Profit & Loss |
Date of Accounts |
2018-03-31 | 2019-03-31 | 2021-03-31 | 2022-03-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 1 024 576 | 1 353 936 | 2 389 216 | 1 900 492 |
Current Assets | 1 210 837 | 1 704 723 | 2 778 295 | 2 512 618 |
Debtors | 140 915 | 295 629 | 299 520 | 487 559 |
Net Assets Liabilities | 307 963 | 470 418 | 469 896 | 2 151 153 |
Other Debtors | 2 216 | 7 143 | 161 892 | 7 492 |
Property Plant Equipment | 1 229 807 | 1 607 789 | 1 740 197 | 1 963 174 |
Total Inventories | 45 346 | 55 158 | 89 559 | 124 567 |
|
Other Financial Data |
Audit Fees Expenses | | | 2 500 | 2 500 |
Accrued Liabilities Deferred Income | 183 113 | 128 173 | 206 046 | 226 514 |
Accumulated Amortisation Impairment Intangible Assets | 17 643 | 39 147 | 212 287 | 314 595 |
Accumulated Depreciation Impairment Property Plant Equipment | 165 876 | 408 910 | 1 148 377 | 1 568 694 |
Additional Provisions Increase From New Provisions Recognised | | | | 150 607 |
Additions Other Than Through Business Combinations Intangible Assets | | | | 590 204 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 643 294 |
Administrative Expenses | | | 5 064 042 | 9 343 732 |
Amortisation Expense Intangible Assets | | | 99 724 | 102 308 |
Amortisation Government Grants | | | -2 154 821 | -291 523 |
Amortisation Rate Used For Intangible Assets | | 5 | | 5 |
Amounts Owed To Directors | 100 559 | 26 831 | 19 186 | 10 775 |
Applicable Tax Rate | | | | 19 |
Average Number Employees During Period | 293 | 324 | 616 | 620 |
Bank Borrowings Overdrafts | 225 098 | 424 388 | 689 379 | 659 774 |
Cash Cash Equivalents Cash Flow Value | | | 2 389 216 | 1 900 492 |
Corporation Tax Payable | | 22 978 | 50 719 | 365 172 |
Cost Sales | | | 9 113 187 | 15 017 085 |
Creditors | 1 212 601 | 1 899 943 | 3 474 612 | 2 772 463 |
Current Tax For Period | | | 50 719 | 365 172 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -10 219 | 150 607 |
Deferred Tax Liabilities | | | 199 528 | 350 135 |
Depreciation Expense Property Plant Equipment | | | 397 640 | 420 317 |
Depreciation Rate Used For Property Plant Equipment | | 33 | | 33 |
Dividends Paid | | | 110 000 | 150 000 |
Dividends Paid Classified As Financing Activities | | | 110 000 | 150 000 |
Dividends Paid On Shares | | | 110 000 | 150 000 |
Financial Assets | | | 2 536 267 | 1 906 142 |
Financial Liabilities | | | 4 612 881 | 3 446 007 |
Finished Goods | 45 346 | 55 158 | 89 559 | 124 567 |
Fixed Assets | 1 635 902 | 1 995 925 | 3 521 506 | 4 262 379 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 8 719 933 | 12 467 436 | 16 157 974 | 22 659 602 |
Gain Loss In Cash Flows From Change In Accrued Items | | | 112 094 | 20 468 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 1 054 952 | -999 054 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -47 978 | -204 206 |
Gain Loss In Cash Flows From Change In Inventories | | | -8 706 | -35 008 |
Government Grant Income | | | 2 154 821 | 291 523 |
Gross Profit Loss | | | 3 037 781 | 11 431 669 |
Income Taxes Paid Refund Classified As Operating Activities | | | | 34 552 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 1 003 574 | -488 724 |
Increase Decrease In Net Debt From Cash Flows | | | | 203 811 |
Increase From Amortisation Charge For Year Intangible Assets | | 21 504 | | 102 308 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 243 034 | | 420 317 |
Intangible Assets | 402 345 | 383 136 | 1 773 809 | 2 291 705 |
Intangible Assets Gross Cost | 419 988 | 422 283 | 1 986 096 | 2 606 300 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 46 042 | 39 517 |
Interest Paid Classified As Operating Activities | | | 46 174 | 39 517 |
Interest Payable Similar Charges Finance Costs | | | 46 174 | 39 517 |
Interest Received Classified As Operating Activities | | | | 135 |
Investments | 3 750 | 5 000 | 7 500 | 7 500 |
Investments Fixed Assets | 3 750 | 5 000 | 7 500 | 7 500 |
Net Cash Flows From Used In Financing Activities | | | 1 641 948 | -551 012 |
Net Cash Flows From Used In Investing Activities | | | -195 067 | -1 263 498 |
Net Cash Flows From Used In Operating Activities | | | -443 307 | 1 325 786 |
Net Cash Generated From Operations | | | -397 133 | 1 399 720 |
Net Current Assets Liabilities | -1 764 | -195 220 | -696 317 | -259 845 |
Net Debt Funds | | | 475 114 | 271 303 |
Net Deferred Tax Liability Asset | | | 199 528 | 350 135 |
Operating Profit Loss | | | 149 962 | 2 386 418 |
Other Creditors | 1 168 | 125 536 | 181 796 | 21 543 |
Other Departments Average Number Employees | | | 27 | 27 |
Other Finance Costs | | | 132 | |
Other Finance Income | | | | 135 |
Other Interest Receivable Similar Income Finance Income | | | | 135 |
Other Investments Other Than Loans | 3 750 | 5 000 | 7 500 | 7 500 |
Other Operating Income Format1 | | | 2 176 223 | 298 481 |
Other Remaining Operating Income | | | 21 402 | 6 958 |
Other Taxation Social Security Payable | 291 655 | 455 217 | 581 137 | 222 108 |
Pension Costs Defined Contribution Plan | | | 60 551 | 154 288 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 60 551 | 154 288 |
Prepayments Accrued Income | 130 996 | 287 277 | 136 302 | 479 241 |
Proceeds From Borrowings Classified As Financing Activities | | | -402 873 | -692 535 |
Proceeds From Government Grants Classified As Financing Activities | | | 2 154 821 | 291 523 |
Profit Loss | | | 63 288 | 1 831 257 |
Profit Loss On Ordinary Activities Before Tax | | | 103 788 | 2 347 036 |
Property Plant Equipment Gross Cost | 1 395 683 | 2 016 699 | 2 888 574 | 3 531 868 |
Provisions | | | 199 528 | 350 135 |
Provisions For Liabilities Balance Sheet Subtotal | 74 133 | 111 926 | 199 528 | 350 135 |
Purchase Intangible Assets | | | | 620 204 |
Purchase Property Plant Equipment | | | 195 067 | 643 294 |
Revenue Arising From Exchanges Goods Or Services Sale Goods | | | 671 232 | 873 322 |
Revenue From Sale Goods | | | 11 479 736 | 25 575 432 |
Selling Average Number Employees | | | 589 | 593 |
Social Security Costs | | | 228 510 | 307 284 |
Staff Costs Employee Benefits Expense | | | 5 621 792 | 7 182 642 |
Tax Expense Credit Applicable Tax Rate | | | 19 720 | 445 937 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 13 386 | -98 755 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 91 | |
Tax Increase Decrease From Other Short-term Timing Differences | | | -10 219 | 150 607 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | 17 522 | 17 990 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 40 500 | 515 779 |
Total Assets Less Current Liabilities | 1 634 138 | 1 800 705 | 2 825 189 | 4 002 534 |
Total Operating Lease Payments | | | 1 191 616 | 2 960 163 |
Trade Creditors Trade Payables | 411 008 | 716 820 | 1 746 349 | 1 266 577 |
Trade Debtors Trade Receivables | 7 703 | 1 209 | 1 326 | 826 |
Turnover Revenue | | | 12 150 968 | 26 448 754 |
Wages Salaries | | | 5 332 731 | 6 721 070 |
Advances Credits Directors | 100 559 | 26 831 | 19 186 | 10 775 |
Advances Credits Made In Period Directors | 68 120 | | 164 692 | |
Advances Credits Repaid In Period Directors | 72 000 | | 110 000 | |
Company Contributions To Money Purchase Plans Directors | | | | 40 000 |
Director Remuneration | | | 11 436 | 13 374 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | 11 436 | 53 374 |