Profit & Loss |
Date of Accounts |
2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 661 865 | 913 049 | 979 827 | 970 057 | 565 706 | 306 235 |
Current Assets | 890 186 | 1 038 950 | 1 092 280 | 1 169 644 | 626 709 | 382 410 |
Debtors | 228 321 | 125 901 | 112 453 | 199 587 | 61 003 | 76 175 |
Net Assets Liabilities | 9 385 613 | 9 385 728 | 9 454 464 | 9 243 107 | 10 831 022 | 10 530 016 |
Other Debtors | 750 | 750 | 750 | 750 | 750 | 11 314 |
Property Plant Equipment | 8 693 592 | 8 575 628 | 8 143 579 | 8 000 361 | 9 929 604 | 9 920 150 |
|
Other Financial Data |
Audit Fees Expenses | | | 6 859 | 3 500 | 3 500 | 3 500 |
Accrued Liabilities Deferred Income | 1 849 | 3 910 | 13 201 | 12 003 | 14 279 | 15 375 |
Accumulated Amortisation Impairment Intangible Assets | 28 000 | 32 000 | 40 000 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 368 489 | 480 758 | 617 488 | 742 625 | 712 469 | 828 276 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 6 000 | 151 602 | 7 167 | 237 542 | 135 871 |
Administrative Expenses | | | 372 825 | 269 364 | 179 518 | 143 840 |
Amortisation Expense Intangible Assets | | | 8 000 | | | |
Amortisation Impairment Expense Intangible Assets | | | 8 000 | | | |
Amounts Owed By Group Undertakings | | | 108 000 | 197 077 | 58 623 | 60 000 |
Amounts Owed By Group Undertakings Participating Interests | 224 590 | 119 748 | | | | |
Amounts Owed To Group Undertakings | | | | 278 000 | | |
Average Number Employees During Period | | 3 | 3 | 3 | 2 | 2 |
Cash Cash Equivalents | 661 865 | 913 049 | 979 827 | | | |
Cash Cash Equivalents Cash Flow Value | | 913 049 | 979 827 | 970 057 | 565 706 | 306 235 |
Comprehensive Income Expense | 648 650 | | 68 736 | 110 113 | 1 887 915 | 98 994 |
Creditors | 109 691 | 104 207 | 98 996 | 94 047 | 89 344 | 84 877 |
Deferred Income | 109 691 | 104 207 | 98 996 | 94 047 | 89 344 | 84 877 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | 7 505 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 14 578 | 51 643 | 109 060 | 32 402 |
Depreciation Expense Property Plant Equipment | | | 161 084 | 147 635 | 150 439 | |
Depreciation Impairment Expense Property Plant Equipment | | | 161 084 | 147 635 | 150 439 | 145 029 |
Dividends Paid | | | | 321 470 | 300 000 | 400 000 |
Dividends Paid Classified As Financing Activities | | | | -321 470 | -300 000 | -400 000 |
Dividends Paid On Shares Final | | | | 321 470 | 300 000 | 400 000 |
Fixed Assets | 8 837 477 | 8 715 513 | 8 723 464 | 8 752 246 | 10 711 489 | 10 702 035 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 5 438 | 9 844 | 5 426 | 7 776 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | 28 000 | 172 000 | 30 000 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 16 822 | -270 809 | 275 964 | -19 318 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -13 448 | 87 134 | -138 585 | 15 172 |
Gain Loss On Disposals Property Plant Equipment | | | 1 233 | -667 | -14 972 | |
Gain Loss On Reclassification Cash Flow Hedges To Profit Or Loss From Equity Before Tax | | | | | 1 887 685 | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | 1 175 876 | | | | 1 887 685 | |
Government Grant Income | | | 15 210 | 4 950 | 4 702 | |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | -420 000 | | | |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | 172 000 | 30 000 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 9 770 | 404 351 | 259 471 |
Increase From Amortisation Charge For Year Intangible Assets | | 4 000 | 8 000 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 121 189 | 161 084 | 147 635 | 150 439 | 145 029 |
Intangible Assets | 12 000 | 8 000 | | | | |
Intangible Assets Gross Cost | 40 000 | 40 000 | 40 000 | | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 343 | | |
Interest Income On Bank Deposits | | | 5 339 | | 67 | 19 219 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 5 339 | | 67 | 19 219 |
Interest Paid Classified As Operating Activities | | | | -343 | | |
Interest Payable Similar Charges Finance Costs | | | | 343 | | |
Interest Received Classified As Investing Activities | | -3 501 | -5 339 | | -67 | -19 219 |
Investment Property | 120 000 | 120 000 | 568 000 | 740 000 | 770 000 | 770 000 |
Investment Property Fair Value Model | | | 568 000 | 740 000 | 770 000 | |
Investments Fixed Assets | 11 885 | 11 885 | 11 885 | 11 885 | 11 885 | 11 885 |
Investments In Subsidiaries | 11 885 | 11 885 | 11 885 | 11 885 | 11 885 | 11 885 |
Net Cash Flows From Used In Operating Activities | | | -209 241 | -316 784 | | |
Net Cash Generated From Operations | | | -209 241 | -317 127 | -102 552 | -249 181 |
Net Current Assets Liabilities | 869 608 | 987 537 | 1 057 689 | 864 244 | 597 273 | 333 656 |
Net Finance Income Costs | | 3 501 | 5 339 | | 67 | 19 219 |
Net Interest Paid Received Classified As Operating Activities | | | | -343 | | |
Operating Profit Loss | | | 49 975 | -9 901 | 79 223 | |
Other Creditors | 750 | 750 | 750 | 750 | 750 | 750 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 8 920 | 24 354 | 22 498 | 109 877 | 29 222 |
Other Disposals Property Plant Equipment | | 11 695 | 26 921 | 25 248 | 155 421 | 29 518 |
Other Interest Receivable Similar Income Finance Income | | | 5 339 | | 67 | 19 219 |
Other Operating Income Format1 | | | 22 607 | 12 347 | 11 625 | 4 467 |
Other Taxation Social Security Payable | | | 20 640 | 14 647 | 13 092 | |
Percentage Class Share Held In Subsidiary | | 100 | 100 | | | |
Prepayments Accrued Income | 2 981 | 5 403 | 3 703 | 1 760 | 1 630 | 4 861 |
Proceeds From Sales Property Plant Equipment | | -6 379 | -3 800 | -2 083 | -30 572 | -8 000 |
Profit Loss | -527 226 | 115 | 68 736 | 110 113 | 230 | 98 994 |
Profit Loss On Ordinary Activities Before Tax | | | 83 314 | 161 756 | 109 290 | 131 396 |
Property Plant Equipment Gross Cost | 9 062 081 | 9 056 386 | 8 761 067 | 8 742 986 | 10 642 073 | 10 748 426 |
Provisions For Liabilities Balance Sheet Subtotal | 211 781 | 213 115 | 227 693 | | | |
Purchase Property Plant Equipment | | -6 000 | -151 602 | -7 167 | -237 542 | -135 871 |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | -70 718 | |
Social Security Costs | 48 780 | 28 403 | 19 349 | 9 050 | | |
Staff Costs Employee Benefits Expense | 426 744 | 256 533 | 167 328 | 82 224 | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 211 781 | 213 115 | 227 693 | 279 336 | 388 396 | 420 798 |
Taxation Social Security Payable | 17 979 | 46 753 | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 8 210 | 940 | 893 | -849 |
Tax Expense Credit Applicable Tax Rate | | | 15 830 | 30 734 | 20 765 | 24 965 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -15 153 | -6 607 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 1 520 | 4 500 | 5 700 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 1 334 | 14 578 | 51 643 | 109 060 | 32 402 |
Total Assets Less Current Liabilities | 9 707 085 | 9 703 050 | 9 781 153 | 9 616 490 | 11 308 762 | 11 035 691 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | 1 816 966 | |
Trade Creditors Trade Payables | | | | | 1 315 | 32 629 |
Turnover Revenue | | | 400 193 | 247 116 | 247 116 | |
Wages Salaries | 377 964 | 228 130 | 147 979 | 73 174 | | |
Director Remuneration | | | 162 100 | 73 174 | 5 775 | 5 940 |
Employees Total | 3 | 3 | | | | |