Profit & Loss |
Date of Accounts |
2017-05-31 | 2018-05-31 | 2019-05-31 | 2020-05-31 | 2021-05-31 | 2022-05-31 | 2023-05-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 102 691 | 516 750 | 689 506 | 374 869 | 252 690 |
Current Assets | | 88 083 | 340 586 | 1 527 869 | 1 674 505 | 1 218 849 | 1 340 762 |
Debtors | 100 000 | 88 083 | 237 895 | 1 011 119 | 746 691 | 389 586 | 188 725 |
Other Debtors | | | 2 850 | 48 337 | 48 337 | | |
Property Plant Equipment | | | 1 069 | 1 909 | 892 | 2 137 | |
Net Assets Liabilities | | | | 1 211 563 | 1 302 001 | 1 134 204 | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | 100 000 | 88 083 | 96 636 | 97 496 | 97 569 | 96 556 | 94 793 |
Amount Specific Advance Or Credit Made In Period Directors | 100 000 | | 59 649 | 860 | 73 | 227 787 | 167 537 |
Amount Specific Advance Or Credit Repaid In Period Directors | | 11 917 | 51 096 | | | 228 800 | 169 300 |
Director Remuneration | | 5 000 | | | | 8 800 | 9 100 |
Dividend Recommended By Directors | | | 50 000 | 50 000 | 275 000 | 220 000 | 155 000 |
Accrued Liabilities | | 1 800 | 62 667 | 4 800 | 44 039 | 9 727 | 8 160 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 535 | 1 143 | 2 160 | 2 965 | 4 058 |
Additional Provisions Increase From New Provisions Recognised | | | | | | -54 482 | 15 612 |
Administrative Expenses | | 14 958 | 49 632 | 57 996 | 276 087 | 119 878 | 152 986 |
Applicable Tax Rate | | | | 19 | 19 | 19 | 20 |
Average Number Employees During Period | | | 2 | 2 | 1 | 1 | 1 |
Bank Borrowings Overdrafts | | 41 | 14 | | | | |
Bank Overdrafts | | 41 | 14 | | | | |
Cash Cash Equivalents Cash Flow Value | | -41 | 102 677 | 516 750 | 689 506 | 374 869 | |
Comprehensive Income Expense | | -13 758 | 98 031 | 1 127 290 | 365 438 | 52 203 | 236 130 |
Corporation Tax Payable | | | 19 554 | 284 631 | 58 467 | 62 323 | 104 019 |
Cost Sales | | | 393 933 | 321 344 | 450 096 | 142 703 | 60 212 |
Creditors | | 1 841 | 207 382 | 318 215 | 345 239 | 86 782 | 126 472 |
Current Asset Investments | | | | | 238 308 | 454 394 | 899 347 |
Current Tax For Period | | | 19 554 | 264 828 | 58 467 | 62 323 | 39 337 |
Deferred Tax Asset Debtors | | | | | | 26 325 | 10 713 |
Depreciation Amortisation Expense | | | 535 | 608 | 1 017 | 805 | 1 093 |
Depreciation Expense Property Plant Equipment | | | 535 | 608 | 1 017 | 805 | 1 093 |
Dividend Per Share Final | | | 1 | 1 | 3 | 2 | 2 |
Dividends Paid | | | 50 000 | 50 000 | 275 000 | 220 000 | 155 000 |
Dividends Paid Classified As Financing Activities | | | -50 000 | -50 000 | -275 000 | -220 000 | -155 000 |
Dividends Paid On Shares Final | | | 50 000 | 50 000 | 275 000 | 220 000 | 155 000 |
Further Item Interest Expense Component Total Interest Expense | | | | 249 | | | 2 358 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | 111 | 26 092 | -58 097 | 61 227 | -2 065 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 1 800 | 186 014 | -154 230 | 253 188 | -262 313 | -2 006 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -141 259 | -772 364 | 264 501 | 382 417 | 183 486 |
Gross Profit Loss | | 1 200 | 167 217 | 1 440 363 | 421 755 | 370 299 | 349 545 |
Income Taxes Paid Refund Classified As Operating Activities | | | | 249 | -284 631 | -58 467 | 2 359 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -41 | 102 718 | 414 073 | 172 756 | -314 637 | -122 179 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 535 | 608 | 1 017 | 805 | 1 093 |
Interest Paid Classified As Operating Activities | | | | -249 | | | -2 358 |
Interest Payable Similar Charges Finance Costs | | | | 249 | | | 2 358 |
Issue Equity Instruments | 100 000 | | | | | | |
Net Cash Flows From Used In Financing Activities | | -11 917 | 58 553 | 50 860 | 275 073 | 218 987 | 153 237 |
Net Cash Flows From Used In Investing Activities | | | 1 604 | 1 448 | -68 086 | 529 625 | 381 801 |
Net Cash Flows From Used In Operating Activities | | 11 958 | -162 875 | -466 381 | -379 743 | -433 975 | -412 859 |
Net Cash Generated From Operations | | 11 958 | -162 875 | -466 381 | -664 374 | -492 442 | -412 858 |
Net Current Assets Liabilities | 100 000 | 86 242 | 133 204 | 1 209 654 | 1 329 266 | 1 132 067 | 1 214 290 |
Nominal Value Shares Issued Specific Share Issue | 1 | | | | | | |
Number Shares Issued Fully Paid | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 |
Number Shares Issued Specific Share Issue | 100 000 | | | | | | |
Operating Profit Loss | | | 117 585 | 1 392 367 | 452 062 | 60 045 | 293 437 |
Other Deferred Tax Expense Credit | | | | | 28 157 | -54 481 | 15 612 |
Other Operating Income Format1 | | | | 10 000 | | 121 112 | 33 726 |
Par Value Share | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Prepayments Accrued Income | | | | 573 | 2 749 | 2 522 | 3 219 |
Proceeds From Issuing Shares | -100 000 | | | | | | |
Profit Loss | | -13 758 | 98 031 | 1 127 290 | 365 438 | 52 203 | 236 130 |
Profit Loss On Ordinary Activities Before Tax | | -13 758 | 117 585 | 1 392 118 | 452 062 | 60 045 | 291 079 |
Property Plant Equipment Gross Cost | | | 1 604 | 3 052 | 3 052 | 5 102 | |
Provisions | | | | | 28 157 | -26 325 | -10 713 |
Purchase Property Plant Equipment | | | -1 604 | -1 448 | | -2 050 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 58 215 | -36 171 | 19 376 |
Tax Expense Credit Applicable Tax Rate | | | | 264 502 | 85 892 | 11 409 | 58 096 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -160 | 193 | -353 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 486 | 370 | 473 | 617 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 19 554 | 264 828 | 86 624 | 7 842 | 54 949 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 1 604 | 1 448 | | 2 050 | |
Total Assets Less Current Liabilities | 100 000 | 86 242 | 134 273 | 1 211 563 | 1 330 158 | 1 134 204 | 1 215 334 |
Total Operating Lease Payments | | | 7 946 | 22 710 | 24 309 | 24 759 | 22 768 |
Trade Creditors Trade Payables | | | 125 147 | 28 784 | 242 733 | 14 732 | 14 293 |
Trade Debtors Trade Receivables | | | 138 409 | 864 713 | 598 036 | 264 183 | 80 000 |
Turnover Revenue | | 1 200 | 561 150 | 1 761 707 | 871 851 | 513 002 | 409 757 |
Wages Salaries | | 5 000 | | | | 8 800 | 9 100 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | 28 157 | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | 28 157 | | |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | | | | | 30 426 | | |
Loans Owed By Related Parties | | | | 48 337 | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 28 157 | | |
Tax Decrease From Utilisation Tax Losses | | | | | 199 | | |