Profit & Loss |
Date of Accounts |
2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
| | | | | | |
Net Worth | -55 751 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 2 988 | | | | | | |
Cash Bank On Hand | 2 988 | 8 773 | 14 796 | 55 169 | 13 733 | 844 | 74 633 |
Current Assets | 107 555 | 135 418 | 126 702 | 178 322 | 169 684 | 274 956 | 570 924 |
Debtors | 104 567 | 126 645 | 111 906 | 123 153 | 155 951 | 274 112 | 496 291 |
Intangible Fixed Assets | 92 709 | | | | | | |
Net Assets Liabilities | -55 751 | -93 083 | -116 154 | -168 775 | 622 599 | 1 813 097 | 2 028 509 |
Net Assets Liabilities Including Pension Asset Liability | -55 751 | | | | | | |
Other Debtors | 10 149 | 10 000 | 10 168 | 10 000 | | 3 100 | 28 265 |
Property Plant Equipment | 70 012 | 76 755 | 57 271 | 30 828 | 68 438 | | |
Tangible Fixed Assets | 70 012 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | | | | | | |
Profit Loss Account Reserve | -55 851 | | | | | | |
Shareholder Funds | -55 751 | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | 31 617 | 33 986 | 35 747 | | | | |
Amount Specific Advance Or Credit Made In Period Directors | 31 617 | 2 369 | 1 761 | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | 14 000 | 20 700 | | | | |
Company Contributions To Money Purchase Plans Directors | | | | | 5 319 | | |
Director Remuneration | | | | 36 668 | 167 408 | | |
Accrued Liabilities Deferred Income | 6 500 | 4 950 | 4 950 | 4 950 | 13 200 | 13 996 | 12 700 |
Accumulated Amortisation Impairment Intangible Assets | 7 292 | 30 661 | 60 769 | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 7 919 | 29 089 | 50 679 | 77 122 | 100 623 | | |
Amounts Owed By Directors | 63 234 | 67 177 | 56 910 | | | | |
Average Number Employees During Period | | 10 | 12 | 7 | 302 | 210 | 215 |
Bank Borrowings Overdrafts | 34 486 | 66 180 | 44 576 | 181 102 | 145 171 | 42 500 | 50 000 |
Corporation Tax Payable | 15 809 | 9 145 | 1 101 | 6 132 | 18 067 | 21 751 | 14 551 |
Corporation Tax Recoverable | 15 809 | 17 090 | 17 662 | 23 226 | 35 161 | 48 202 | 48 202 |
Creditors | 211 361 | 193 643 | 226 850 | 181 102 | 145 171 | 42 500 | 726 334 |
Creditors Due After One Year | 211 361 | | | | | | |
Creditors Due Within One Year | 114 666 | | | | | | |
Fixed Assets | 162 721 | 196 634 | 147 042 | 1 757 618 | 1 767 755 | 1 625 855 | 2 183 919 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 66 500 | 66 500 | 72 500 | 105 800 | 105 800 | | |
Increase From Amortisation Charge For Year Intangible Assets | | 23 369 | 30 108 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 21 170 | 21 590 | | 23 501 | 23 268 | |
Intangible Assets | 92 709 | 119 879 | 89 771 | | | | |
Intangible Assets Gross Cost | 100 001 | 150 540 | | | | | |
Intangible Fixed Assets Additions | 100 001 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 7 292 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | 7 292 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 100 001 | | | | | | |
Net Current Assets Liabilities | -7 111 | -96 074 | -36 346 | -1 745 291 | -999 985 | 229 742 | -155 410 |
Number Shares Allotted | 100 | | | | | | |
Number Shares Issued Fully Paid | | 100 | 100 | | 1 655 202 | 1 655 202 | 1 709 800 |
Other Creditors | 1 336 | 4 799 | 273 | 980 564 | 211 780 | 1 536 | 648 612 |
Other Taxation Social Security Payable | 4 558 | | 6 864 | 139 528 | 72 983 | 431 | 471 |
Par Value Share | 1 | 1 | 1 | | | | |
Prepayments Accrued Income | 9 357 | 20 199 | 15 125 | 15 900 | 10 042 | | |
Property Plant Equipment Gross Cost | 77 931 | 105 844 | 107 950 | 107 950 | 169 061 | | |
Share Capital Allotted Called Up Paid | 100 | | | | | | |
Tangible Fixed Assets Additions | 77 931 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 77 931 | | | | | | |
Tangible Fixed Assets Depreciation | 7 919 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 7 919 | | | | | | |
Total Additions Including From Business Combinations Intangible Assets | | 50 539 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 27 913 | 2 106 | | 61 111 | 14 760 | |
Total Assets Less Current Liabilities | 155 610 | 100 560 | 110 696 | 12 327 | 767 770 | 1 855 597 | 2 028 509 |
Trade Creditors Trade Payables | 43 586 | 65 263 | 105 284 | 20 943 | 15 898 | | |
Trade Debtors Trade Receivables | 6 018 | 12 179 | 12 041 | | | | |
Amounts Owed By Group Undertakings | | | | | | 71 937 | 249 908 |
Amounts Owed To Group Undertakings | | | | 726 920 | 788 090 | | |
Applicable Tax Rate | | | | 19 | 19 | | |
Bank Borrowings | | | | 44 576 | 44 576 | 7 500 | 50 000 |
Bank Overdrafts | | | | | 5 075 | | |
Comprehensive Income Expense | | | | -52 621 | -35 115 | 1 190 498 | -30 279 |
Current Tax For Period | | | | 568 | | | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | 2 549 305 | 155 414 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 123 891 | |
Disposals Intangible Assets | | | | | 2 576 697 | 203 153 | |
Disposals Property Plant Equipment | | | | | | 183 821 | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | -3 355 329 | | | |
Further Item Operating Income Component Total Other Operating Income | | | | | 233 888 | | |
Impairment Loss Reversal On Investments | | | | | -243 981 | | |
Interest Expense On Bank Overdrafts | | | | 14 061 | 161 343 | | |
Investments Fixed Assets | | | | 1 625 855 | 1 625 855 | 1 625 855 | 2 183 919 |
Investments In Group Undertakings | | | | 1 625 855 | 1 625 855 | 1 625 855 | 2 183 919 |
Issue Equity Instruments | | | | | 826 489 | | 245 691 |
Net Assets Liabilities Subsidiaries | | | | | | -840 237 | 26 078 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 2 994 | 89 556 | | |
Percentage Class Share Held In Subsidiary | | | | | | | 100 |
Profit Loss | | | | -52 621 | -35 115 | 1 190 498 | -30 279 |
Profit Loss On Ordinary Activities Before Tax | | | | -52 053 | 3 309 693 | | |
Profit Loss Subsidiaries | | | | | | 427 710 | -26 178 |
Rental Leasing Income | | | | | 31 146 | | |
Social Security Costs | | | | 24 177 | 373 093 | | |
Staff Costs Employee Benefits Expense | | | | 343 583 | 3 708 829 | | |
Tax Decrease From Utilisation Tax Losses | | | | 2 441 | 602 507 | | |
Tax Expense Credit Applicable Tax Rate | | | | -9 890 | 628 842 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 12 899 | 5 836 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 48 971 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 568 | | | |
Total Borrowings | | | | 44 576 | 49 651 | 7 500 | |
Turnover Revenue | | | | 987 268 | 11 662 010 | | |
Wages Salaries | | | | 316 412 | 3 246 180 | | |