Profit & Loss |
Date of Accounts |
2019-01-31 | 2020-01-31 | 2021-01-31 | 2022-01-31 | 2022-09-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 245 477 | 532 276 | 49 947 | 180 785 | 204 122 |
Current Assets | 258 909 | 549 969 | 2 410 937 | 888 641 | 1 036 242 |
Debtors | 13 432 | 17 693 | 2 360 990 | 707 856 | 832 120 |
Net Assets Liabilities | 277 718 | 2 084 712 | 3 829 940 | 3 396 446 | 2 545 170 |
Other Debtors | 13 432 | 17 693 | 24 910 | 59 981 | 34 245 |
Property Plant Equipment | 825 | 550 | 500 281 | 476 553 | 479 131 |
Total Inventories | | 6 300 | 11 000 | 251 114 | 30 837 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | 1 200 | 257 500 | 515 375 | 20 820 |
Accumulated Amortisation Impairment Intangible Assets | | 1 857 620 | -1 438 054 | -1 438 054 | -1 438 054 |
Accumulated Depreciation Impairment Property Plant Equipment | 133 | 408 | 23 618 | 80 074 | 107 018 |
Acquired Through Business Combinations Intangible Assets | | | -1 438 054 | | |
Additional Provisions Increase From New Provisions Recognised | | | | | -7 421 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 522 941 | | 29 522 |
Administrative Expenses | | 3 028 530 | 4 873 805 | 7 835 773 | 5 521 768 |
Amortisation Expense Intangible Assets | | 1 039 025 | -399 029 | 1 294 503 | 335 966 |
Amortisation Government Grants | | | -10 000 | | |
Amounts Owed By Group Undertakings | | | 2 070 400 | 497 875 | 597 875 |
Amounts Owed To Group Undertakings | | | 197 909 | 383 854 | 1 884 289 |
Applicable Tax Rate | | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 1 | 2 | 172 | 327 | 491 |
Bank Borrowings Overdrafts | | | 44 678 | | |
Cash Cash Equivalents Cash Flow Value | | 859 256 | 3 065 320 | 19 609 863 | 16 620 934 |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | | | 1 018 100 | |
Cash Transferred To Acquire Entity | | | 155 750 | | |
Commitments For Acquisition Property Plant Equipment | | | 41 423 | | |
Comprehensive Income Expense | | -353 043 | 1 745 228 | -433 494 | -851 276 |
Corporation Tax Payable | | 5 658 | 1 073 967 | 3 533 758 | 4 088 827 |
Cost Sales | | 3 840 573 | 17 303 615 | 29 833 404 | 16 327 029 |
Creditors | 11 954 | 56 246 | 827 467 | 927 107 | 1 935 983 |
Current Tax For Period | | | 1 284 749 | 3 507 992 | 557 599 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -29 869 | 44 472 | 453 104 | 244 461 |
Deferred Tax Liabilities | | -300 390 | -255 918 | -8 125 | -15 546 |
Depreciation Expense Property Plant Equipment | | 31 180 | 588 137 | 685 078 | 691 755 |
Depreciation Rate Used For Property Plant Equipment | | 33 | 25 | | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 90 000 | | |
Disposals Property Plant Equipment | | | 90 548 | | |
Finance Lease Liabilities Present Value Total | | 87 313 | 72 200 | 43 700 | |
Finance Lease Payments Owing Minimum Gross | | 87 313 | 72 200 | 43 700 | |
Fixed Assets | 30 763 | 1 590 989 | 2 246 470 | 3 426 787 | 3 429 365 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 42 113 | 12 014 | 25 495 | 2 970 |
Gain Loss In Cash Flows From Change In Accrued Items | | 83 278 | 1 256 751 | 1 933 602 | -1 091 148 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 443 851 | 1 381 155 | -237 585 | -299 753 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -936 750 | -6 264 179 | -2 283 854 | -4 575 786 |
Gain Loss In Cash Flows From Change In Inventories | | 3 820 | -4 700 | -240 114 | 220 277 |
Gain Loss In Cash Flows From Change In Operating Assets Liabilities | | | | 809 | |
Gain Loss On Disposals Property Plant Equipment | | 4 518 | 3 846 | | |
Government Grant Income | | | 10 000 | | |
Gross Profit Loss | | 1 960 199 | 10 802 255 | 28 018 081 | 8 939 097 |
Income Expense Recognised Directly In Equity | | 2 160 037 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | -36 899 | 216 440 | 1 007 915 | 2 530 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 583 717 | 2 206 064 | 16 544 543 | -2 988 929 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 30 949 | 35 011 | |
Increase Decrease In Existing Provisions | | | 44 472 | | -26 650 |
Increase Decrease In Net Debt From Cash Flows | | | -2 182 767 | | 2 922 430 |
Increase From Amortisation Charge For Year Intangible Assets | | | -1 438 054 | | 335 966 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 275 | 23 210 | | 26 944 |
Intangible Assets | | 2 518 915 | 1 479 889 | 1 335 753 | 999 787 |
Intangible Assets Gross Cost | | 4 376 534 | -1 438 054 | | -1 438 054 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 11 263 | -12 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 5 897 | -1 304 | | |
Interest Income On Cash Cash Equivalents | | 163 | 58 | 431 | 12 |
Interest Paid Classified As Operating Activities | | 71 064 | 21 018 | 16 765 | |
Interest Payable Similar Charges Finance Costs | | 271 064 | 21 018 | 16 765 | |
Interest Received Classified As Operating Activities | | 163 | 58 | 431 | 12 |
Investments | 29 938 | 1 590 439 | 1 746 189 | 2 950 234 | 2 950 234 |
Investments Fixed Assets | 29 938 | 1 590 439 | 1 746 189 | 2 950 234 | 2 950 234 |
Investments In Group Undertakings | 29 938 | 1 590 439 | 1 746 189 | 2 950 234 | 2 950 234 |
Issue Equity Instruments | | 2 160 037 | | | |
Net Cash Flows From Used In Financing Activities | | 1 111 448 | -122 453 | -78 500 | -66 500 |
Net Cash Flows From Used In Investing Activities | | -129 284 | -1 354 876 | -3 687 455 | -1 631 865 |
Net Cash Flows From Used In Operating Activities | | -398 447 | 3 683 393 | 20 310 498 | -1 290 564 |
Net Cash Generated From Operations | | -364 445 | 3 920 793 | 21 334 747 | -1 288 046 |
Net Current Assets Liabilities | 246 955 | 493 723 | 1 583 470 | -38 466 | -899 741 |
Net Debt Funds | | -737 553 | -2 920 320 | -19 543 363 | -16 620 933 |
Net Deferred Tax Liability Asset | | 20 183 | 26 182 | -63 640 | 15 546 |
Number Shares Issued Fully Paid | | 7 726 | 7 726 | 7 726 | 7 726 |
Operating Profit Loss | | -1 068 331 | 7 376 504 | 20 182 308 | 3 430 643 |
Other Comprehensive Income Expense Net Tax | | 44 000 | -1 593 804 | | |
Other Creditors | 1 200 | 1 200 | 108 125 | | |
Other Creditors Assumed | | | 1 593 805 | | |
Other Finance Costs | | 253 904 | 22 334 | 13 928 | |
Other Interest Expense | | | | 2 837 | |
Other Interest Receivable Similar Income Finance Income | | 163 | 58 | 431 | 12 |
Other Operating Income Format1 | | | 1 448 054 | | 13 314 |
Other Remaining Borrowings | | | | 24 | |
Other Remaining Operating Income | | | 1 438 054 | | 13 314 |
Other Taxation Social Security Payable | 10 493 | 113 501 | 360 526 | 495 469 | 445 486 |
Par Value Share | | | 0 | | 0 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -76 540 | 26 703 | 28 500 | 66 500 |
Pension Costs Defined Contribution Plan | | 17 203 | 39 593 | 94 050 | 395 800 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 17 203 | 39 593 | 94 050 | 395 800 |
Prepayments Accrued Income | | 139 487 | 2 754 972 | 3 250 362 | 1 726 360 |
Proceeds From Borrowings Classified As Financing Activities | | | 50 000 | -50 000 | |
Proceeds From Government Grants Classified As Financing Activities | | | 10 000 | | |
Proceeds From Issuing Shares | | 1 034 908 | | | |
Proceeds From Sales Property Plant Equipment | | 4 518 | 9 721 | | |
Production Average Number Employees | | 158 | 170 | 324 | 488 |
Profit Loss | | -397 043 | 1 745 228 | -433 494 | -851 276 |
Profit Loss Attributable To Non-controlling Interests | | | | | 64 510 |
Profit Loss Attributable To Owners Parent | | | | 16 245 164 | 2 693 105 |
Profit Loss On Ordinary Activities Before Tax | | -1 339 232 | 7 355 544 | 20 165 974 | 3 430 655 |
Property Plant Equipment Gross Cost | | 958 | 523 899 | 556 627 | 586 149 |
Provisions | | -300 390 | -255 918 | -8 125 | -15 546 |
Provisions For Liabilities Balance Sheet Subtotal | | -300 390 | -255 918 | -8 125 | -15 546 |
Purchase Property Plant Equipment | | 133 802 | 1 364 597 | 2 669 355 | 1 631 865 |
Raw Materials | | 6 300 | 11 000 | 251 114 | 30 837 |
Research Development Tax Credit | | 31 241 | | 40 286 | |
Revenue From Rendering Services | | 5 800 772 | 28 105 870 | 50 209 880 | 22 907 442 |
Revenue From Sale Goods | | | | 7 641 605 | 2 358 684 |
Social Security Costs | | 73 779 | 48 867 | 51 534 | 1 219 483 |
Staff Costs Employee Benefits Expense | | 1 139 806 | 1 564 610 | 2 892 166 | 10 972 809 |
Tax Decrease From Utilisation Tax Losses | | | 4 091 | 73 513 | 170 748 |
Tax Expense Credit Applicable Tax Rate | | | 1 478 374 | 3 831 539 | 651 825 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -31 241 | -22 344 | -40 285 | 2 530 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -11 145 | -478 832 | -107 247 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 3 354 | 7 349 | 51 617 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | -29 869 | -181 571 | -57 562 | 129 622 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | -61 110 | 1 329 221 | 3 920 810 | 802 060 |
Total Assets Less Current Liabilities | 277 718 | 2 084 712 | 3 829 940 | 3 388 321 | 2 529 624 |
Total Borrowings | | 11 275 | | | |
Total Current Tax Expense Credit | | -31 241 | 1 284 749 | 3 467 706 | 557 599 |
Total Operating Lease Payments | | 3 037 | 25 280 | 7 153 | -6 343 |
Trade Creditors Trade Payables | 261 | 43 771 | 370 391 | 23 478 | 30 874 |
Trade Debtors Trade Receivables | | 1 388 629 | 265 680 | 150 000 | 200 000 |
Turnover Revenue | | 5 800 772 | 28 105 870 | 57 851 485 | 25 266 126 |
Unpaid Contributions To Pension Schemes | | 8 419 | 1 667 | 4 400 | 156 316 |
Useful Life Property Plant Equipment Years | | | | | 50 |
Wages Salaries | | 1 048 824 | 1 476 150 | 2 746 582 | 9 357 526 |
Advances Credits Directors | 100 | | | | |
Advances Credits Made In Period Directors | 100 | | | | |
Advances Credits Repaid In Period Directors | | 100 | | | |
Company Contributions To Money Purchase Plans Directors | | 4 500 | 4 500 | 13 000 | 77 424 |
Director Remuneration | | 121 831 | 390 000 | 1 100 846 | 91 667 |
Director Remuneration Benefits Excluding Payments To Third Parties | | 126 331 | 394 500 | 1 123 485 | 739 146 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 1 | 1 | 6 | 8 |