Profit & Loss |
Date of Accounts |
2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 |
Currency |
| | | | | | | |
Net Worth | 1 | 1 | 1 | 1 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 1 | | 27 764 | 100 | 100 |
Current Assets | | | | 1 | 100 | 6 573 906 | 6 226 807 | 979 442 |
Debtors | | | | | | 13 701 422 | 7 123 871 | 7 109 291 |
Net Assets Liabilities | | | | 1 | 100 | 100 | -4 400 | -5 256 765 |
Other Debtors | | | | | | 4 446 091 | 6 022 340 | 5 283 794 |
Total Inventories | | | | | | 1 012 240 | 796 226 | 824 598 |
Cash Bank In Hand | | | 1 | 1 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 | 1 | 1 | 1 | | | | |
|
Capital & Reserves |
Shareholder Funds | 1 | 1 | 1 | 1 | | | | |
|
Other Financial Data |
Audit-related Assurance Services Fees | | | | | | | | 450 |
Fees For Non-audit Services | | | | | | | | 850 |
Taxation Compliance Services Fees | | | | | | | | 400 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 7 618 | 9 076 | 9 076 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 217 875 | 352 579 | 401 839 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | 161 853 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 39 115 | 4 661 |
Administration Support Average Number Employees | | | | | | 11 | 10 | 11 |
Administrative Expenses | | | | | | 2 082 841 | 2 733 534 | 1 758 007 |
Amounts Owed By Related Parties | | | | | | 8 395 054 | 6 226 707 | 979 342 |
Amounts Owed To Related Parties | | | | | | 979 829 | 199 537 | 59 852 |
Amount Specific Bank Loan | | | | | | | 50 000 | 257 911 |
Applicable Tax Rate | | | | | | 19 | 19 | 19 |
Average Number Employees During Period | | | | | | 87 | 80 | 83 |
Balances With Banks | | | | | | 27 764 | 8 807 | 57 979 |
Bank Borrowings | | | | | | 1 623 370 | 50 000 | 293 578 |
Bank Borrowings Overdrafts | | | | | | | -2 512 | -1 205 |
Bank Overdrafts | | | | | | | 2 512 | 1 205 |
Cash Cash Equivalents | | | | | | 27 764 | 100 | 100 |
Cash Cash Equivalents Cash Flow Value | | | | | 7 197 | 27 764 | 6 515 | |
Cash On Hand | | | | | | | 100 | 100 |
Comprehensive Income Expense | | | | | | 1 605 508 | -877 556 | 538 655 |
Comprehensive Income Expense Attributable To Non-controlling Interests | | | | | | | -2 915 | 80 094 |
Comprehensive Income Expense Attributable To Owners Parent | | | | | | 1 605 508 | -874 641 | 458 561 |
Cost Sales | | | | | | 2 831 269 | 2 818 403 | 2 666 220 |
Creditors | | | | | 3 938 297 | 6 573 806 | 6 084 396 | 6 027 170 |
Current Tax For Period | | | | | | 251 309 | | |
Decrease In Loans Owed By Related Parties Due To Loans Repaid | | | | | | | | 526 |
Depreciation Amortisation Expense | | | | | | 93 988 | 84 923 | 49 260 |
Depreciation Expense Property Plant Equipment | | | | | | 93 988 | 84 923 | 49 260 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | -242 125 | |
Disposals Property Plant Equipment | | | | | | | -485 000 | |
Finance Lease Liabilities Present Value Total | | | | | | 24 911 | 7 226 | -1 746 |
Finance Lease Payments Owing Minimum Gross | | | | | | 32 137 | 7 226 | |
Financial Liabilities | | | | | | 6 573 806 | 6 027 170 | 6 027 171 |
Fixed Assets | | | | | 3 938 397 | 443 366 | 153 253 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | -1 018 012 | -3 673 886 | 243 578 |
Gain Loss From Revaluation Property Plant Equipment Recognised In Profit Or Loss | | | | | | | -242 875 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 1 986 945 | -1 426 321 | -664 449 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 2 914 332 | -6 828 207 | 236 076 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | 340 669 | -216 014 | 28 372 |
Gain Loss In Cash Flows From Change In Provisions | | | | | | 672 477 | 54 567 | 161 853 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -242 875 | |
Government Grant Income | | | | | | | 154 396 | |
Gross Profit Loss | | | | | | 3 961 623 | 1 632 711 | 2 297 222 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | 280 377 | -239 864 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 20 567 | -21 249 | 50 817 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -73 701 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 1 458 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 24 250 | 49 260 |
Increase In Loans Owed To Related Parties Due To Loans Advanced | | | | | | | | 494 |
Intangible Assets | | | | | | 1 458 | | |
Intangible Assets Gross Cost | | | | | | 9 076 | 9 076 | 9 076 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 22 042 | 1 722 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 146 |
Interest Paid Classified As Financing Activities | | | | | | -22 042 | -1 722 | -146 |
Interest Paid Classified As Operating Activities | | | | | | 22 042 | 1 722 | 146 |
Interest Payable Similar Charges Finance Costs | | | | | | 21 965 | 4 830 | 560 |
Investments Fixed Assets | | | | | 3 938 397 | | | |
Investments In Subsidiaries | | | | | | 4 044 630 | 4 044 630 | 4 044 630 |
Loans Owed By Related Parties | | | | | 56 759 | 56 759 | 56 759 | 57 285 |
Loans Owed To Related Parties | | | | | 6 086 530 | 6 086 530 | 6 086 530 | 6 087 024 |
Loss On Financing Activities Due To Foreign Exchange Differences | | | | | | -77 | 3 108 | 414 |
Net Cash Flows From Used In Financing Activities | | | | | | -1 071 428 | -5 273 888 | 234 461 |
Net Cash Flows From Used In Investing Activities | | | | | | -4 896 | -37 954 | -4 661 |
Net Cash Flows From Used In Operating Activities | | | | | | 1 096 891 | 5 290 593 | -178 983 |
Net Cash Generated From Operations | | | | | | 1 377 268 | 5 050 729 | -178 983 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | 1 972 847 | -371 081 | 588 061 |
Net Current Assets Liabilities | | | | 1 | 100 | 100 | 966 569 | 1 695 628 |
Number Shares Issued Fully Paid | | | | | | 10 000 000 | 10 000 000 | 10 000 000 |
Operating Profit Loss | | | | | | 1 878 782 | -946 427 | 539 215 |
Other Creditors | | | | | | 5 365 558 | 3 894 093 | 1 011 155 |
Other Employee Expense | | | | | | 95 163 | 19 910 | 10 896 |
Other Operating Income Format1 | | | | | | | 154 396 | |
Other Payables Accrued Expenses | | | | | | | 4 500 | 402 229 |
Par Value Share | 1 | 1 | 1 | | | | 0 | 0 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -31 374 | -24 911 | -7 226 |
Payments To Related Parties | | | | | | 20 111 | 33 685 | 33 685 |
Pension Costs Defined Contribution Plan | | | | | | 39 888 | 44 412 | 49 437 |
Percentage Class Share Held In Subsidiary | | | | | | 95 | 95 | 95 |
Prepayments | | | | | | | 327 435 | 1 439 437 |
Proceeds From Finance Leases Classified As Financing Activities | | | | | | | | -1 746 |
Proceeds From Sales Property Plant Equipment | | | | | | | 1 161 | |
Profit Loss | | | | | | 1 605 508 | -4 500 | -5 252 365 |
Profit Loss Attributable To Non-controlling Interests | | | | | | | -2 915 | 80 094 |
Profit Loss Attributable To Owners Parent | | | | | | 1 605 508 | -874 641 | 458 561 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 1 856 817 | -951 257 | 538 655 |
Property Plant Equipment Gross Cost | | | | | | 485 000 | 505 832 | 510 493 |
Provisions | | | | | | | 727 044 | 888 897 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 672 477 | 727 044 | 888 897 |
Purchase Property Plant Equipment | | | | | | -4 896 | -39 115 | -4 661 |
Redundancy Costs | | | | | | 22 394 | | |
Research Development Average Number Employees | | | | | | 6 | 7 | 7 |
Revenue From Rendering Services | | | | | | | 4 451 114 | 4 963 442 |
Revenue From Sale Goods | | | | | | 6 792 892 | 4 701 770 | |
Sales Marketing Distribution Average Number Employees | | | | | | 70 | 63 | 65 |
Staff Costs Employee Benefits Expense | | | | | | 3 678 551 | 2 737 283 | 2 972 125 |
Taxation Social Security Payable | | | | | | 1 310 672 | 1 937 429 | 2 354 015 |
Tax Decrease From Utilisation Tax Losses | | | | | | -126 622 | 193 377 | -53 369 |
Tax Expense Credit Applicable Tax Rate | | | | | | 352 795 | -133 114 | 51 783 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | 5 516 | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | -133 964 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 19 620 | | 1 586 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 251 309 | -73 701 | |
Total Assets Less Current Liabilities | | | | 1 | 100 | 100 | 6 022 770 | 770 405 |
Total Borrowings | | | | | | 1 655 507 | 57 226 | 291 832 |
Total Operating Lease Payments | | | | | | 1 408 | 5 384 | 3 319 |
Trade Creditors Trade Payables | | | | | | 564 142 | 610 267 | 2 209 459 |
Trade Debtors Trade Receivables | | | | | | 860 277 | 717 338 | 329 829 |
Turnover Revenue | | | | | | 6 792 892 | 4 701 770 | 4 963 442 |
Unpaid Contributions To Pension Schemes | | | | | | | 66 410 | 92 720 |
Wages Salaries | | | | | | 3 521 106 | 2 672 961 | 2 911 792 |
Work In Progress | | | | | | 1 012 240 | 796 226 | 824 598 |
Amount Specific Advance Or Credit Directors | | | | | 81 609 | 81 609 | 81 609 | 81 609 |
Director Remuneration | | | | | | 104 000 | 72 443 | 95 000 |
Called Up Share Capital Not Paid Not Expressed As Current Asset | 1 | 1 | 0 | 0 | | | | |
Number Shares Allotted | 1 | 1 | 1 | 1 | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | 1 | | | | |