Profit & Loss |
Date of Accounts |
2015-04-30 | 2016-04-30 | 2019-04-30 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-06-30 |
Currency |
| | | | | | |
Net Worth | 69 346 | 429 161 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 126 286 | 99 389 | 55 103 | 278 020 | 91 358 |
Current Assets | 87 102 | 468 199 | 427 665 | 604 807 | 818 735 | 1 881 796 | 2 336 730 |
Debtors | 87 100 | 179 002 | 295 379 | 499 418 | 757 632 | 1 597 776 | 2 239 372 |
Net Assets Liabilities | | | 1 346 878 | 1 464 604 | 2 101 290 | 3 035 703 | 4 185 482 |
Other Debtors | | | 3 551 | 132 124 | 369 089 | 932 990 | 1 665 888 |
Property Plant Equipment | | | 4 299 637 | 4 248 333 | 4 290 023 | 4 232 182 | 4 230 968 |
Total Inventories | | | 6 000 | 6 000 | 6 000 | 6 000 | 6 000 |
Cash Bank In Hand | 2 | 287 697 | | | | | |
Intangible Fixed Assets | | 1 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 69 346 | 429 161 | | | | | |
Stocks Inventory | | 1 500 | | | | | |
Tangible Fixed Assets | | 4 326 636 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | | | | | |
Profit Loss Account Reserve | 69 344 | 429 159 | | | | | |
Shareholder Funds | 69 346 | 429 161 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 10 200 | 12 000 | 13 800 |
Accrued Liabilities Deferred Income | | | 64 800 | 78 541 | 126 896 | 176 059 | 146 079 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 228 968 | 286 394 | 364 908 | 428 691 | 537 044 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 6 122 | 120 204 | 33 015 | 107 139 |
Administrative Expenses | | | | | 4 298 314 | 4 678 462 | 6 810 192 |
Average Number Employees During Period | | | 73 | 70 | 123 | 100 | 130 |
Balances Amounts Owed To Related Parties | | | | 8 065 | | | |
Bank Borrowings | | | 1 446 547 | 1 331 450 | 1 192 534 | 1 052 237 | 892 581 |
Bank Borrowings Overdrafts | | | 1 319 053 | 1 193 956 | 1 051 240 | 917 143 | 778 079 |
Cash Cash Equivalents Cash Flow Value | | | | 99 389 | 55 103 | 278 020 | 91 358 |
Corporation Tax Payable | | | 61 524 | 43 835 | 172 671 | 374 584 | 289 301 |
Creditors | | | 1 319 053 | 1 193 956 | 1 051 240 | 917 143 | 778 079 |
Current Tax For Period | | | | 43 835 | 143 587 | 229 389 | 289 301 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | 4 901 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 246 | 15 867 | -705 | 17 107 |
Depreciation Expense Property Plant Equipment | | | | | 78 515 | 75 656 | 108 353 |
Depreciation Impairment Expense Property Plant Equipment | | | | | 78 515 | 75 656 | 108 353 |
Dividends Paid On Shares | | | 1 | 1 | | | |
Finished Goods Goods For Resale | | | | | 6 000 | 6 000 | 6 000 |
Fixed Assets | | 4 326 637 | 4 299 638 | 4 248 334 | 4 290 024 | 4 232 183 | 4 230 969 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | 138 916 | 140 297 | 159 656 |
Further Item Interest Expense Component Total Interest Expense | | | | | 546 | 1 608 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | -7 584 | 4 219 | -6 761 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 11 688 | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 386 764 | -4 969 | 468 227 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 258 214 | 840 144 | 641 596 |
Gain Loss On Disposals Property Plant Equipment | | | | | | -15 200 | |
Government Grant Income | | | | | 141 899 | 142 503 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -14 751 | -27 476 | -374 584 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 57 426 | 78 514 | 75 656 | 108 353 |
Intangible Assets | | | 1 | 1 | 1 | 1 | 1 |
Intangible Assets Gross Cost | | | 1 | 1 | 1 | 1 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 18 487 | 17 223 | 45 556 |
Interest Payable Similar Charges Finance Costs | | | | | 19 043 | 18 831 | 45 556 |
Interest Received Classified As Investing Activities | | | | | | | -286 |
Key Management Personnel Compensation Total | | | 16 957 | 3 984 | | | |
Net Cash Flows From Used In Operating Activities | | | | | -214 834 | -396 229 | -79 847 |
Net Cash Generated From Operations | | | | | -248 720 | -442 510 | -499 987 |
Net Current Assets Liabilities | 69 346 | -2 190 291 | -1 630 155 | -1 585 976 | -1 117 829 | -255 476 | 773 560 |
Net Finance Income Costs | | | | | | | 286 |
Net Interest Paid Received Classified As Operating Activities | | | | | -19 135 | -18 805 | -45 556 |
Operating Profit Loss | | | | | 815 183 | 1 186 829 | 1 501 457 |
Other Creditors | | | 1 633 394 | 1 493 307 | 1 098 093 | 953 803 | 677 663 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 11 873 | |
Other Disposals Property Plant Equipment | | | | | | 27 073 | |
Other Interest Expense | | | | | 10 | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | 286 |
Other Operating Income Format1 | | | | | 142 879 | 142 855 | 362 |
Other Taxation Social Security Payable | | | 28 789 | 62 649 | | 39 381 | 90 900 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 32 567 | 37 843 | 72 816 |
Prepayments Accrued Income | | | 207 711 | 19 080 | 77 474 | 38 421 | 33 881 |
Profit Loss | | | | | 636 686 | 934 413 | 1 149 779 |
Profit Loss On Ordinary Activities Before Tax | | | | | 796 140 | 1 167 998 | 1 456 187 |
Property Plant Equipment Gross Cost | | | 4 528 605 | 4 534 727 | 4 654 931 | 4 660 873 | 4 768 012 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 3 798 | 19 665 | | |
Purchase Property Plant Equipment | | | | | -120 204 | -33 015 | -107 139 |
Social Security Costs | | | | | 178 469 | 191 613 | 379 902 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 3 552 | 3 798 | 19 665 | 23 861 | 40 968 |
Tax Expense Credit Applicable Tax Rate | | | | | 151 267 | 221 920 | 294 111 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | -96 | 3 250 | 1 951 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 44 081 | 159 454 | 233 585 | 306 408 |
Total Assets Less Current Liabilities | 69 346 | 2 136 346 | 2 669 483 | 2 662 358 | 3 172 195 | 3 976 707 | 5 004 529 |
Total Borrowings | | | 1 319 053 | 1 193 956 | 1 051 240 | 917 143 | 778 079 |
Total Deferred Tax Expense Credit | | | | | 15 867 | 4 196 | 17 107 |
Trade Creditors Trade Payables | | | 141 819 | 374 957 | 397 610 | 458 351 | 244 725 |
Trade Debtors Trade Receivables | | | 84 117 | 348 214 | 311 069 | 626 365 | 539 603 |
Turnover Revenue | | | | | 4 970 618 | 5 722 436 | 8 311 287 |
Creditors Due After One Year | | 1 707 185 | | | | | |
Creditors Due Within One Year | 17 756 | 2 658 490 | | | | | |
Intangible Fixed Assets Additions | | 1 | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 1 | | | | | |
Number Shares Allotted | 2 | 2 | | | | | |
Par Value Share | 1 | 1 | | | | | |
Secured Debts | | 1 830 679 | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | | | | | |
Tangible Fixed Assets Additions | | 4 372 042 | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 4 372 042 | | | | | |
Tangible Fixed Assets Depreciation | | 45 406 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 45 406 | | | | | |