Profit & Loss |
Date of Accounts |
2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 415 886 | 587 240 | 564 809 | 752 147 | 543 974 | 619 309 |
Current Assets | 457 163 | 779 482 | 1 032 743 | 1 227 143 | 1 122 702 | 1 272 216 |
Debtors | 41 277 | 192 242 | 467 934 | 474 996 | 578 728 | 652 907 |
Net Assets Liabilities | 318 237 | 571 783 | 717 213 | 922 805 | 757 513 | 863 476 |
Other Debtors | 36 741 | 62 905 | 25 401 | 24 348 | 6 886 | 8 307 |
Property Plant Equipment | 5 849 | 8 860 | 4 799 | 55 704 | 60 709 | 42 648 |
|
Other Financial Data |
Audit Fees Expenses | 5 000 | 5 000 | 5 500 | 5 500 | 6 000 | 7 000 |
Taxation Compliance Services Fees | 4 895 | 9 500 | 10 600 | 9 975 | 12 150 | 12 475 |
Accrued Income | 817 | 123 707 | 435 040 | 435 455 | 527 738 | 634 650 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 122 | 3 691 | 7 752 | 13 918 | 34 831 | 56 530 |
Acquired Through Business Combinations Property Plant Equipment | 1 473 | | | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | 5 498 | 5 580 | | 57 071 | 25 918 | 3 639 |
Administration Support Average Number Employees | 1 | 1 | 2 | 3 | 5 | 5 |
Amortisation Expense Intangible Assets | -13 472 | | | | | |
Amortisation Negative Goodwill Recognised In Profit Loss | 13 472 | | | | | |
Amounts Owed To Related Parties | 77 553 | | | | | |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 4 | 4 | 5 | 6 | 8 | 8 |
Balances With Banks | 415 886 | 587 240 | 564 809 | 752 147 | | |
Cash Cash Equivalents Cash Flow Value | | 415 886 | 587 240 | | | |
Cash Transferred To Acquire Entity | 1 | | | | | |
Comprehensive Income Expense | 78 137 | 253 546 | | | | |
Creditors | 144 775 | 216 559 | 320 329 | 350 599 | 414 363 | 440 910 |
Current Tax For Period | 19 053 | 58 856 | 68 601 | 40 673 | -27 520 | 33 967 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | 2 514 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 857 | 618 | -734 | 8 703 | 951 | -1 056 |
Deferred Tax Liabilities | 857 | 1 474 | 741 | 9 443 | 11 535 | 10 478 |
Depreciation Amortisation Expense | -12 350 | 2 569 | 4 061 | 6 166 | 20 913 | 21 699 |
Depreciation Expense Property Plant Equipment | 1 122 | 2 569 | 4 061 | 6 166 | 20 913 | 21 699 |
Dividend Per Share Interim | | | 1 | | | |
Dividends Paid | | | -130 000 | | | |
Dividends Paid Classified As Financing Activities | | | -130 000 | | | |
Financial Assets | 415 886 | 587 240 | 564 809 | | | |
Financial Assets Acquired | 12 000 | | | | | |
Financial Liabilities | -105 971 | -8 091 | -23 036 | | | |
Further Item Debtors Component Total Debtors | | | | | 27 520 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 58 919 | 64 550 | 61 900 | 72 508 | 72 508 | 72 508 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -124 865 | -31 363 | -94 759 | -58 938 | -104 437 | -20 100 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 29 278 | 150 965 | 275 692 | 7 062 | 76 212 | 101 699 |
Gain Loss On Disposals Property Plant Equipment | | | | | 3 500 | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | 152 | -854 | 1 668 | -2 208 | 1 918 | 2 971 |
Goodwill Arising On Business Combination | -13 472 | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | 19 053 | 58 856 | 68 601 | 39 532 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 415 886 | 171 354 | -22 431 | 187 338 | -208 173 | 75 335 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -1 141 | |
Increase From Depreciation Charge For Year Property Plant Equipment | 1 122 | 2 569 | 4 061 | 6 166 | 20 913 | 21 699 |
Interest Income On Bank Deposits | | 20 | 85 | | | |
Interest Received Classified As Investing Activities | | 20 | 85 | | | |
Interest Received Classified As Operating Activities | | 20 | 85 | | | |
Issue Equity Instruments | 240 100 | | | | | |
Net Cash Flows From Used In Investing Activities | -5 498 | -5 560 | 85 | -57 071 | -22 418 | -3 639 |
Net Cash Flows From Used In Operating Activities | 181 284 | 176 914 | 107 484 | 244 409 | -185 755 | 78 974 |
Net Cash Generated From Operations | 181 284 | 195 967 | 166 340 | 313 010 | -146 223 | 78 974 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 85 697 | 315 569 | 347 273 | 261 134 | -174 448 | 160 573 |
Net Current Assets Liabilities | 312 388 | 562 923 | 712 414 | 876 544 | 708 339 | 831 306 |
Net Identifiable Assets Liabilities Acquired | 13 473 | | | | | |
Number Shares Issued Fully Paid | 240 100 | 240 100 | 240 100 | 240 100 | 240 100 | 240 100 |
Operating Profit Loss | 98 047 | 313 000 | 343 212 | 254 968 | -191 861 | 138 874 |
Other Creditors | 176 | 591 | 1 023 | 1 427 | 1 709 | 1 714 |
Other Departments Average Number Employees | 3 | 3 | 3 | 3 | 3 | 3 |
Other Employee Expense | | | 1 416 | | | |
Other Interest Receivable Similar Income Finance Income | | 20 | 85 | | | |
Other Operating Expenses Format2 | 199 787 | 317 077 | 283 501 | 382 115 | 688 291 | 654 413 |
Other Payables Accrued Expenses | 28 242 | 7 500 | 22 023 | 18 324 | 21 651 | 13 778 |
Other Short-term Employee Benefits | | 728 | | | 8 120 | 22 446 |
Par Value Share | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | 293 | 2 814 | 5 263 | 5 233 | 7 603 | 8 429 |
Prepayments | 3 719 | 5 630 | 7 493 | 15 193 | 16 584 | 9 950 |
Proceeds From Issuing Shares | 240 100 | | | | | |
Proceeds From Sales Property Plant Equipment | | | | | 3 500 | |
Profit Loss | 78 137 | 253 546 | 275 430 | 205 592 | -165 292 | 105 963 |
Profit Loss On Ordinary Activities Before Tax | 98 047 | 313 020 | 343 297 | 254 968 | -191 861 | 138 874 |
Property Plant Equipment Acquired | 1 473 | | | | | |
Property Plant Equipment Gross Cost | 6 971 | 12 551 | 12 551 | 69 622 | 95 540 | 99 178 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 9 443 | 11 535 | 10 478 |
Purchase Property Plant Equipment | -5 498 | -5 580 | | -57 071 | -25 918 | -3 639 |
Revenue From Rendering Services | 545 395 | 1 429 443 | 1 647 006 | 1 758 982 | 2 001 402 | 2 418 619 |
Social Security Costs | 29 618 | 88 961 | 114 553 | 129 782 | 170 013 | 189 141 |
Staff Costs Employee Benefits Expense | 259 911 | 796 797 | 1 016 232 | 1 115 733 | 1 484 059 | 1 603 633 |
Taxation Social Security Payable | 18 894 | 148 137 | 227 941 | 290 175 | 391 003 | 418 971 |
Tax Decrease Increase From Effect Tax Incentives | | | | | -1 477 | -207 |
Tax Expense Credit Applicable Tax Rate | 18 629 | 59 474 | 65 226 | 48 444 | -36 454 | 26 386 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 281 | | 2 641 | 932 | 11 362 | 4 218 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 19 910 | 59 474 | 67 867 | 49 376 | -26 569 | 32 911 |
Total Assets Less Current Liabilities | | | | 932 248 | 769 048 | 873 954 |
Total Deferred Tax Expense Credit | | | | 8 703 | 2 092 | -1 056 |
Total Operating Lease Payments | 40 484 | 82 181 | 91 798 | 89 940 | 199 646 | 220 384 |
Turnover Revenue | 545 395 | 1 429 443 | 1 647 006 | 1 758 982 | 2 001 402 | 2 418 619 |
Wages Salaries | 230 000 | 704 294 | 895 000 | 980 718 | 1 298 323 | 1 383 617 |
Company Contributions To Money Purchase Plans Directors | 196 | 1 612 | 2 632 | 3 282 | 3 962 | 3 962 |
Director Remuneration | 188 000 | 588 500 | 701 000 | 826 000 | 906 000 | 886 000 |