Profit & Loss |
Date of Accounts |
2017-05-31 | 2018-05-31 | 2019-05-31 | 2020-05-31 | 2021-05-31 | 2022-05-31 | 2023-05-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 100 | 115 466 | 128 673 | 106 203 | 166 152 | 11 729 | 90 738 |
Current Assets | 100 | 117 931 | 158 455 | 182 718 | 748 872 | 646 357 | 1 009 923 |
Debtors | | 2 465 | 29 782 | 76 515 | 105 639 | 112 384 | 179 203 |
Net Assets Liabilities | | | | 150 625 | 714 228 | 541 087 | 659 371 |
Other Debtors | | | | | | 60 563 | 55 082 |
Property Plant Equipment | | 1 918 | 4 150 | 11 016 | 37 160 | 42 192 | 48 363 |
|
Other Financial Data |
Audit Fees Expenses | | | | 5 000 | 7 082 | 7 500 | 17 000 |
Accrued Liabilities Deferred Income | | | | | | 30 000 | 20 350 |
Accumulated Depreciation Impairment Property Plant Equipment | | 480 | 1 101 | 3 579 | 10 619 | 19 633 | 30 433 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 16 971 |
Administrative Expenses | | | 63 849 | 116 842 | 577 111 | 669 941 | 1 216 258 |
Average Number Employees During Period | 1 | 1 | 3 | 3 | 2 | 2 | 2 |
Bank Borrowings | | | | | 10 000 | 40 921 | 30 922 |
Bank Borrowings Overdrafts | | | | | 40 000 | 30 833 | 20 833 |
Cash Cash Equivalents Cash Flow Value | | | 128 673 | 106 203 | 166 152 | 11 729 | 90 738 |
Creditors | | 1 598 | 28 196 | 43 109 | 40 000 | 30 833 | 20 833 |
Current Asset Investments | | | | | 477 081 | 522 244 | 739 982 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | 9 014 | 10 800 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | -1 250 | 9 079 | 9 999 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | | | | 224 083 | 19 043 | -254 158 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | 9 104 | 12 231 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 12 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -130 | -451 | -3 361 | -3 561 | -2 785 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 3 967 | 38 392 | -21 751 | -25 770 | -261 452 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -27 317 | -19 774 | -9 045 | 6 745 | 66 819 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 13 207 | -22 470 | 59 949 | 154 423 | -79 009 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 480 | 621 | 2 478 | 7 040 | | 10 800 |
Interest Income On Bank Deposits | | | | | | 118 | 213 |
Interest Income On Financial Assets Fair Value Through Profit Or Loss | | | | | | -19 043 | 254 158 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | 118 | 213 |
Interest Paid Classified As Operating Activities | | | | | -1 250 | -1 133 | -908 |
Interest Payable Similar Charges Finance Costs | | | | | 1 250 | 1 133 | 908 |
Interest Received Classified As Investing Activities | | | | | | -118 | -213 |
Investments | | | | | | 522 244 | 739 982 |
Net Cash Generated From Operations | | | 86 578 | 35 803 | 242 076 | 125 044 | -70 254 |
Net Current Assets Liabilities | 100 | 116 333 | 130 259 | 139 609 | 717 068 | 529 728 | 631 841 |
Net Finance Income Costs | | | | | | -18 925 | 254 371 |
Other Creditors | | | | | | 560 | 228 245 |
Other Interest Expense | | | | | | 1 133 | 908 |
Other Interest Receivable Similar Income Finance Income | | | 7 | 115 | 774 | -18 925 | 254 371 |
Other Remaining Borrowings | | | | | | 58 967 | 58 967 |
Prepayments Accrued Income | | | 27 568 | 20 988 | 12 496 | 15 403 | 25 971 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | | | | 45 163 | 217 738 |
Profit Loss | | | -63 842 | -56 784 | 6 537 | -173 141 | 118 284 |
Profit Loss On Ordinary Activities Before Tax | | | -63 842 | -56 784 | 6 537 | -173 141 | 118 284 |
Property Plant Equipment Gross Cost | | 2 398 | 5 251 | 14 595 | 47 779 | 61 825 | 78 796 |
Purchase Property Plant Equipment | | | -2 853 | -9 344 | -33 184 | -14 046 | -16 971 |
Repayments Borrowings Classified As Financing Activities | | | | | | 58 967 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 7 209 | -23 | 49 561 |
Tax Expense Credit Applicable Tax Rate | | | -12 130 | -10 789 | 1 242 | -32 897 | 23 065 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 424 | 2 137 | -6 305 | -1 757 | -2 030 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | -151 | 2 192 | 2 651 | 4 737 | 743 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | 20 790 | 15 552 |
Total Assets Less Current Liabilities | 100 | 118 251 | 134 409 | 150 625 | 754 228 | 571 920 | 680 204 |
Total Borrowings | | | | | | 99 888 | 89 889 |
Trade Creditors Trade Payables | | | 2 217 | 30 609 | 7 358 | 17 014 | 60 431 |
Trade Debtors Trade Receivables | | | | 26 103 | 40 000 | 36 418 | 98 150 |
Wages Salaries | | | | | 138 959 | 213 000 | 554 187 |
Director Remuneration | | | | | 138 959 | 213 000 | 554 187 |
Amount Specific Advance Or Credit Directors | | | | 26 959 | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | 26 959 | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 26 959 | | |
Accrued Liabilities | | 750 | 2 500 | 12 500 | 14 000 | | |
Recoverable Value-added Tax | | 2 465 | 2 214 | 2 465 | 6 105 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 2 398 | 2 853 | 9 344 | 33 184 | | |
Applicable Tax Rate | | | 19 | 19 | 19 | | |
Cash Receipts From Government Grants | | | | | -1 250 | | |
Comprehensive Income Expense | | | -63 842 | -56 784 | 6 537 | | |
Depreciation Amortisation Expense | | | 621 | 2 478 | 7 040 | | |
Depreciation Expense Property Plant Equipment | | | 621 | 2 478 | 7 040 | | |
Further Operating Expense Item Component Total Operating Expenses | | | | | -1 250 | | |
Income From Other Fixed Asset Investments | | | | | 224 083 | | |
Interest Expense On Bank Loans Similar Borrowings | | | | | 1 250 | | |
Issue Equity Instruments | | | 80 000 | 73 000 | 557 066 | | |
Net Cash Flows From Used In Financing Activities | | | -102 631 | -22 562 | -588 683 | | |
Net Cash Flows From Used In Investing Activities | | | 2 846 | 9 229 | 285 408 | | |
Net Cash Flows From Used In Operating Activities | | | 86 578 | 35 803 | 243 326 | | |
Net Interest Received Paid Classified As Investing Activities | | | -7 | -115 | -774 | | |
Nominal Value Shares Issued Specific Share Issue | | | | 1 | 1 | | |
Number Shares Issued Fully Paid | | | | 286 100 | 843 166 | | |
Operating Profit Loss | | | -63 849 | -56 899 | -217 070 | | |
Other Operating Income Format1 | | | | | 1 250 | | |
Par Value Share | | | | 1 | 1 | | |
Proceeds From Borrowings Classified As Financing Activities | | | | | -50 000 | | |
Proceeds From Issuing Shares | | | -80 000 | -73 000 | -557 066 | | |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | 477 081 | | |
Total Operating Lease Payments | | | 2 653 | 3 981 | 2 565 | | |
Turnover Revenue | | | | 59 943 | 358 791 | | |