Profit & Loss |
Date of Accounts |
2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 804 380 | 351 911 | 391 037 | 105 733 | 69 788 | 282 921 |
Current Assets | 4 005 130 | 3 138 280 | 2 354 747 | 1 250 053 | 1 604 646 | 1 802 021 |
Debtors | 944 917 | 1 625 668 | 608 348 | 255 514 | 639 149 | 520 201 |
Net Assets Liabilities | 3 169 749 | 1 455 784 | -3 258 382 | -4 198 403 | -6 330 908 | -7 793 955 |
Other Debtors | 305 065 | 721 039 | 519 287 | 235 921 | 396 356 | 268 864 |
Property Plant Equipment | 4 917 763 | 5 800 357 | 3 957 119 | 2 847 602 | 1 955 237 | 1 629 259 |
Total Inventories | 1 255 833 | 1 160 701 | 1 355 362 | 888 806 | 895 709 | 998 899 |
|
Other Financial Data |
Audit Fees Expenses | 6 500 | 8 500 | 8 500 | 15 900 | 15 900 | 10 000 |
Fees For Non-audit Services | 5 600 | 13 855 | 11 250 | 18 500 | 20 511 | 16 050 |
Accrued Liabilities Deferred Income | 12 100 | 8 500 | 25 224 | 322 013 | 25 223 | 26 724 |
Accumulated Depreciation Impairment Property Plant Equipment | | 707 630 | 1 039 962 | 1 340 640 | 1 275 231 | 1 601 209 |
Additions Other Than Through Business Combinations Property Plant Equipment | 4 917 763 | 1 590 224 | 7 797 | | | |
Administration Support Average Number Employees | 4 | 8 | 5 | 5 | 2 | 1 |
Administrative Expenses | 211 078 | 5 246 281 | 6 740 485 | 2 740 088 | 2 868 950 | 2 822 620 |
Amounts Owed To Group Undertakings Participating Interests | 17 094 | 212 444 | 473 944 | 72 218 | 381 992 | 764 027 |
Amount Specific Bank Loan | 5 000 000 | 6 360 000 | 2 375 000 | 7 827 041 | 9 424 981 | 10 330 218 |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 4 | 68 | 64 | 50 | 15 | 16 |
Bank Borrowings Overdrafts | | 1 272 000 | 8 735 000 | 7 827 041 | 9 424 981 | 10 330 218 |
Comprehensive Income Expense | -180 251 | -2 413 965 | -4 714 166 | -2 840 021 | -2 132 505 | -1 463 047 |
Cost Inventories Recognised As Expense Net Write Downs Reversals | | 1 725 956 | 1 650 481 | 582 116 | 149 059 | 734 760 |
Cost Sales | | 1 747 764 | 1 685 655 | 585 673 | 150 398 | 736 066 |
Creditors | 953 144 | 1 122 853 | 835 248 | 469 017 | 465 810 | 895 017 |
Deferred Tax Asset Debtors | 41 546 | 470 670 | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -41 546 | -429 124 | 470 670 | | | |
Deferred Tax Liabilities | -41 546 | -470 670 | -715 751 | | | |
Depreciation Expense Property Plant Equipment | | 707 630 | 708 848 | 446 990 | 325 977 | 325 978 |
Disposals Through Business Divestiture Intangible Assets | | 200 000 | | | | |
Finished Goods Goods For Resale | 1 255 833 | 1 160 701 | 1 355 362 | 888 806 | 895 709 | 998 899 |
Fixed Assets | 5 117 763 | 5 800 357 | | | | |
Further Item Interest Expense Component Total Interest Expense | 10 719 | 183 514 | 269 338 | 238 077 | 298 343 | 357 939 |
Gross Profit Loss | | 2 586 706 | 2 766 327 | -316 832 | 904 760 | 1 717 512 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 804 380 | -1 452 469 | 39 126 | -285 304 | -35 945 | 213 133 |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Profit Or Loss | -41 546 | -429 124 | 470 670 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 707 630 | 708 848 | 446 990 | 325 977 | 325 978 |
Intangible Assets | 200 000 | | | | | |
Intangible Assets Gross Cost | 200 000 | | | | | |
Interest Paid Classified As Operating Activities | 10 719 | 183 514 | 269 338 | 238 077 | 298 343 | 357 939 |
Interest Payable Similar Charges Finance Costs | 10 719 | 183 514 | 269 338 | 238 077 | 298 343 | 357 939 |
Issue Equity Instruments | 3 350 000 | 700 000 | | 1 900 000 | | |
Net Cash Flows From Used In Financing Activities | 3 350 000 | 2 060 000 | 2 375 000 | 1 900 000 | 1 597 940 | 905 237 |
Net Cash Flows From Used In Investing Activities | -5 117 763 | -1 390 224 | -7 797 | 25 420 | | |
Net Cash Flows From Used In Operating Activities | 3 572 143 | -2 122 245 | -2 328 077 | -2 210 724 | -1 633 885 | -692 104 |
Net Cash Generated From Operations | 3 582 862 | -1 938 731 | -2 058 739 | -1 972 647 | -1 335 542 | -334 165 |
Net Current Assets Liabilities | 3 051 986 | 2 015 427 | 1 519 499 | 781 036 | 1 138 836 | 907 004 |
Nominal Value Allotted Share Capital | 3 350 000 | 4 050 000 | 4 050 000 | 5 950 000 | 5 950 000 | 5 950 000 |
Nominal Value Shares Issued In Period | | 700 000 | | | | |
Number Shares Issued Fully Paid | | 4 050 000 | 4 050 000 | 5 950 000 | 5 950 000 | 5 950 000 |
Number Shares Issued In Period- Gross | | 700 000 | | | | |
Operating Profit Loss | -211 078 | -2 659 575 | -3 974 158 | -2 601 944 | -1 834 162 | -1 105 108 |
Other Creditors | 13 011 | 21 796 | 42 571 | 42 140 | 2 466 | 9 243 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 376 516 | 146 312 | 391 386 | |
Other Disposals Property Plant Equipment | | -1 875 315 | 1 518 703 | 808 839 | 957 774 | |
Other Operating Income Format1 | | | | 454 976 | 130 028 | |
Other Taxation Social Security Payable | 12 600 | 49 774 | 47 448 | 1 895 | 7 831 | 5 649 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 19 557 | 23 234 | 9 259 | 3 564 | 1 000 |
Prepayments Accrued Income | 120 000 | 430 678 | 87 500 | 18 683 | 186 667 | 186 667 |
Proceeds From Borrowings Classified As Financing Activities | | 1 360 000 | 2 375 000 | | 1 597 940 | 905 237 |
Proceeds From Issuing Shares | 3 350 000 | 700 000 | | 1 900 000 | | |
Proceeds From Sales Intangible Assets | | 200 000 | | | | |
Proceeds From Sales Property Plant Equipment | | | | 25 420 | | |
Profit Loss | -180 251 | -2 413 965 | -4 714 166 | -2 840 021 | -2 132 505 | -1 463 047 |
Profit Loss On Ordinary Activities Before Tax | -221 797 | -2 843 089 | -4 243 496 | -2 840 021 | -2 132 505 | -1 463 047 |
Property Plant Equipment Gross Cost | 4 917 763 | 6 507 987 | 4 997 081 | 4 188 242 | 3 230 468 | 3 230 468 |
Purchase Financial Investments Other Than Trading Investments | | -200 000 | | | | |
Purchase Intangible Assets | 200 000 | | | | | |
Purchase Property Plant Equipment | 4 917 763 | 1 590 224 | 7 797 | | | |
Revenue From Sale Goods | | 4 334 470 | 4 451 982 | 268 841 | 1 055 158 | 2 453 578 |
Selling Average Number Employees | | 60 | 59 | 45 | 13 | 15 |
Social Security Costs | 11 808 | 140 402 | 119 959 | 46 873 | 30 739 | 25 038 |
Staff Costs Employee Benefits Expense | 108 359 | 1 708 407 | 1 577 397 | 634 643 | 442 251 | 341 140 |
Taxation Social Security Payable | 12 600 | | | | | |
Tax Decrease From Utilisation Tax Losses | | -606 849 | -630 151 | | | |
Tax Expense Credit Applicable Tax Rate | -44 359 | -568 618 | -806 264 | -539 604 | -405 176 | -277 979 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -68 973 | 214 568 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | 44 359 | 2 311 | -38 455 | 539 604 | 405 176 | 277 979 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -41 546 | -429 124 | 470 670 | | | |
Total Additions Including From Business Combinations Intangible Assets | 200 000 | | | | | |
Total Assets Less Current Liabilities | 8 169 749 | 7 815 784 | 5 476 618 | 3 628 638 | 3 094 073 | 2 536 263 |
Trade Creditors Trade Payables | 910 439 | 830 339 | 246 061 | 30 751 | 48 298 | 89 374 |
Trade Debtors Trade Receivables | | 3 281 | 1 561 | 910 | 56 126 | 64 670 |
Turnover Revenue | | 4 334 470 | 4 451 982 | 268 841 | 1 055 158 | 2 453 578 |
Wages Salaries | 96 551 | 1 548 448 | 1 434 204 | 578 511 | 407 948 | 315 102 |
Company Contributions To Money Purchase Plans Directors | | 1 392 | 1 392 | 973 | 1 321 | 528 |
Director Remuneration | 49 000 | 84 000 | 84 000 | 41 720 | 75 177 | 49 816 |
Director Remuneration Benefits Including Payments To Third Parties | 49 000 | 85 392 | 85 392 | 42 693 | 76 498 | 50 344 |