Profit & Loss |
Date of Accounts |
2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 216 703 | 62 660 | 98 | 98 | | | | |
Current Assets | 3 445 205 | 2 053 977 | 1 682 163 | 2 246 480 | 1 963 809 | | | |
Debtors | 3 228 502 | 1 991 317 | 1 682 065 | 2 246 382 | 1 963 809 | 819 239 | 1 327 671 | 6 686 855 |
Net Assets Liabilities | 359 485 | -197 291 | -476 191 | -918 951 | -792 985 | 549 847 | -279 872 | |
Other Debtors | | 258 343 | 163 800 | 904 785 | 789 373 | 431 675 | | |
Property Plant Equipment | 7 686 227 | 9 097 726 | 10 890 054 | 15 020 580 | 13 597 468 | 9 465 634 | | |
|
Other Financial Data |
Audit Fees Expenses | 15 000 | 25 000 | 5 000 | 9 500 | 12 000 | | 4 500 | 5 005 |
Fees For Non-audit Services | 10 827 | 9 525 | | | | | | |
Director Remuneration | 283 947 | 314 000 | 328 456 | 500 855 | 330 000 | | | |
Accrued Liabilities | 79 338 | 15 000 | 28 337 | 353 388 | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | 137 056 | 246 700 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 4 223 417 | 4 969 863 | 5 407 185 | 4 547 280 | 5 666 400 | 3 712 563 | | |
Additional Provisions Increase From New Provisions Recognised | | | | 323 032 | -75 948 | 127 855 | -552 979 | |
Amortisation Expense Intangible Assets | | | | 137 056 | 109 644 | | | |
Amounts Owed By Group Undertakings | | 1 296 426 | 1 063 156 | | | | 1 173 152 | |
Amounts Owed To Group Undertakings | | | | 468 192 | 362 703 | 3 014 104 | 2 878 577 | 5 473 148 |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | | 19 | 19 |
Average Number Employees During Period | 67 | 62 | 55 | 61 | 100 | 163 | 4 | 2 |
Bank Borrowings Overdrafts | | | 644 | 385 024 | 413 477 | 484 691 | 757 730 | 574 328 |
Bank Overdrafts | | | 644 | 385 024 | 413 477 | 484 691 | 757 730 | 574 328 |
Comprehensive Income Expense | -440 967 | -556 776 | -278 900 | -442 760 | 125 966 | 1 342 832 | -829 719 | -67 389 |
Creditors | 6 957 279 | 7 797 322 | 10 260 535 | 12 010 772 | 10 685 410 | 4 638 305 | 5 551 419 | 7 034 209 |
Current Tax For Period | | 23 157 | | | -9 163 | | | |
Depreciation Expense Property Plant Equipment | 228 219 | 399 831 | 486 729 | 280 844 | 105 869 | | 1 846 719 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 1 650 525 | 1 796 222 | 3 204 225 | 1 357 476 | 3 578 688 | 5 559 282 | |
Disposals Property Plant Equipment | | 2 207 344 | 3 434 135 | 6 547 932 | 2 095 708 | 7 693 930 | 13 178 197 | |
Finance Lease Liabilities Present Value Total | 3 775 548 | 4 663 760 | 6 846 238 | 9 177 891 | 7 979 689 | 2 768 424 | | |
Finance Lease Payments Owing Minimum Gross | 436 493 | 266 773 | 4 941 | 10 211 042 | 8 756 749 | 3 224 619 | | |
Fixed Assets | 7 686 227 | 9 097 825 | 10 890 153 | 15 020 679 | 13 597 567 | 13 409 504 | 3 943 876 | |
Further Item Interest Expense Component Total Interest Expense | 4 602 | 5 519 | 16 910 | 16 803 | 17 307 | | 8 496 | |
Future Finance Charges On Finance Leases | 14 853 | 6 093 | 30 | 880 596 | 666 879 | 456 195 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 1 678 458 | 1 058 668 | 506 870 | 506 870 | 495 870 | 368 861 | | |
Gain Loss On Disposals Property Plant Equipment | 46 284 | 300 231 | 226 485 | 772 630 | 29 768 | | -774 645 | |
Increase Decrease In Property Plant Equipment | | 4 044 430 | 5 244 577 | 9 532 765 | 1 644 786 | 1 073 969 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 137 056 | 109 644 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 2 396 971 | 2 233 544 | 2 344 320 | 2 476 596 | 1 624 851 | 1 846 719 | |
Intangible Assets | | | | 959 390 | 849 746 | | | |
Intangible Assets Gross Cost | | | | 1 096 446 | | | | |
Interest Expense On Bank Overdrafts | | 3 371 | 3 957 | 12 477 | 5 935 | | 57 378 | 52 277 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 323 025 | 479 340 | 552 016 | 1 046 035 | 911 884 | | 434 334 | |
Interest Payable Similar Charges Finance Costs | 327 627 | 507 120 | 581 466 | 1 108 427 | 952 527 | | 500 208 | 52 277 |
Investments Fixed Assets | | 99 | 99 | 99 | 99 | 3 943 870 | 3 943 876 | 93 |
Investments In Group Undertakings | | 99 | 99 | 99 | 99 | 3 943 870 | 3 943 876 | 93 |
Net Current Assets Liabilities | -308 443 | -1 347 374 | -927 769 | -3 427 786 | -3 280 018 | -7 668 373 | -4 223 748 | -347 354 |
Number Shares Issued Fully Paid | | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Other Creditors | 530 953 | 707 980 | 408 798 | 584 231 | 732 104 | 973 753 | 969 822 | 973 758 |
Other Deferred Tax Expense Credit | -153 337 | 89 400 | 27 620 | 323 032 | -75 948 | | -552 979 | |
Other Remaining Borrowings | 63 071 | 3 133 562 | 79 981 | 2 832 881 | 2 705 721 | | | |
Other Taxation Social Security Payable | 49 921 | | | 10 451 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 8 757 | 13 903 | 57 836 | 21 433 | | | |
Percentage Class Share Held In Subsidiary | | 100 | 100 | | | | | |
Prepayments Accrued Income | 779 333 | 422 988 | 233 936 | 788 840 | 310 703 | 93 523 | | |
Profit Loss | -440 967 | -556 776 | -278 900 | 209 519 | 125 966 | 507 196 | -829 719 | -67 389 |
Profit Loss On Ordinary Activities Before Tax | -594 304 | 25 835 | 265 619 | 532 551 | 144 472 | | -1 382 698 | -67 389 |
Property Plant Equipment Gross Cost | 11 909 644 | 14 067 589 | 16 297 239 | 19 567 860 | 19 263 868 | 13 178 197 | | |
Provisions | 61 020 | 150 420 | 178 040 | 501 072 | 425 124 | 552 979 | | |
Provisions For Liabilities Balance Sheet Subtotal | 61 020 | 150 420 | 178 040 | 501 072 | 425 124 | 552 979 | | |
Recoverable Value-added Tax | 61 026 | | 192 390 | 473 236 | | | | 127 492 |
Social Security Costs | 243 269 | 209 725 | 214 770 | 134 187 | 147 863 | | | |
Staff Costs Employee Benefits Expense | 2 245 530 | 2 190 691 | 2 176 944 | 4 269 922 | 3 105 071 | | | |
Tax Decrease From Utilisation Tax Losses | | | | -19 374 | 48 929 | | 375 773 | -12 804 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 60 046 | 43 032 | 146 800 | 5 656 | | | |
Tax Expense Credit Applicable Tax Rate | -118 861 | 5 167 | 50 468 | 101 185 | 27 450 | | -262 713 | -12 804 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 49 811 | 74 173 | -27 608 | -62 100 | 13 811 | | 482 104 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 5 523 | 3 863 | 6 739 | 6 946 | 13 200 | | 156 382 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -153 337 | 112 557 | 27 620 | 323 032 | -85 111 | | -552 979 | |
Total Additions Including From Business Combinations Intangible Assets | | | | 1 096 446 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 4 365 289 | 5 663 785 | 9 818 553 | 1 791 716 | 1 608 259 | | |
Total Assets Less Current Liabilities | 7 377 784 | 7 750 451 | 9 962 384 | 11 592 893 | 10 317 549 | 5 741 131 | -279 872 | -347 261 |
Total Borrowings | | 7 249 137 | 8 998 245 | 13 235 230 | 11 568 477 | 484 691 | 757 730 | |
Total Operating Lease Payments | 1 866 945 | 1 662 483 | 946 691 | 716 716 | 500 610 | | 554 144 | |
Trade Creditors Trade Payables | 746 196 | 90 109 | 20 790 | 200 665 | 39 275 | | 4 183 | 8 475 |
Trade Debtors Trade Receivables | 2 221 144 | 13 560 | 28 783 | 79 521 | 863 733 | 294 041 | 23 094 | |
Wages Salaries | 2 002 261 | 1 972 209 | 1 948 271 | 4 077 899 | 2 935 775 | | | |
Accrued Liabilities Deferred Income | | | | 353 388 | 260 085 | 184 700 | 413 250 | 4 500 |
Administrative Expenses | | | | | | | 2 691 357 | 16 932 |
Cash Cash Equivalents Cash Flow Value | | | | | | | -757 730 | -574 328 |
Cost Sales | | | | | | | 554 144 | 5 569 |
Depreciation Amortisation Expense | | | | | | | 1 846 719 | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | | | -3 943 783 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -1 613 960 | 2 711 853 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | 664 720 | -6 404 845 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | -774 645 | |
Gross Profit Loss | | | | | | | 1 808 867 | 1 820 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | -152 076 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | -273 039 | 183 402 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -9 039 | | | |
Interest Paid Classified As Operating Activities | | | | | | | -65 874 | -52 277 |
Net Cash Flows From Used In Financing Activities | | | | | | | 7 406 729 | |
Net Cash Flows From Used In Investing Activities | | | | | | | -6 844 264 | -3 943 783 |
Net Cash Flows From Used In Operating Activities | | | | | | | -289 426 | 3 760 381 |
Net Cash Generated From Operations | | | | | | | -789 634 | 3 708 104 |
Operating Profit Loss | | | | | | | -882 490 | -15 112 |
Par Value Share | | | | | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -7 406 729 | |
Proceeds From Sales Property Plant Equipment | | | | | | | -6 844 270 | |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | -140 581 | | |
Turnover Revenue | | | | | | | 2 363 011 | 7 389 |