Profit & Loss |
Date of Accounts |
2016-03-31 | 2017-03-31 | 2017-12-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | |
Net Worth | 798 428 | | | | | | | | |
|
Balance Sheet |
Current Assets | 225 500 | 324 924 | 460 849 | 2 224 463 | 4 257 746 | 5 760 422 | 12 989 328 | 19 955 303 | |
Net Assets Liabilities | 798 428 | 762 856 | 890 438 | 648 398 | 1 769 390 | 1 274 040 | 3 599 125 | | |
Total Inventories | | | | | | 2 613 | | 40 103 | 235 813 |
Cash Bank In Hand | 104 448 | | | | | | | | |
Cash Bank On Hand | 104 448 | 116 409 | 329 195 | 682 864 | 1 568 931 | 1 310 781 | | | |
Debtors | 121 052 | 208 515 | 131 654 | 1 541 599 | 2 688 815 | 4 447 028 | | | |
Net Assets Liabilities Including Pension Asset Liability | 798 428 | | | | | | | | |
Other Debtors | 61 431 | 116 540 | 50 525 | 29 232 | 848 852 | 1 137 349 | | | |
Property Plant Equipment | 1 304 401 | 1 286 491 | 1 516 792 | 293 727 | 417 501 | 1 311 175 | | | |
Tangible Fixed Assets | 1 304 401 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 4 147 | | | | | | | | |
Profit Loss Account Reserve | -103 080 | | | | | | | | |
Shareholder Funds | 798 428 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 100 000 | | 119 000 |
Accrued Liabilities | | | | | | 1 380 328 | 2 318 886 | 8 246 886 | 10 887 502 |
Accumulated Depreciation Impairment Property Plant Equipment | 10 576 | 177 995 | 37 570 | 88 229 | 181 323 | 467 815 | 721 535 | 1 157 936 | 1 719 550 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 1 041 785 | 749 232 | 279 075 | 973 188 |
Administrative Expenses | | | | | | 3 272 750 | 7 941 477 | 6 707 934 | 13 625 557 |
Amounts Owed By Group Undertakings Participating Interests | | | | | | 1 538 933 | | | |
Amounts Owed By Other Related Parties Other Than Directors | | | | | | | 1 570 274 | 1 427 204 | 1 259 243 |
Amounts Owed By Subsidiaries | | | | | | | 311 135 | 864 516 | 1 276 319 |
Amounts Owed To Other Related Parties Other Than Directors | | | | | | | 578 794 | 463 954 | 401 |
Amounts Owed To Subsidiaries | | | | | | | 775 | 252 175 | 2 675 |
Average Number Employees During Period | | 3 | 5 | 6 | 8 | 12 | 22 | 38 | 60 |
Balances Amounts Owed By Related Parties | | | | | | | 2 780 576 | 6 065 394 | 2 678 274 |
Balances Amounts Owed To Related Parties | | | | | | | | 451 950 | 386 101 |
Bank Overdrafts | | | | | | 5 | | | |
Cash Cash Equivalents | | | | | 1 568 931 | 1 310 781 | 3 203 121 | 3 064 022 | 2 583 658 |
Cash Cash Equivalents Cash Flow Value | | | | | | 1 310 781 | 3 203 121 | 3 064 022 | 2 583 658 |
Cash Cash Equivalents Disposed | | | | | | | -609 191 | | |
Cash Cash Equivalents Received For Disposal | | | | | | | 300 000 | 300 000 | |
Cash Receipts From Sales Interests In Joint Ventures | | | | | | | | -330 610 | -1 119 802 |
Cost Inventories Recognised As Expense Gross | | | | | | 17 823 550 | 24 246 866 | 66 228 421 | |
Cost Sales | | | | | | 17 898 348 | 24 292 586 | 66 484 220 | 121 431 709 |
Current Liabilities | | | | | | 5 783 037 | 10 713 145 | 22 661 997 | 48 111 229 |
Current Tax Assets | | | | | | 202 177 | 202 177 | | |
Current Tax For Period | | | | | | -202 177 | | | |
Deferred Consideration For Business Combination | | | | | | | 165 000 | 165 610 | |
Deferred Tax Expense Credit Recognised In Equity | | | | | | 1 881 656 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Temporary Differences | | | | | | 7 208 | -930 | -930 | |
Deferred Tax Liabilities | | | | | 156 997 | -33 301 | 930 | | |
Derivative Liabilities | | | | | | | 28 110 | 7 466 | 9 309 |
Dividends Received Classified As Investing Activities | | | | | | -500 000 | | -330 610 | |
Financial Assets | | | | | | 336 | 2 230 516 | 3 351 502 | 2 108 514 |
Finished Goods | | | | | | | | 40 103 | 235 813 |
Further Item Non-operating Gain Loss Before Tax Income Statement Item Component Profit Or Loss Before Tax | | | | | | | 8 403 731 | -792 355 | 92 618 |
Gain Loss Due To Foreign Exchange Differences Net Tax In Other Comprehensive Income | | | | | | | 215 035 | 454 209 | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | 8 402 514 | 599 800 | |
Gain Loss On Financial Assets Initially Designated Fair Value Recognised In Profit Or Loss | | | | | | | 8 402 514 | | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -7 990 | -58 691 | -94 736 | -4 899 |
Government Grant Income | | | | | | 225 514 | | | |
Gross Profit Loss | | | | | | 1 201 146 | 2 300 626 | 2 528 019 | 6 014 956 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | 202 177 | |
Income Tax Expense Credit | | | | | | -202 177 | -930 | -930 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 139 099 | 480 364 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 157 592 | | 27 015 | 93 094 | 286 492 | 362 286 | 436 401 | 624 556 |
Interest Expense | | | | | | 228 336 | 462 953 | 173 361 | 374 086 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 102 955 | 123 553 | | |
Interest Income On Bank Deposits | | | | | | 236 | 59 | 20 | 475 |
Interest Paid Classified As Financing Activities | | | | | | | | -140 211 | |
Interest Payable Similar Charges Finance Costs | | | | | | 230 771 | 464 989 | 174 489 | 375 229 |
Interest Received Classified As Investing Activities | | | | | | -236 | -59 | -20 | -55 |
Investments In Associates | | | | | | | 1 | 1 | 1 |
Investments In Joint Ventures | | | | | | | 2 104 145 | 2 104 145 | 4 520 323 |
Investments In Subsidiaries | | | | | | 2 334 | 17 157 986 | 17 361 053 | 4 034 |
Issue Equity Instruments | | | | | | 1 769 636 | 1 500 023 | | |
Key Management Personnel Compensation Post-employment Benefits | | | | | | | 2 626 | 7 467 | 22 175 |
Key Management Personnel Compensation Share-based Payment | | | | | | | | | 332 904 |
Key Management Personnel Compensation Short-term Employee Benefits | | | | | | | 379 533 | 772 500 | 858 134 |
Lease Liabilities Current Liability | | | | | | | 429 526 | 489 765 | |
Lease Liabilities Non-current Liability | | | | | | | 1 291 986 | 772 018 | |
Net Cash Inflow Outflow From Disposal | | | | | | | -609 191 | 300 000 | |
Net Current Assets Liabilities | -22 842 | -63 204 | -32 471 | 540 674 | 1 608 868 | 853 691 | 2 276 183 | -2 013 732 | -6 931 384 |
Non-current Assets | | | | | | 1 200 569 | 20 847 117 | | |
Non-current Provisions | | | | | | 170 458 | 86 798 | 87 926 | 75 199 |
Operating Profit Loss | | | | | | -1 846 090 | -5 618 266 | -3 568 984 | -6 410 901 |
Other Deferred Tax Expense Credit | | | | | | | -1 860 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 83 458 | 667 | 62 941 |
Other Disposals Property Plant Equipment | | | | | | | 83 655 | 88 415 | 62 941 |
Other Interest Expense | | | | | | 34 000 | 180 821 | 41 333 | 230 745 |
Other Interest Receivable Similar Income Finance Income | | | | | | 500 000 | 59 | 330 630 | 20 316 663 |
Other Operating Income | | | | | | 225 514 | 22 585 | 11 131 | |
Other Payables | | | | | | 15 338 | 10 187 | 9 989 | 48 447 |
Other Remaining Borrowings | | | | | | 1 806 338 | | | |
Other Taxation Social Security Payable | | 23 022 | 30 153 | 23 650 | 492 678 | 801 916 | 2 213 882 | 2 631 182 | 4 215 254 |
Ownership Interest In Joint Venture Percent | | | | | | | 30 | 30 | 30 |
Payments To Acquire Interests In Associates Classified As Investing Activities | | | | | | -336 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 14 479 | 28 245 | 43 624 | 105 426 |
Percentage Class Share Held In Associate | | | | | | | 50 | 50 | 50 |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 | 100 | 100 | 100 | 100 |
Prepayments | | | | | | 1 100 452 | | 319 958 | 172 955 |
Proceeds From Sales Property Plant Equipment | | | | | | | -21 000 | | |
Profit Loss | | | | | | -1 881 656 | 1 275 914 | -3 083 282 | -4 108 288 |
Profit Loss Before Tax | | | | | | -2 076 625 | 1 275 914 | -4 570 001 | -4 108 288 |
Property Plant Equipment Excluding Right-of-use Assets | | | | | | | 1 584 651 | 1 338 910 | 1 687 544 |
Property Plant Equipment Gross Cost | 1 324 804 | 1 464 486 | 145 260 | 381 956 | 598 824 | 1 778 990 | 1 343 332 | 1 860 400 | 2 665 007 |
Property Plant Equipment Including Right-of-use Assets | | | | | | 1 197 902 | 1 584 651 | 1 338 910 | 1 687 544 |
Property Plant Equipment Right-of-use Assets | | | | | | | | 491 009 | 936 282 |
Raw Materials | | | | | | 4 429 | | | |
Research Development Expense Recognised In Profit Or Loss | | | | | | 630 376 | 322 267 | 508 296 | 1 251 496 |
Share-based Payment Expense Cash Settled | | | | | | 95 480 | 215 035 | 454 209 | 583 629 |
Share-based Payment Expense Equity Settled | | | | | | 95 480 | 215 035 | 454 209 | 583 629 |
Share Profit Loss Joint Ventures Accounted For By Equity Method | | | | | | | 126 036 | 1 451 596 | |
Social Security Costs | | | | | | 108 233 | 174 937 | 284 847 | 529 994 |
Staff Costs Employee Benefits Expense | | | | | | 1 134 189 | 1 915 808 | 3 178 179 | 5 456 443 |
Taxation Social Security Payable | | | | | | | 2 213 882 | 2 631 182 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | 464 848 | -586 000 | -836 775 |
Total Borrowings | | | | | | 617 340 | 400 000 | 18 535 360 | 3 210 753 |
Total Consideration Received For Disposal | | | | | | | 7 724 286 | 300 000 | |
Trade Creditors Trade Payables | 18 506 | 193 679 | 385 441 | 413 963 | 192 121 | 1 472 743 | 4 999 859 | 8 660 220 | 28 348 797 |
Trade Debtors Trade Receivables | 59 260 | 91 614 | 80 768 | 106 950 | 348 031 | 1 770 746 | 1 424 292 | 2 126 663 | 18 956 303 |
Trade Other Payables | | | | | | 4 393 663 | 165 610 | 20 990 838 | 44 482 845 |
Trade Other Receivables | | | | | | 4 796 237 | 9 584 030 | 17 544 140 | 18 956 303 |
Turnover Revenue | | | | | | 19 099 494 | 26 593 212 | 69 012 239 | 127 446 665 |
Unwinding Discount On Provisions Expense | | | | | | 2 435 | 2 036 | 1 128 | 1 143 |
Wages Salaries | | | | | | 1 011 477 | 1 712 626 | 2 849 708 | 4 821 023 |
Work In Progress | | | | | | 2 613 | | | |
Accounting Period Subsidiary | 2 016 | | | | | | | | |
Amounts Owed By Associates | | | | 465 | | | | | |
Amounts Owed By Group Undertakings | 361 | 361 | 361 | 1 404 952 | 1 491 932 | 1 538 933 | | | |
Amounts Owed To Group Undertakings | | | | 758 758 | 1 305 622 | 1 204 335 | | | |
Creditors | 484 466 | 461 766 | 595 218 | 187 637 | 259 013 | 893 493 | | | |
Creditors Due After One Year | 484 466 | | | | | | | | |
Creditors Due Within One Year | 248 342 | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 140 425 | | | | | |
Disposals Property Plant Equipment | | 10 000 | | 1 490 383 | | | | | |
Finance Lease Liabilities Present Value Total | 84 466 | 61 766 | 195 278 | 187 637 | 259 013 | 893 493 | | | |
Fixed Assets | 1 305 736 | 1 287 826 | 1 518 127 | 295 361 | 419 535 | 1 313 842 | | | |
Increase Decrease In Property Plant Equipment | | | | | 198 569 | 1 080 166 | | | |
Investments Fixed Assets | 1 335 | 1 335 | 1 335 | 1 634 | 2 034 | 2 667 | | | |
Investments In Group Undertakings | 1 335 | 1 335 | 1 335 | 1 634 | 2 034 | 2 667 | | | |
Number Shares Allotted | 414 747 | | | | | | | | |
Other Creditors | 400 000 | 400 000 | 399 940 | 427 663 | 560 116 | 1 179 705 | | | |
Par Value Share | 1 | | | | | | | | |
Secured Debts | 107 216 | | | | | | | | |
Share Capital Allotted Called Up Paid | 4 147 | | | | | | | | |
Share Premium Account | 897 361 | | | | | | | | |
Tangible Fixed Assets Additions | 1 324 804 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 324 804 | | | | | | | | |
Tangible Fixed Assets Depreciation | 20 403 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 20 403 | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 149 682 | | 407 853 | 216 868 | 1 180 166 | | | |
Total Assets Less Current Liabilities | 1 282 894 | 1 224 622 | 1 485 656 | 836 035 | 2 028 403 | 2 167 533 | | | |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | 19 870 | | | | |