Profit & Loss |
Date of Accounts |
2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 465 | 1 976 926 | 129 | 1 487 |
Current Assets | 5 190 | 4 725 | 4 854 | 6 212 |
Debtors | 4 725 | 4 725 | 4 725 | 4 725 |
Net Assets Liabilities | 12 808 498 | 13 959 510 | 16 380 238 | 17 866 461 |
Other Debtors | | 4 725 | 4 725 | 4 725 |
|
Other Financial Data |
Accrued Liabilities Not Expressed Within Creditors Subtotal | -177 440 | -257 714 | | |
Accumulated Amortisation Impairment Intangible Assets | | 2 293 679 | 4 587 358 | 6 881 037 |
Accumulated Depreciation Impairment Property Plant Equipment | | 125 538 | 164 512 | 180 513 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 41 255 | 7 200 |
Administrative Expenses | | 6 463 291 | 7 060 442 | 7 672 075 |
Amortisation Expense Intangible Assets | | 2 293 679 | 2 293 679 | 2 293 679 |
Amounts Owed By Related Parties | | 32 272 | 35 911 | 24 542 |
Amounts Owed To Related Parties | | 148 369 | 148 700 | 330 |
Applicable Tax Rate | | 19 | 19 | 19 |
Average Number Employees During Period | 4 | 4 | 59 | 64 |
Balances With Banks | | 1 976 859 | 129 | 1 487 |
Cash Cash Equivalents | | 1 976 926 | 129 | 1 487 |
Cash Cash Equivalents Cash Flow Value | 1 416 499 | 1 976 926 | 3 224 515 | |
Cash On Hand | | 67 | 87 | 250 |
Cash Receipts From Sales Interests In Joint Ventures Associates Participating Interests | | 46 904 | 245 269 | 16 911 |
Comprehensive Income Expense | | -84 196 | 1 309 389 | 348 310 |
Comprehensive Income Expense Attributable To Owners Parent | | -84 196 | 1 309 389 | 348 310 |
Creditors | 13 519 252 | 12 739 420 | 10 659 086 | 8 564 866 |
Current Asset Investments | | 919 471 | 1 141 307 | 1 285 396 |
Current Tax For Period | | 524 092 | 988 162 | 682 939 |
Deferred Tax Asset Debtors | | | 120 052 | 157 964 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | -7 982 | -121 000 | -48 926 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -7 981 | -130 369 | -48 926 |
Depreciation Amortisation Expense | | 2 424 755 | 2 430 089 | 2 408 607 |
Depreciation Expense Property Plant Equipment | | 131 077 | 136 410 | 114 928 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | -50 785 | |
Disposals Property Plant Equipment | | | -50 786 | |
Dividends Received Classified As Investing Activities | | 52 832 | 36 352 | 39 960 |
Financial Assets | | 1 976 926 | 1 141 382 | 1 285 471 |
Financial Liabilities | | 447 779 | 631 854 | 839 746 |
Fixed Assets | | 21 065 423 | 18 702 658 | 16 317 226 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | -8 983 | -3 636 | 11 366 |
Further Item Debtors Component Total Debtors | | 34 892 | | |
Gain Loss From Revaluation Property Plant Equipment Recognised In Profit Or Loss | | 285 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -119 865 | 280 412 | 178 898 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -115 858 | 740 180 | -11 545 |
Gain Loss On Disposal Investments In Subsidiaries Associates Joint Ventures | | | 154 715 | -24 387 |
Gain Loss On Disposals Property Plant Equipment | | 285 | | |
Gross Profit Loss | | 7 166 865 | 9 427 906 | 8 770 239 |
Income From Other Fixed Asset Investments | | 665 | 161 | |
Income From Shares In Group Undertakings | | 52 167 | 36 191 | 39 960 |
Income Taxes Paid Refund Classified As Operating Activities | | 540 520 | 354 352 | 809 612 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 560 427 | 1 247 589 | 1 143 771 |
Increase Decrease In Net Debt From Cash Flows | | | 1 247 589 | |
Increase From Amortisation Charge For Year Intangible Assets | | | 2 293 679 | 2 293 679 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 38 974 | 16 001 |
Intangible Assets | | 20 643 111 | 18 349 432 | 16 055 753 |
Intangible Assets Gross Cost | | 22 936 790 | 22 936 790 | 22 936 790 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | 377 664 | 329 069 | 265 284 |
Interest Paid Classified As Financing Activities | | -377 664 | -329 069 | -265 284 |
Interest Paid Classified As Operating Activities | | 377 664 | 329 069 | 265 284 |
Interest Payable Similar Charges Finance Costs | | 377 664 | 329 069 | 265 284 |
Interest Received Classified As Investing Activities | | 7 375 | 161 | 16 705 |
Interest Received Classified As Operating Activities | | 60 207 | 36 512 | 56 665 |
Investments Fixed Assets | 26 652 509 | 26 652 509 | 26 652 509 | 26 652 509 |
Investments In Group Undertakings Participating Interests | 26 652 509 | 26 652 509 | | |
Investments In Subsidiaries | | 26 652 509 | 26 652 509 | 26 652 509 |
Net Cash Flows From Used In Financing Activities | | -1 637 838 | -2 575 472 | -1 726 010 |
Net Cash Flows From Used In Investing Activities | | -431 050 | -252 647 | -110 599 |
Net Cash Flows From Used In Operating Activities | | 2 629 315 | 4 075 708 | 2 980 380 |
Net Cash Generated From Operations | | 3 169 835 | 4 430 060 | 3 789 992 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | 3 173 842 | 4 889 828 | 3 599 549 |
Net Current Assets Liabilities | -147 319 | -143 644 | -245 039 | -221 182 |
Net Debt Funds | | 1 976 926 | 3 224 515 | |
Number Shares Issued Fully Paid | | 9 450 | 9 450 | 9 450 |
Operating Profit Loss | | 754 943 | 2 459 738 | 1 190 942 |
Other Creditors | | 71 324 | 92 966 | 83 240 |
Other Current Asset Investments Balance Sheet Subtotal | | 919 471 | 1 141 307 | 1 285 396 |
Other Employee Expense | | 6 805 | 10 013 | 14 282 |
Other Interest Receivable Similar Income Finance Income | | 1 804 | 161 | 16 705 |
Other Operating Income Format1 | | 51 369 | 92 274 | 92 778 |
Other Payables Accrued Expenses | | 257 714 | 101 193 | 227 064 |
Other Remaining Borrowings | | 12 291 641 | 10 027 232 | 8 564 866 |
Other Remaining Operating Income | | | 6 666 | 784 |
Ownership Interest In Associate Percent | | 25 | 25 | 25 |
Par Value Share | | | 1 | 1 |
Payments To Acquire Interests In Joint Ventures Associates Participating Interests Classified As Investing Activities | | -371 861 | -466 954 | -161 000 |
Pension Costs Defined Contribution Plan | | 515 175 | 614 559 | 803 394 |
Percentage Class Share Held In Subsidiary | 100 | 100 | 100 | 100 |
Prepayments | | 13 164 | 761 229 | 790 593 |
Proceeds From Sales Property Plant Equipment | | 2 533 | | |
Proceeds From Share-based Payment Schemes Exercise Options | | -23 580 | 21 642 | -9 726 |
Profit Loss | | 1 151 012 | 2 420 728 | 1 486 223 |
Profit Loss Attributable To Owners Parent | | -84 196 | 1 309 389 | 348 310 |
Profit Loss On Ordinary Activities Before Tax | | 431 915 | 2 167 182 | 982 323 |
Property Plant Equipment Gross Cost | | 217 846 | 217 846 | 217 846 |
Provisions | | 39 987 | 39 040 | 28 026 |
Provisions For Liabilities Balance Sheet Subtotal | | 39 987 | 39 040 | 28 026 |
Provisions Used | | | -947 | -11 014 |
Purchase Property Plant Equipment | | -168 833 | -67 475 | -23 175 |
Revenue From Rendering Services | | 7 166 865 | 9 427 906 | 8 770 239 |
Short-term Deposits Classified As Cash Equivalents | | | | 1 998 954 |
Social Security Costs | | 221 525 | 263 841 | 296 749 |
Staff Costs Employee Benefits Expense | | 3 122 419 | 3 688 677 | 4 081 120 |
Taxation Social Security Payable | | 140 237 | 189 457 | 160 170 |
Tax Expense Credit Applicable Tax Rate | | 82 064 | 411 765 | 186 641 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 451 645 | 452 994 | 451 848 |
Tax Increase Decrease From Effect Dividends From Companies | | -9 911 | -6 876 | -2 410 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 295 | 120 910 | 46 860 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 516 111 | 857 793 | 634 013 |
Total Assets Less Current Liabilities | 26 505 190 | 26 251 151 | 26 407 470 | 26 431 327 |
Total Borrowings | | 12 291 641 | 10 027 232 | 8 564 866 |
Total Operating Lease Payments | | 41 096 | 73 573 | 71 966 |
Trade Creditors Trade Payables | | 20 019 | 49 776 | 4 184 |
Turnover Revenue | | 7 166 865 | 9 427 906 | 8 770 239 |
Wages Salaries | | 2 378 914 | 2 800 264 | 2 966 695 |
Company Contributions To Money Purchase Plans Directors | | 173 150 | 112 400 | 92 170 |
Director Remuneration | | 9 699 | 9 600 | 9 600 |