Profit & Loss |
Date of Accounts |
2021-03-31 | 2022-03-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 3 680 443 | 4 353 048 |
Current Assets | 13 520 541 | 13 353 076 |
Debtors | 9 834 632 | 8 995 344 |
Net Assets Liabilities | 10 446 034 | 34 488 097 |
Other Debtors | 37 500 | 1 252 505 |
Total Inventories | 5 466 | 4 684 |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | 5 317 540 | 10 365 443 |
Accumulated Depreciation Impairment Property Plant Equipment | 275 035 | 16 636 |
Additions Other Than Through Business Combinations Intangible Assets | | 315 300 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 2 817 011 |
Administration Support Average Number Employees | 7 | 36 |
Administrative Expenses | 13 043 543 | 19 345 673 |
Amortisation Expense Intangible Assets | 3 588 895 | 5 023 403 |
Amounts Owed By Related Parties | 10 402 098 | 11 954 834 |
Amount Specific Bank Loan | 4 000 000 | 54 786 116 |
Applicable Tax Rate | 19 | 19 |
Average Number Employees During Period | 319 | 396 |
Balances With Banks | 1 634 740 | 1 994 081 |
Bank Borrowings | 69 491 001 | 57 986 118 |
Bank Borrowings Overdrafts | -1 152 | |
Bank Overdrafts | 1 152 | |
Cash Cash Equivalents | 3 680 443 | 4 353 048 |
Cash Cash Equivalents Cash Flow Value | 3 679 291 | |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | -22 489 327 |
Cash On Hand | 2 025 464 | 2 349 728 |
Cash Transferred To Acquire Entity | | 278 612 |
Comprehensive Income Expense | -15 621 221 | -12 157 364 |
Comprehensive Income Expense Attributable To Owners Parent | -15 621 221 | -12 157 364 |
Cost Sales | 6 468 896 | 17 146 559 |
Creditors | 70 413 314 | 58 155 523 |
Current Tax For Period | -70 694 | -58 298 |
Deferred Tax Asset Debtors | 6 130 893 | 6 019 041 |
Deferred Tax Assets | 5 637 126 | 6 884 421 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -852 615 | 111 852 |
Deferred Tax Liabilities | | 865 380 |
Depreciation Amortisation Expense | 5 895 795 | 7 425 319 |
Depreciation Expense Property Plant Equipment | 2 306 900 | 2 401 916 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -10 000 |
Disposals Property Plant Equipment | | -187 974 |
Finance Lease Liabilities Present Value Total | 31 876 | 5 000 |
Finance Lease Payments Owing Minimum Gross | 41 876 | 9 405 |
Financial Liabilities | 912 313 | 165 000 |
Fixed Assets | 50 530 546 | 53 465 571 |
Further Item Debtors Component Total Debtors | 510 | 58 908 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 3 481 322 | 3 325 630 |
Gain Loss From Revaluation Property Plant Equipment Recognised In Profit Or Loss | | -95 474 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 2 229 951 | 4 950 679 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 1 274 285 | 1 552 736 |
Gain Loss In Cash Flows From Change In Inventories | 2 391 | -782 |
Gain Loss In Cash Flows From Change In Provisions | | 41 491 |
Gain Loss On Derivative Financial Instruments Fair Value Through Profit Or Loss | | 411 237 |
Gain Loss On Disposals Property Plant Equipment | | -95 474 |
Goodwill Arising On Business Combination | | 278 612 |
Government Grant Income | 4 057 574 | 1 232 024 |
Gross Profit Loss | 244 975 | 15 635 835 |
Income Taxes Paid Refund Classified As Operating Activities | -332 513 | 293 450 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 696 097 | 673 757 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 12 414 | 22 596 |
Increase Decrease In Current Tax From Unrecognised Tax Loss Or Credit | | 100 |
Increase Decrease In Existing Provisions | | 41 491 |
Increase From Amortisation Charge For Year Intangible Assets | | 5 023 403 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 16 636 |
Increase From Impairment Loss Recognised In Other Comprehensive Income Intangible Assets | | 24 500 |
Intangible Assets | 44 476 001 | 39 743 397 |
Intangible Assets Gross Cost | 49 793 540 | 50 108 840 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 7 929 450 | 10 541 041 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | 786 | 15 806 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 741 | 628 |
Interest Income On Bank Deposits | | 96 |
Interest Payable Similar Charges Finance Costs | 7 930 977 | 10 557 475 |
Interest Received Classified As Operating Activities | 1 274 285 | 1 552 736 |
Investments Fixed Assets | 50 001 | 22 539 328 |
Investments In Subsidiaries | 50 001 | 22 539 328 |
Issue Equity Instruments | | 8 251 829 |
Key Management Personnel Compensation Short-term Employee Benefits | 878 172 | 1 111 693 |
Minimum Operating Lease Payments Recognised As Expense | 3 186 008 | 3 658 324 |
Net Cash Flows From Used In Financing Activities | 23 318 943 | 22 489 327 |
Net Cash Flows From Used In Investing Activities | -20 954 327 | -10 480 223 |
Net Cash Flows From Used In Operating Activities | -1 668 519 | 10 348 242 |
Net Cash Generated From Operations | -2 001 032 | 10 641 692 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | -2 810 794 | 5 610 221 |
Net Current Assets Liabilities | 10 396 033 | 11 948 769 |
Nominal Value Allotted Share Capital | 7 990 443 | 23 090 443 |
Number Shares Issued Fully Paid | 525 000 | 14 237 498 |
Operating Profit Loss | -8 604 186 | -1 935 072 |
Other Cash Cash Equivalents | 20 239 | 9 239 |
Other Creditors | 43 565 | 43 565 |
Other Departments Average Number Employees | 12 | 11 |
Other Employee Expense | 7 221 | 9 852 |
Other Finance Income | 3 047 | |
Other Interest Receivable Similar Income Finance Income | 3 047 | 411 333 |
Other Inventories | 5 466 | 4 684 |
Other Operating Income Format1 | 4 194 382 | 1 774 766 |
Other Payables Accrued Expenses | 658 764 | 617 639 |
Other Remaining Operating Income | 136 808 | 542 742 |
Other Short-term Employee Benefits | 18 182 | 22 700 |
Par Value Share | | 1 |
Pension Costs Defined Contribution Plan | 96 652 | 155 712 |
Percentage Class Share Held In Subsidiary | 100 | 100 |
Prepayments | 810 607 | 1 652 914 |
Proceeds From Issuing Shares | | 8 251 829 |
Proceeds From Sales Property Plant Equipment | 3 575 001 | 82 500 |
Production Average Number Employees | 300 | 349 |
Profit Loss | 1 274 285 | 1 552 736 |
Profit Loss Acquiree | | 54 795 |
Profit Loss Attributable To Owners Parent | -15 621 221 | -12 157 364 |
Profit Loss On Ordinary Activities Before Tax | -16 532 116 | -12 081 214 |
Property Plant Equipment Gross Cost | 35 887 | 35 887 |
Provisions | 175 665 | 217 156 |
Provisions For Liabilities Balance Sheet Subtotal | 175 665 | 217 156 |
Purchase Intangible Assets | -18 755 868 | -315 300 |
Purchase Property Plant Equipment | -5 669 067 | -10 038 875 |
Revenue From Sale Goods | 6 713 871 | 32 782 394 |
Social Security Costs | 442 957 | 802 132 |
Staff Costs Employee Benefits Expense | 6 187 182 | 10 587 912 |
Taxation Social Security Payable | 2 060 814 | 4 635 710 |
Tax Decrease From Tax Losses For Which No Deferred Tax Asset Was Recognised | 448 629 | -14 100 |
Tax Decrease From Utilisation Tax Losses | -423 298 | -68 478 |
Tax Expense Credit Applicable Tax Rate | -3 141 102 | -2 295 431 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 719 046 | -1 245 261 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 488 349 | 2 167 117 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 260 359 | 228 594 |
Tax Increase Decrease From Other Short-term Timing Differences | -124 308 | 1 359 148 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | -151 173 | -78 135 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -910 895 | 76 150 |
Total Assets Less Current Liabilities | 57 307 879 | 55 423 542 |
Total Borrowings | 69 501 001 | 57 990 523 |
Total Operating Lease Payments | | 22 046 |
Trade Creditors Trade Payables | 1 212 542 | 5 186 137 |
Trade Debtors Trade Receivables | 1 183 | 11 976 |
Turnover Revenue | 6 713 871 | 32 782 394 |
Unpaid Contributions To Pension Schemes | 12 752 | 29 591 |
Useful Life Goodwill In Years | | 10 |
Wages Salaries | 5 622 170 | 9 597 516 |
Director Remuneration | 180 332 | 227 169 |
Emissions Direct Total | | 47 |
Emissions Indirect Total | | 825 |
Emissions Other Indirect Total | | 29 |
Energy Consumption Electricity | | 4 198 150 |