Profit & Loss |
Date of Accounts |
2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 |
Currency |
| | | | | | | | |
Net Worth | 4 624 318 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 892 | 2 655 | 2 998 | 1 860 | 704 | 1 173 | 2 652 |
Current Assets | 141 007 | 86 874 | 1 362 | 2 655 | | | | 37 332 039 | 23 609 424 |
Debtors | 13 796 | | 470 | 326 857 | | | | 1 177 974 | 2 382 306 |
Net Assets Liabilities | | | 6 223 838 | 7 008 444 | | | | 6 331 623 | 6 327 952 |
Other Debtors | | | 184 366 | 184 366 | | | 184 366 | 184 366 | 184 366 |
Property Plant Equipment | | | | 12 278 | | | | | |
Total Inventories | | | 10 284 049 | 16 433 620 | | 30 783 014 | 29 315 634 | | |
Cash Bank In Hand | 127 211 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 4 625 000 | | | | | | | | |
Profit Loss Account Reserve | -682 | | | | | | | | |
Shareholder Funds | 4 624 318 | | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | 2 500 | 760 248 | 2 900 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 734 | | 5 384 | 8 088 | 3 993 | 2 800 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | 1 708 303 | | | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 31 200 |
Administrative Expenses | | | | | | | 541 948 | 647 263 | 664 625 |
Amounts Owed By Group Undertakings Participating Interests | | | | | | | | | 1 915 336 |
Amounts Owed By Related Parties | | | | | | 1 607 | 839 | | |
Amounts Owed To Group Undertakings | | | 2 523 | 5 510 | 7 000 | 7 000 | 7 000 | 1 494 318 | 1 243 673 |
Amounts Owed To Group Undertakings Participating Interests | | | 6 343 219 | 409 445 | | | | | |
Average Number Employees During Period | | | | 5 | 6 | | | 7 | 8 |
Cash Cash Equivalents | | | | | | 708 384 | 7 499 482 | 14 145 372 | 5 432 638 |
Comprehensive Income Expense | | | | | | | 2 192 918 | 889 282 | -692 215 |
Corporation Tax Payable | | | 15 718 | | | | 39 851 | 184 148 | |
Corporation Tax Recoverable | | | | | | | | | 178 970 |
Cost Sales | | | | | | | 20 320 948 | 18 437 784 | 10 485 015 |
Creditors | 141 689 | 88 004 | 1 750 000 | 9 159 800 | 8 101 | 8 122 | 9 500 | 20 559 800 | 17 119 800 |
Current Tax For Period | | | | | | | 62 050 | 161 010 | -138 501 |
Deferred Income | | | | | | | 434 387 | 434 387 | 434 387 |
Deferred Tax Asset Debtors | | | | | | | | | 21 171 |
Deferred Tax Assets | | | | | | | | | 21 171 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | | -310 679 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 27 306 | 165 943 | 90 429 |
Deferred Tax Liabilities | | | | | | | | 301 552 | 413 155 |
Depreciation Expense Property Plant Equipment | | | | | | | | 2 787 | 4 996 |
Fixed Assets | 4 625 000 | 4 725 000 | | | | | | 7 406 071 | 7 745 175 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | 29 957 | 803 | 138 501 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | | | 2 000 | | |
Gross Profit Loss | | | | | | | | 2 830 801 | 606 120 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -61 370 | -183 508 |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | 183 599 | | | | | 313 900 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 6 645 890 | -8 712 734 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | -637 |
Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | 734 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 2 704 | 904 | 3 327 |
Interest Paid Classified As Operating Activities | | | | | | | -1 439 827 | -1 511 388 | -1 198 717 |
Interest Paid To Group Undertakings | | | | | | | 1 439 827 | 1 511 388 | 1 197 228 |
Interest Payable Similar Charges Finance Costs | | | | | | | 1 439 827 | 1 511 388 | 1 198 717 |
Interest Received Classified As Investing Activities | | | | | | | -75 | -40 849 | -99 223 |
Investment Property | | | 4 601 100 | 6 493 002 | | 6 814 802 | 6 949 502 | 7 400 502 | 7 714 402 |
Investment Property Fair Value Model | | | | | | | | 7 400 502 | 7 714 402 |
Investments Fixed Assets | 4 625 000 | | 5 730 000 | 6 343 200 | 6 343 200 | 6 343 200 | 6 343 200 | 6 343 200 | 6 343 200 |
Investments In Subsidiaries | | | 5 730 000 | 6 343 200 | 6 343 200 | 6 343 200 | 6 343 200 | | |
Loans From Group Undertakings Participating Interests | | | | | | 29 459 800 | 33 559 800 | 31 559 800 | 20 119 800 |
Net Cash Flows From Used In Financing Activities | | | | | | | | 2 000 000 | 11 440 000 |
Net Cash Flows From Used In Investing Activities | | | | | | | | 40 849 | 69 723 |
Net Cash Flows From Used In Operating Activities | | | | | | | | 8 605 041 | 2 657 543 |
Net Cash Generated From Operations | | | | | | | -3 922 019 | -10 155 341 | -4 039 768 |
Net Current Assets Liabilities | -682 | -1 130 | -2 756 | -3 957 | -5 103 | | | 22 085 926 | 17 726 210 |
Net Finance Income Costs | | | | | | | 75 | 40 849 | 99 223 |
Other Creditors | | | 1 595 | 1 102 | 1 101 | 3 527 974 | 52 609 | 592 042 | 54 772 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 4 520 |
Other Disposals Property Plant Equipment | | | | | | | | | 5 520 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 75 | 40 849 | 99 223 |
Other Operating Income Format1 | | | | | | | | 34 225 | 103 175 |
Other Remaining Borrowings | | | | | | 27 459 800 | 31 559 800 | 20 559 800 | 17 119 800 |
Other Taxation Social Security Payable | | | 3 873 | 6 939 | | | | 72 621 | 25 151 |
Pension Costs Defined Contribution Plan | | | | | | | | 12 786 | 14 306 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 11 642 | 12 786 | 14 306 |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | | | | | | | 231 931 | 90 522 | 52 819 |
Proceeds From Sales Property Plant Equipment Intangible Assets Classified As Investing Activities | | | | | | | | | 1 700 |
Profit Loss | | | | 1 202 | 1 146 | 1 159 | -2 534 | -2 781 | -3 671 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 1 198 224 | -740 924 |
Property Plant Equipment Gross Cost | | | | 13 012 | | 15 275 | 16 444 | 5 520 | 31 200 |
Provisions For Liabilities Balance Sheet Subtotal | | | 35 378 | 41 462 | | | | | |
Purchase Property Plant Equipment | | | | | | | | | 31 200 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | 2 000 000 | 11 440 000 |
Staff Costs Employee Benefits Expense | | | | | | | 306 791 | 374 501 | 366 292 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | 301 552 | 413 155 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 65 113 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 1 078 | | 57 486 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 89 356 | 308 942 | -48 709 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 13 012 | | | 1 169 | | |
Total Assets Less Current Liabilities | 4 624 318 | 4 723 870 | 5 727 244 | 6 339 243 | 6 338 097 | | | 29 491 997 | 25 471 385 |
Total Borrowings | | | | | | 27 459 800 | 2 000 000 | 11 000 000 | 3 000 000 |
Total Current Tax Expense Credit | | | | | | | | 142 999 | -139 138 |
Trade Creditors Trade Payables | | | 1 564 271 | 6 287 334 | | 1 100 196 | 1 933 200 | 748 818 | 387 684 |
Trade Debtors Trade Receivables | | | 13 336 | 93 968 | | 251 129 | 1 946 521 | 894 497 | 29 644 |
Voting Power In Subsidiary If Different From Ownership Interest Percent | | | | 100 | 100 | 100 | 100 | 100 | |
Wages Salaries | | | | | | | 270 246 | 329 579 | 322 309 |
Creditors Due Within One Year | 141 689 | | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 4 624 318 | | | | | | | | |
Number Shares Allotted | 4 625 000 | | | | | | | | |
Par Value Share | 1 | | | | | | | | |
Percentage Subsidiary Held | 100 | | | | | | | | |
Share Capital Allotted Called Up Paid | 4 625 000 | | | | | | | | |