Profit & Loss |
Date of Accounts |
2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 370 764 | 2 389 752 | 351 908 |
Current Assets | 1 883 832 | 3 048 366 | 4 445 205 |
Debtors | 1 513 068 | 658 614 | 4 093 297 |
Net Assets Liabilities | 8 697 676 | 12 334 000 | 17 605 955 |
Other Debtors | 258 251 | 148 810 | 2 071 622 |
Property Plant Equipment | 2 279 671 | 125 688 | 66 380 |
Total Inventories | 21 753 | 57 830 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 407 245 | 31 075 | 41 838 |
Accumulated Amortisation Impairment Intangible Assets | 34 660 | 42 660 | 50 660 |
Accumulated Depreciation Impairment Property Plant Equipment | 249 766 | 314 024 | 85 334 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 5 350 | 145 640 |
Administrative Expenses | 4 319 724 | 7 968 553 | 11 475 786 |
Amortisation Expense Intangible Assets | 98 000 | 92 000 | |
Amounts Owed To Group Undertakings | 3 493 428 | 16 036 | 6 583 850 |
Amounts Recoverable On Contracts | | 16 036 | |
Average Number Employees During Period | 116 | 104 | 136 |
Bank Borrowings | 7 660 544 | 7 111 884 | 4 028 771 |
Bank Borrowings Overdrafts | 100 000 | 100 000 | 4 211 053 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 26 283 | 19 717 | |
Cash Cash Equivalents | 3 473 895 | 12 798 399 | 13 186 321 |
Corporation Tax Payable | 129 313 | 1 834 920 | |
Corporation Tax Recoverable | | | 685 015 |
Cost Sales | 2 420 519 | 6 074 312 | 28 182 320 |
Creditors | 11 053 972 | 7 691 884 | 4 211 053 |
Current Tax For Period | 107 | 3 259 920 | 1 229 119 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | 321 | | -60 764 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | 175 651 | -335 644 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 216 575 | -119 528 | 403 536 |
Dividend Income From Group Undertakings | | 169 | |
Dividends Paid Classified As Financing Activities | -304 000 | -184 000 | -240 000 |
Dividends Paid To Owners Parent Classified As Financing Activities | | -184 000 | -240 000 |
Dividends Received Classified As Investing Activities | | -169 | |
Finance Lease Liabilities Present Value Total | 26 361 | 20 985 | |
Finished Goods Goods For Resale | 21 753 | 57 830 | 59 599 |
Fixed Assets | 19 022 176 | 18 837 177 | 24 949 272 |
Further Item Creditors Component Total Creditors | | 680 000 | 182 282 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | 175 651 | -335 644 |
Further Item Tax Increase Decrease Component Adjusting Items | 17 100 | | -58 884 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | -2 957 575 | |
Government Grant Income | 1 014 088 | 311 935 | |
Impairment Loss Intangible Assets | | 666 000 | |
Impairment Loss Reversal On Investments | | 2 957 575 | |
Income Taxes Paid Refund Classified As Operating Activities | | -1 554 314 | -4 847 450 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -128 912 | | -323 524 |
Increase From Amortisation Charge For Year Intangible Assets | | 92 000 | 8 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 64 258 | 46 154 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | 666 000 | |
Intangible Assets | 795 340 | 37 340 | 29 340 |
Intangible Assets Gross Cost | 80 000 | 80 000 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 6 694 | 11 962 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 2 541 | 1 906 | |
Interest Income On Bank Deposits | 1 728 | 677 | 88 483 |
Interest Paid Classified As Operating Activities | -306 318 | -431 053 | -365 453 |
Interest Payable Similar Charges Finance Costs | 306 318 | 431 053 | 365 453 |
Interest Received Classified As Investing Activities | -1 728 | -677 | -88 483 |
Investment Property | 16 598 001 | 18 574 985 | 24 754 388 |
Investments Fixed Assets | 99 164 | 99 164 | 99 164 |
Investments In Subsidiaries | 99 164 | 99 164 | 99 164 |
Loans From Directors | | 680 000 | 182 282 |
Net Cash Generated From Operations | | -18 209 371 | -17 564 819 |
Net Current Assets Liabilities | 992 747 | 1 508 496 | |
Net Finance Income Costs | 1 728 | 846 | 88 483 |
Other Creditors | -1 004 586 | | |
Other Disposals Property Plant Equipment | | 2 095 075 | |
Other Interest Expense | 297 083 | 417 185 | 358 888 |
Other Interest Receivable Similar Income Finance Income | 1 728 | 846 | 88 483 |
Other Remaining Borrowings | 1 100 000 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 55 780 | 50 376 | 61 479 |
Percentage Class Share Held In Subsidiary | | 100 | |
Prepayments Accrued Income | 9 776 | 1 757 901 | 33 114 |
Profit Loss | 856 759 | 5 616 284 | 4 118 960 |
Property Plant Equipment Gross Cost | 2 529 437 | 439 712 | 300 327 |
Provisions For Liabilities Balance Sheet Subtotal | 263 275 | 319 789 | |
Social Security Costs | 205 003 | 413 905 | |
Staff Costs Employee Benefits Expense | 2 774 257 | 5 143 972 | 7 696 974 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 264 882 | 319 789 | 376 488 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | -16 660 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 4 930 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 19 800 | 1 438 352 | 798 420 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 87 770 | 3 316 043 | 973 487 |
Total Assets Less Current Liabilities | 20 014 923 | 20 345 673 | |
Total Current Tax Expense Credit | -128 805 | 3 259 920 | 905 595 |
Total Deferred Tax Expense Credit | 216 575 | 56 123 | 67 892 |
Trade Creditors Trade Payables | 760 327 | 627 140 | 7 899 437 |
Trade Debtors Trade Receivables | 230 465 | 493 276 | 979 244 |
Turnover Revenue | 6 975 274 | 26 051 039 | |
Wages Salaries | 2 513 474 | 4 608 834 | 6 880 533 |