | 116 | |
Other Revenue | | 511 876 | |
Other Short-term Employee Benefits | | 7 183 | |
Par Value Share | 1 | 1 | |
Payments Finance Lease Liabilities Classified As Financing Activities | | -1 680 395 | |
Pension Costs Defined Contribution Plan | | 207 146 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 207 146 | 259 575 |
Percentage Class Share Held In Subsidiary | 100 | 100 | |
Prepayments | | 647 725 | |
Prepayments Accrued Income | | 647 725 | 434 530 |
Proceeds From Sales Property Plant Equipment | | 118 265 | |
Production Average Number Employees | | 130 | |
Profit Loss | | 1 997 507 | 224 339 |
Profit Loss Attributable To Non-controlling Interests | | -5 595 | |
Profit Loss Attributable To Owners Parent | | 359 960 | |
Profit Loss On Ordinary Activities Before Tax | | 333 301 | |
Property Plant Equipment Gross Cost | | 9 972 900 | 12 375 855 |
Provisions | 148 465 | 124 857 | |
Provisions For Liabilities Balance Sheet Subtotal | | 124 857 | |
Purchase Property Plant Equipment | | -655 200 | |
Repayments Borrowings Classified As Financing Activities | | -46 667 | |
Revenue From Rendering Services | | 382 452 | |
Revenue From Sale Goods | | 19 055 119 | |
Social Security Costs | | 643 233 | |
Staff Costs Employee Benefits Expense | | 7 351 708 | 7 377 647 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 124 857 | 657 020 |
Taxation Social Security Payable | | 470 857 | |
Tax Decrease From Utilisation Tax Losses | | -67 988 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | -16 403 | |
Tax Expense Credit Applicable Tax Rate | | 63 327 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 13 087 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 6 184 | 4 190 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | 1 853 | |
Tax Increase Decrease From Other Short-term Timing Differences | | -51 243 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | -21 064 | 532 162 |
Total Assets Less Current Liabilities | 36 | 3 112 079 | |
Total Borrowings | | 2 200 121 | |
Total Deferred Tax Expense Credit | | -20 948 | 532 162 |
Total Operating Lease Payments | | 943 896 | |
Trade Creditors Trade Payables | | 1 503 526 | 1 673 955 |
Trade Debtors Trade Receivables | | 3 781 632 | 5 837 521 |
Turnover Revenue | | 16 116 830 | |
Wages Salaries | | 6 442 313 | 6 445 571 |
Company Contributions To Money Purchase Plans Directors | | 19 567 | |
Director Remuneration | | 156 114 | |
Number Shares Allotted | 36 | | |