Profit & Loss |
Date of Accounts |
2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | |
Net Worth | 115 984 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 121 686 | 495 147 | 863 817 | 1 871 955 | 1 149 079 | 953 560 | 724 351 | 1 676 808 | 1 850 497 |
Current Assets | 121 686 | 507 327 | 1 551 150 | 3 428 010 | 2 137 631 | 1 646 239 | 1 181 164 | 1 972 608 | 2 635 536 |
Debtors | | 12 180 | 687 333 | 1 556 055 | 988 552 | 692 679 | 456 813 | 295 800 | 785 039 |
Net Assets Liabilities | 115 984 | 191 195 | | | | | 787 271 | 1 574 120 | 2 004 980 |
Other Debtors | | | 670 715 | 1 537 256 | 974 604 | 617 432 | 436 765 | 9 938 | 23 055 |
Property Plant Equipment | | 2 483 | 7 150 | 4 410 | | | | | |
Cash Bank In Hand | 121 686 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 115 984 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 200 | | | | | | | | |
Profit Loss Account Reserve | -19 176 | | | | | | | | |
Shareholder Funds | 115 984 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 6 000 | 10 500 | 13 640 | 10 000 | 10 750 | 9 250 | 10 250 | 15 700 |
Audit-related Assurance Services Fees | | 3 000 | 3 000 | | | | | | |
Fees For Non-audit Services | | 3 600 | | | | | | | |
Other Assurance Services Fees | | 600 | | | | | | | |
Other Non-audit Services Fees | | | 1 602 | 3 170 | 190 | 2 400 | 1 366 | 7 100 | |
Other Taxation Advisory Services Fees | | | | 1 050 | | | | | |
Accrued Liabilities Deferred Income | | | 17 022 | 235 848 | 19 300 | 43 527 | 13 380 | 22 943 | 17 837 |
Accumulated Amortisation Impairment Intangible Assets | | 3 542 | 14 169 | 53 135 | 53 135 | 53 135 | 53 135 | 53 135 | |
Accumulated Depreciation Impairment Property Plant Equipment | | 1 725 | 5 697 | 16 180 | 20 591 | 20 591 | 20 591 | 20 591 | |
Additions Other Than Through Business Combinations Intangible Assets | | 53 135 | | | | | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 4 208 | | 7 744 | | | | | |
Administration Support Average Number Employees | 1 | 2 | | | | | | | |
Administrative Expenses | 24 894 | 307 071 | 276 631 | 1 636 519 | 1 657 705 | 650 779 | 777 086 | 536 639 | 583 702 |
Amortisation Expense Intangible Assets | | 3 542 | 10 627 | 38 966 | | | | | |
Applicable Tax Rate | 20 | 20 | | | | | | | |
Average Number Employees During Period | | | 6 | 9 | 10 | 8 | 6 | 4 | 5 |
Balances With Banks | 121 686 | 495 147 | | | | | | | |
Cash Cash Equivalents Cash Flow Value | | 121 686 | | 1 871 955 | 1 149 079 | 953 560 | 724 351 | 1 676 808 | 1 850 497 |
Comprehensive Income Expense | -19 176 | -184 789 | | | | | | | |
Corporation Tax Payable | | | 20 | 193 924 | 101 699 | | | 52 343 | 101 266 |
Corporation Tax Recoverable | | | | | | 75 247 | 4 915 | | |
Cost Sales | | 18 206 | 149 125 | 168 247 | 222 596 | 144 214 | 98 829 | 273 705 | 1 209 692 |
Creditors | 5 702 | 368 208 | 1 212 315 | 2 181 261 | 701 573 | 343 589 | 393 893 | 398 488 | 630 556 |
Current Tax For Period | | | 20 | 193 904 | 101 699 | -8 142 | -4 915 | 52 343 | 101 266 |
Depreciation Amortisation Expense | | 5 267 | | | | | | | |
Depreciation Expense Property Plant Equipment | | 1 725 | 3 972 | 10 483 | 4 411 | | | | |
Depreciation Impairment Expense Property Plant Equipment | | | | | 4 411 | | | | |
Dividends Paid | | | | | | 28 512 | | | |
Dividends Paid Classified As Financing Activities | | | | | | -28 512 | | | |
Dividends Paid On Shares Interim | | | | | | 28 512 | | | |
Financial Assets | 121 686 | 495 147 | | | | | | | |
Financial Liabilities | -5 702 | -368 208 | | | | | | | |
Fixed Assets | | 52 076 | 46 116 | 4 410 | | | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | 13 754 | -21 985 | | -15 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 7 924 | 838 | -42 637 | 2 836 | -3 751 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 207 457 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | 155 260 | -69 499 | 15 522 | 43 986 | -65 846 | 17 392 | 78 301 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -1 062 | -364 990 | | | 1 387 463 | 256 285 | -50 304 | 47 748 | -183 145 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 12 180 | | | -581 256 | -349 135 | -165 534 | -156 083 | 489 239 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | 1 502 | | | | | | | |
Government Grant Income | | | | | | | 28 255 | 7 000 | |
Gross Profit Loss | 5 718 | 122 277 | 420 305 | 2 694 560 | 1 904 568 | 433 902 | 228 047 | 1 368 808 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -159 796 | -68 170 | 75 552 | 4 915 | -52 343 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 121 686 | 373 461 | | | 722 876 | 195 519 | 229 209 | -952 457 | -173 689 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -34 128 | -100 634 | -305 | | |
Increase From Amortisation Charge For Year Intangible Assets | | 3 542 | | 38 966 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 725 | | 10 483 | | | | | |
Intangible Assets | | 49 593 | 38 966 | | | | | | |
Intangible Assets Gross Cost | | 53 135 | 53 135 | | 53 135 | 53 135 | 53 135 | 53 135 | |
Interest Income On Bank Deposits | | 5 | 102 | 2 071 | 5 607 | 3 205 | 185 | 23 | 639 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 102 | 2 071 | 5 607 | 3 205 | 185 | 23 | 639 |
Interest Received Classified As Investing Activities | | 5 | -102 | -2 071 | -5 607 | -3 205 | -185 | -23 | -639 |
Interest Received Classified As Operating Activities | | 5 | | | | | | | |
Issue Bonus Shares Decrease Increase In Equity | | | | -300 000 | | | | | |
Issue Equity Instruments | 135 160 | 260 000 | 50 000 | | | | | | |
Key Management Personnel Compensation Total | | | | | 221 218 | 180 746 | 184 500 | 117 917 | |
Net Cash Flows From Used In Financing Activities | 139 800 | 257 516 | | | | 28 512 | | | |
Net Cash Flows From Used In Investing Activities | | -57 338 | | | 8 147 | -25 190 | -185 | -38 | -639 |
Net Cash Flows From Used In Operating Activities | -18 114 | 173 283 | | | 714 729 | 192 197 | 229 394 | -952 419 | -173 050 |
Net Cash Generated From Operations | | | | | 554 933 | 124 027 | 304 946 | -947 504 | -225 393 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | -19 176 | -179 527 | | | | | | | |
Net Current Assets Liabilities | 115 984 | 139 119 | 338 835 | 1 246 749 | 1 436 058 | 1 302 650 | 787 271 | 1 574 120 | 2 004 980 |
Net Finance Income Costs | | | 102 | 2 071 | 5 607 | 3 205 | 185 | 23 | 639 |
Number Shares Issued Fully Paid | 200 | 125 200 | | 475 200 | | | | | |
Operating Profit Loss | -19 176 | -184 794 | 143 674 | 1 058 041 | 246 863 | -216 877 | -520 784 | 839 169 | |
Other Creditors | | 299 729 | 1 170 205 | 1 721 481 | 526 746 | 269 297 | 350 880 | 277 784 | |
Other Interest Receivable Similar Income Finance Income | | 5 | 102 | 2 071 | 5 607 | 3 205 | 185 | 23 | 639 |
Other Operating Income Format1 | | | | | | | 28 255 | 7 000 | |
Other Payables Accrued Expenses | 1 062 | 19 679 | | | | | | | |
Other Remaining Borrowings | 4 640 | 2 156 | | | | | | | |
Other Taxation Social Security Payable | | | 4 801 | 11 785 | 17 745 | 13 086 | 13 467 | 13 320 | 24 269 |
Par Value Share | 1 | 1 | | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 1 791 | 7 080 | 10 399 | 9 730 | 5 702 | 6 953 |
Prepayments | | 12 180 | | | | | | | |
Prepayments Accrued Income | | | 13 150 | 15 674 | 13 948 | | 2 150 | 4 150 | 23 654 |
Proceeds From Issuing Shares | 135 160 | 260 000 | | | | | | | |
Proceeds From Sales Long-term Assets Classified As Investing Activities | | | | | | | | -15 | |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | | | | 8 246 | | | | | |
Profit Loss | -19 176 | -184 789 | 143 756 | 866 208 | 184 899 | -104 896 | -515 379 | 786 849 | 430 860 |
Profit Loss On Ordinary Activities Before Tax | -19 176 | -184 789 | 143 776 | 1 060 112 | 252 470 | -213 672 | -520 599 | 839 192 | 532 126 |
Property Plant Equipment Gross Cost | | 4 208 | 12 846 | 20 590 | 20 591 | 20 591 | 20 591 | 20 591 | |
Purchase Intangible Assets | | -53 135 | | | | | | | |
Purchase Property Plant Equipment | | -4 208 | -8 639 | -7 743 | | | | | |
Revenue From Rendering Services | 5 718 | 140 483 | | | | | | | |
Social Security Costs | | 18 098 | 15 653 | 49 831 | 66 412 | 47 978 | 42 499 | 15 713 | |
Staff Costs Employee Benefits Expense | 7 500 | 183 393 | 199 953 | 509 829 | 656 705 | 488 395 | 416 284 | 224 332 | 310 634 |
Taxation Social Security Payable | | 7 538 | | | | | | | |
Tax Decrease From Utilisation Tax Losses | | | 31 258 | 18 381 | | 609 | 35 | 103 529 | |
Tax Expense Credit Applicable Tax Rate | -3 835 | -36 958 | | | 47 969 | -40 598 | -98 914 | 159 446 | 101 104 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | -8 142 | -4 915 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -10 415 | 1 192 | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 105 | 497 | 1 331 | 2 940 | 2 235 | 2 900 | 1 175 | 177 | 162 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 3 730 | 46 876 | | | | -19 763 | 94 938 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 20 | 193 904 | 67 571 | -108 776 | -5 220 | 52 343 | 101 266 |
Total Assets Less Current Liabilities | | | 384 951 | 1 251 159 | | | | | |
Total Borrowings | 4 640 | 2 156 | | | | | | | |
Total Current Tax Expense Credit | | | | | 67 571 | -108 776 | -5 220 | 52 343 | |
Trade Creditors Trade Payables | | 39 106 | 20 267 | 18 223 | 36 083 | 17 679 | 16 166 | 32 098 | 487 184 |
Trade Debtors Trade Receivables | | | 3 468 | 3 125 | | | 12 983 | 281 712 | 738 330 |
Turnover Revenue | 5 718 | 140 483 | 569 430 | 2 862 807 | 2 127 164 | 578 116 | 326 876 | 1 642 513 | |
Wages Salaries | 7 500 | 165 295 | 184 300 | 458 207 | 583 213 | 430 018 | 364 055 | 202 917 | 276 197 |
Company Contributions To Defined Benefit Plans Directors | | | | | | 5 400 | 5 535 | 3 452 | |
Director Remuneration | 7 500 | 152 378 | | | | 180 000 | 184 500 | 117 917 | 176 090 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 221 218 | 185 400 | 190 035 | 121 369 | 180 610 |
Creditors Due Within One Year | 5 702 | | | | | | | | |
Number Shares Allotted | 200 | | | | | | | | |
Share Premium Account | 134 960 | | | | | | | | |
Value Shares Allotted | 200 | | | | | | | | |