Profit & Loss |
Date of Accounts |
2015-03-31 | 2016-03-31 | 2017-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | |
Net Worth | 171 763 | 273 557 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 1 688 841 | 308 565 | 169 268 | 120 502 | 28 749 | 127 090 | 237 334 |
Current Assets | 111 337 | 2 585 082 | 384 636 | 208 171 | 147 578 | 53 486 | 175 068 | 297 827 |
Debtors | 73 562 | 890 897 | 73 992 | 34 965 | 18 754 | 15 509 | 34 143 | 45 895 |
Net Assets Liabilities | | 273 557 | 384 178 | 3 082 455 | 2 987 416 | 2 817 930 | 2 995 325 | 2 902 999 |
Property Plant Equipment | | 7 287 556 | 2 601 619 | 5 582 510 | 5 575 672 | 5 486 313 | 5 400 000 | 5 388 496 |
Total Inventories | | 5 344 | 2 079 | 3 938 | 8 322 | 9 228 | 13 835 | |
Cash Bank In Hand | 31 550 | 1 688 841 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 171 763 | 273 557 | | | | | | |
Other Debtors | | 870 097 | 6 410 | | | | | |
Stocks Inventory | 6 225 | 5 344 | | | | | | |
Tangible Fixed Assets | 187 770 | 7 287 556 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 171 663 | 273 457 | | | | | | |
Shareholder Funds | 171 763 | 273 557 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 4 140 | 3 250 | | | |
Accrued Liabilities Deferred Income | | | | 7 880 | 6 004 | 9 078 | 27 681 | 22 173 |
Accumulated Depreciation Impairment Property Plant Equipment | | 125 876 | 153 505 | 376 274 | 500 200 | 622 060 | 362 733 | 477 812 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 117 088 | 32 501 | 91 541 | 103 575 |
Administrative Expenses | | | | 190 259 | 225 458 | 168 341 | 127 901 | |
Amounts Owed To Group Undertakings | | 8 337 492 | 1 077 308 | 6 358 | 10 370 | 38 001 | 27 662 | 64 165 |
Average Number Employees During Period | | | 13 | 19 | 21 | 19 | 24 | 26 |
Bank Borrowings Overdrafts | | | 96 | 515 | | | | |
Banking Arrangements Classified As Cash Cash Equivalents | | | | -515 | | | | |
Bank Overdrafts | | | | 515 | | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 8 350 | 7 097 | 6 032 | 5 127 |
Cash Cash Equivalents Cash Flow Value | | | | 168 753 | 120 502 | 28 749 | | |
Comprehensive Income Expense | | | | 133 945 | -95 039 | -169 486 | 177 395 | -92 326 |
Cost Sales | | | | 517 447 | 600 329 | 445 235 | 767 717 | |
Creditors | | 12 875 | 6 153 | 2 017 656 | 2 011 672 | 1 959 471 | 1 857 270 | 1 856 719 |
Current Tax For Period | | | | 2 479 | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -61 100 | 79 670 | 19 238 | 38 708 | |
Depreciation Expense Property Plant Equipment | | | | 111 429 | 122 452 | 1 252 | 50 244 | |
Distribution Costs | | | | 63 070 | 76 027 | 42 824 | 75 263 | |
Finance Lease Liabilities Present Value Total | | 12 875 | 6 153 | 7 155 | 4 953 | 2 752 | 551 | 550 |
Finance Lease Payments Owing Minimum Gross | | | | 9 356 | 7 154 | 4 953 | 2 752 | |
Finished Goods Goods For Resale | | | | 3 938 | 8 322 | 9 228 | 13 835 | 14 598 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -61 100 | 18 570 | 19 238 | 38 708 | |
Gain Loss On Reclassification Cash Flow Hedges To Profit Or Loss From Equity Before Tax | | | | | | | -126 545 | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | -126 545 | |
Government Grant Income | | | | | | 177 212 | 26 764 | |
Gross Profit Loss | | | | 425 958 | 382 067 | -39 439 | 543 102 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -31 752 | | | | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | -74 793 | 107 593 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 106 531 | 48 251 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 28 192 | | 123 926 | 121 860 | 51 309 | 115 079 |
Interest Paid To Group Undertakings | | | | 97 305 | 95 951 | 76 856 | 98 847 | |
Interest Payable Similar Charges Finance Costs | | | | 97 305 | 95 951 | 76 856 | 98 847 | |
Net Cash Flows From Used In Financing Activities | | | | 177 612 | 66 484 | | | |
Net Cash Flows From Used In Investing Activities | | | | 37 639 | 117 088 | | | |
Net Cash Flows From Used In Operating Activities | | | | -108 720 | -135 321 | 7 051 | | |
Net Cash Generated From Operations | | | | -237 777 | -231 272 | -69 805 | | |
Net Current Assets Liabilities | -1 204 | -6 986 321 | -2 211 288 | 36 952 | 22 437 | -90 653 | 34 769 | 66 470 |
Net Interest Paid Received Classified As Operating Activities | | | | -97 305 | -95 951 | -76 856 | | |
Operating Profit Loss | | | | 172 629 | 80 582 | -73 392 | 366 702 | |
Other Comprehensive Income Expense Before Tax | | | | | | | -51 752 | |
Other Creditors | | 22 621 | 42 084 | 885 | 21 571 | 11 407 | 1 986 | 6 239 |
Other Operating Income Format1 | | | | | | 177 212 | 26 764 | |
Other Remaining Borrowings | | | | 2 071 001 | 2 006 719 | 1 956 719 | 1 856 719 | 1 856 719 |
Other Taxation Social Security Payable | | 3 712 | 1 408 852 | 30 779 | 21 228 | 9 009 | 15 556 | 33 919 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | 9 356 | -2 202 | -2 201 | | |
Prepayments Accrued Income | | | | 13 554 | 14 138 | 15 509 | 21 439 | 23 598 |
Profit Loss | | | | 133 945 | -95 039 | -169 486 | 229 147 | 15 267 |
Profit Loss On Ordinary Activities Before Tax | | | | 75 324 | -15 369 | -150 248 | 267 855 | |
Property Plant Equipment Gross Cost | | 7 413 432 | 2 755 124 | 5 958 784 | 6 075 872 | 6 108 373 | 5 762 733 | 5 866 308 |
Provisions For Liabilities Balance Sheet Subtotal | | 14 803 | | 519 351 | 599 021 | | | |
Purchase Property Plant Equipment | | | | -37 639 | -117 088 | -32 501 | | |
Repayments Borrowings Classified As Financing Activities | | | | -186 968 | -64 282 | -50 000 | | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | -310 636 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 519 351 | 599 021 | 618 259 | 582 174 | 695 248 |
Tax Decrease From Utilisation Tax Losses | | | | | | | 19 353 | |
Tax Expense Credit Applicable Tax Rate | | | | 14 312 | -2 920 | -28 547 | 50 892 | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | -31 107 | | | -16 608 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -2 015 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | -1 558 | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | 4 935 | 14 462 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | -58 621 | 79 670 | 19 238 | 38 708 | |
Total Assets Less Current Liabilities | 186 566 | 301 235 | 390 331 | 5 619 462 | 5 598 109 | 5 395 660 | 5 434 769 | 5 454 966 |
Total Borrowings | | | | 2 071 516 | 2 006 719 | 1 956 719 | 1 856 719 | 1 856 719 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | -437 181 | |
Trade Creditors Trade Payables | | 1 200 861 | 60 864 | 62 101 | 63 767 | 74 443 | 65 213 | 104 311 |
Trade Debtors Trade Receivables | | 20 800 | 3 494 | 21 411 | 4 616 | | 12 704 | 22 297 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | -43 234 | -43 234 | -43 234 | -137 699 | -37 113 |
Turnover Revenue | | | | 943 405 | 982 396 | 405 796 | 1 310 819 | |
Wages Salaries | | | | 288 627 | 327 587 | 314 551 | 423 377 | |
Amounts Owed By Group Undertakings | | | 64 088 | | | | | |
Creditors Due After One Year | | 12 875 | | | | | | |
Creditors Due Within One Year | 112 541 | 9 571 403 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 563 | | | | | |
Disposals Property Plant Equipment | | | 4 710 161 | | | | | |
Number Shares Allotted | | 100 | | | | | | |
Par Value Share | | 1 | | | | | | |
Provisions For Liabilities Charges | 14 803 | 14 803 | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | | |
Tangible Fixed Assets Additions | | 7 191 815 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 552 274 | 7 413 432 | | | | | | |
Tangible Fixed Assets Depreciation | 364 504 | 125 876 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 25 389 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 264 017 | | | | | | |
Tangible Fixed Assets Disposals | | 330 657 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 51 853 | | | | | |