Profit & Loss |
Date of Accounts |
2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | | |
Net Worth | 33 101 | 159 404 | 76 574 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 14 955 | 6 752 | 3 254 | 2 335 | 14 088 | 117 | 4 383 | |
Current Assets | 194 441 | 380 300 | 375 787 | 555 779 | 565 582 | 486 983 | 724 992 | 179 617 | 125 364 | 279 011 |
Debtors | 182 959 | 376 745 | 360 832 | 549 027 | 562 328 | 484 648 | 710 904 | 179 500 | 120 981 | |
Net Assets Liabilities | | | 63 330 | 122 421 | 225 714 | 229 451 | 168 941 | 29 444 | 71 372 | 143 167 |
Property Plant Equipment | | | 13 461 | 25 768 | 19 326 | 46 507 | 51 085 | 38 003 | 28 424 | |
Cash Bank In Hand | 11 482 | 3 555 | 14 955 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 33 101 | 159 404 | 76 574 | | | | | | | |
Other Debtors | | | | 31 277 | 202 990 | 237 455 | 425 164 | | | |
Tangible Fixed Assets | 25 576 | 601 699 | 13 461 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 33 001 | 159 304 | 12 381 | | | | | | | |
Shareholder Funds | 33 101 | 159 404 | 76 574 | | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | 73 564 | 82 464 | 88 906 | 104 409 | 121 437 | 134 519 | 144 098 | |
Average Number Employees During Period | | | | | | 19 | 20 | 5 | 5 | 6 |
Creditors | | | 534 615 | 555 333 | 323 045 | 374 255 | 1 228 921 | 417 517 | 211 017 | 54 510 |
Fixed Assets | 25 576 | 601 699 | 1 415 360 | 1 465 989 | 1 464 667 | 1 496 264 | 673 211 | 660 129 | 856 602 | 849 495 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | | | 40 251 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 8 900 | 6 442 | 15 503 | 17 028 | | 9 579 | |
Investments Fixed Assets | | | 622 126 | 622 126 | 622 126 | 622 126 | 622 126 | 622 126 | 828 151 | |
Net Current Assets Liabilities | 7 525 | 10 045 | -804 596 | -775 416 | -899 224 | -879 398 | -503 929 | -237 900 | 85 653 | 224 501 |
Property Plant Equipment Gross Cost | | | 87 025 | 108 232 | 108 232 | 150 916 | 172 522 | 172 522 | 172 522 | |
Total Assets Less Current Liabilities | 33 101 | 611 744 | 610 764 | 690 573 | 565 443 | 616 866 | 169 282 | 422 229 | 770 949 | 1 073 996 |
Amount Specific Advance Or Credit Directors | | 24 787 | 16 661 | 11 198 | 90 355 | 4 745 | 116 330 | 118 330 | 120 425 | |
Amount Specific Advance Or Credit Made In Period Directors | | | 16 661 | | | 57 240 | 59 612 | | 60 817 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | 20 536 | 5 463 | 12 872 | 4 745 | 171 197 | | 58 722 | |
Director Remuneration | | | 24 440 | 8 710 | 16 190 | | | | | |
Accrued Liabilities | | | | 293 337 | 97 953 | 146 809 | 37 263 | | | |
Additional Provisions Increase From New Provisions Recognised | | | | | 3 865 | -3 524 | | | | |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | 38 322 | 5 120 | 4 416 | 2 028 | | | |
Administrative Expenses | | | 364 672 | 218 874 | 240 621 | | | | | |
Applicable Tax Rate | | | 20 | 20 | 19 | | | | | |
Bank Borrowings | | | 32 790 | 388 887 | 356 359 | 405 169 | | | | |
Bank Borrowings Overdrafts | | | | 355 333 | 323 045 | 374 255 | 195 042 | | | |
Bank Overdrafts | | | | 236 969 | 367 198 | 263 300 | 195 042 | | | |
Comprehensive Income Expense | | | -96 074 | 59 091 | 103 293 | | | | | |
Corporation Tax Payable | | | | 8 149 | 31 095 | 31 095 | 21 357 | | | |
Corporation Tax Recoverable | | | | 32 384 | 5 228 | | | | | |
Cost Sales | | | 16 449 | 1 530 617 | 1 896 210 | | | | | |
Creditors Due After One Year | | 452 340 | 534 615 | | | | | | | |
Creditors Due Within One Year | 255 486 | 593 128 | 1 179 958 | | | | | | | |
Current Tax For Period | | | | 4 510 | 26 509 | | | | | |
Deferred Tax Liabilities | | | | | 3 865 | 341 | 341 | | | |
Depreciation Expense Property Plant Equipment | | | 4 953 | 8 900 | 6 442 | | | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | 64 093 | | | | | | | |
Further Item Interest Expense Component Total Interest Expense | | | 2 125 | 1 349 | 5 440 | | | | | |
Gross Profit Loss | | | 246 575 | 286 077 | 280 802 | | | | | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | 12 819 | | | | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -64 | | | | | |
Interest Expense On Bank Loans Similar Borrowings | | | 23 656 | 24 699 | 23 225 | | | | | |
Interest Expense On Bank Overdrafts | | | 4 079 | 6 625 | 6 480 | | | | | |
Interest Payable Similar Charges Finance Costs | | | 29 860 | 32 673 | 35 145 | | | | | |
Investment Property | | | 779 773 | 818 095 | 823 215 | 827 631 | | | | |
Investment Property Fair Value Model | | | 779 773 | 818 095 | 823 215 | 827 631 | | | | |
Investments In Group Undertakings | | | | 622 126 | 622 126 | 622 126 | 622 126 | | | |
Number Shares Allotted | | 100 | 100 | | | | | | | |
Number Shares Issued Fully Paid | | | | 100 | 100 | 100 | 100 | | | |
Operating Profit Loss | | | -118 097 | 67 203 | 167 181 | | | | | |
Other Comprehensive Income Expense Net Tax | | | 51 274 | | | | | | | |
Other Creditors | | | | 325 125 | 255 774 | 267 576 | 167 171 | | | |
Other Deferred Tax Expense Credit | | | | | 3 865 | | | | | |
Other Interest Receivable Similar Income Finance Income | | | 609 | 326 | 1 042 | | | | | |
Other Operating Income Format1 | | | | 126 000 | 127 000 | | | | | |
Other Remaining Borrowings | | | 282 313 | 200 000 | 337 502 | 346 002 | 459 002 | | | |
Other Taxation Social Security Payable | | | | 47 021 | 45 433 | 61 275 | 4 494 | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 145 | 966 | | | | | |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 | 100 | 100 | | | |
Prepayments | | | | 450 389 | 182 365 | 138 018 | 56 539 | | | |
Profit Loss | | | -147 348 | 59 091 | 103 293 | 3 737 | -9 236 | | | |
Profit Loss On Ordinary Activities Before Tax | | | -147 348 | 34 856 | 133 078 | | | | | |
Provisions | | | 12 819 | 12 819 | 16 684 | 13 160 | 341 | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | 12 819 | 12 819 | 16 684 | 13 160 | 341 | | | |
Revaluation Reserve | | | 64 093 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | | | | | | | |
Social Security Costs | | | 13 576 | 6 041 | 7 525 | | | | | |
Staff Costs Employee Benefits Expense | | | 197 042 | 109 230 | 123 934 | | | | | |
Tangible Fixed Assets Additions | | 585 038 | 1 753 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 85 272 | 670 310 | 87 025 | | | | | | | |
Tangible Fixed Assets Depreciation | 59 696 | 68 611 | 73 564 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 8 915 | 4 953 | | | | | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | | 64 093 | | | | | | | |
Tangible Fixed Assets Increase Decrease From Transfers Between Items | | | -585 038 | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | -29 470 | 6 971 | 25 285 | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -640 | -2 461 | 1 288 | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | -24 235 | 29 785 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 21 207 | | 42 684 | 21 606 | | | |
Total Borrowings | | | 315 103 | 213 056 | 738 014 | 640 216 | 654 044 | | | |
Total Current Tax Expense Credit | | | | -24 235 | 25 920 | | | | | |
Trade Creditors Trade Payables | | | | 186 263 | 204 508 | 181 550 | 111 500 | | | |
Trade Debtors Trade Receivables | | | | 22 444 | 171 745 | 109 175 | 229 201 | | | |
Turnover Revenue | | | | 1 690 694 | 2 177 012 | | | | | |
Wages Salaries | | | 183 466 | 103 044 | 115 443 | | | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | -12 819 | | | |
Disposals Investment Property Fair Value Model | | | | | | | 829 659 | | | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | 68 570 | 222 873 | | | | | | | | |