Profit & Loss |
Date of Accounts |
2018-02-28 | 2019-02-28 | 2020-02-29 | 2021-02-28 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 6 372 | 130 | 457 | 276 | 120 | 47 |
Current Assets | | 130 | 1 076 | 276 | 263 333 | 3 147 |
Debtors | | | 619 | | 263 213 | 3 100 |
Other Debtors | | | | | 26 | 3 100 |
Net Assets Liabilities | 4 598 655 | 4 596 492 | 4 626 888 | | | |
|
Other Financial Data |
Audit Fees Expenses | 7 300 | 12 100 | 12 800 | 14 347 | 5 975 | 6 275 |
Accrued Liabilities Deferred Income | | | | 5 850 | 5 975 | 6 274 |
Administrative Expenses | | | | 406 655 | 593 867 | 554 396 |
Amounts Owed To Group Undertakings | 452 540 | 846 582 | 1 315 792 | 2 580 262 | 3 045 003 | 2 516 782 |
Average Number Employees During Period | 57 | 90 | 114 | 164 | 10 | 8 |
Capital Reduction Decrease In Equity | | | | | 1 | |
Corporation Tax Payable | | 2 976 | 7 317 | 78 928 | 78 928 | |
Cost Sales | | | | 500 | | |
Creditors | 802 969 | 401 189 | 1 719 172 | 3 710 601 | 3 145 312 | 2 536 030 |
Current Tax For Period | 185 893 | 167 598 | 183 471 | 270 083 | | |
Deferred Tax Asset Debtors | | | | | 262 475 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -262 475 | 262 475 |
Dividend Income From Group Undertakings | | | | 450 000 | 809 760 | 776 759 |
Dividends Paid | | | | | | 4 000 000 |
Dividends Paid On Shares Interim | | | | | | 4 000 000 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 83 786 | | |
Gross Profit Loss | | | | 389 500 | 325 000 | |
Impairment Loss Reversal On Investments | | | | | 638 100 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 5 358 | | |
Interest Payable Similar Charges Finance Costs | 81 197 | 67 228 | 34 977 | 21 572 | | 792 |
Investments Fixed Assets | 6 336 904 | 6 344 984 | 6 344 984 | 10 982 717 | 10 344 982 | 6 344 982 |
Investments In Subsidiaries | | | | 10 982 717 | 10 344 982 | 6 344 982 |
Issue Equity Instruments | 4 615 385 | | | 2 300 000 | 26 | |
Net Current Assets Liabilities | -935 280 | -1 347 303 | -1 718 096 | -3 710 325 | -2 881 979 | -2 532 883 |
Operating Profit Loss | | | | -17 155 | -243 549 | |
Other Creditors | 802 969 | 15 894 | 3 737 | 413 | | |
Other Interest Expense | | | | 3 055 | | 792 |
Other Interest Receivable Similar Income Finance Income | | | | 450 000 | 809 760 | 776 759 |
Other Operating Income Format1 | | | | | 25 318 | |
Other Remaining Borrowings | 802 969 | 401 189 | 362 097 | 1 000 000 | | |
Other Taxation Social Security Payable | | | | 45 148 | 15 406 | 12 974 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 13 157 | 37 926 | 81 473 | 120 760 | 2 750 | 5 635 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | |
Prepayments Accrued Income | | | | | 712 | |
Profit Loss | -5 249 854 | 435 345 | 30 396 | 345 504 | 190 586 | 349 096 |
Profit Loss On Ordinary Activities Before Tax | -5 043 437 | 611 960 | 530 006 | 1 046 943 | -71 889 | 611 571 |
Social Security Costs | 267 910 | 373 338 | 495 297 | 596 586 | 57 567 | |
Staff Costs Employee Benefits Expense | 2 811 093 | 3 863 997 | 4 940 858 | 6 189 917 | 491 767 | 546 769 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 4 805 | |
Tax Expense Credit Applicable Tax Rate | -957 143 | 116 272 | 100 701 | 198 919 | -13 659 | 116 198 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | 292 922 | 230 866 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | -62 995 | 62 995 |
Tax Increase Decrease From Effect Dividends From Companies | | | | -85 500 | -153 854 | -147 584 |
Tax Increase Decrease From Effect Exercise Employee Share Options | | | | | -441 323 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 209 854 | 81 048 | 94 874 | 101 776 | 121 239 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 206 417 | 176 615 | 143 624 | 155 435 | -262 475 | 262 475 |
Total Assets Less Current Liabilities | 5 401 624 | 4 997 681 | 4 626 888 | 7 272 392 | 7 463 003 | 3 812 099 |
Total Borrowings | 802 969 | 451 872 | 362 097 | 1 000 000 | | |
Turnover Revenue | 9 181 792 | 12 096 144 | 13 890 290 | 16 837 826 | 325 000 | |
Wages Salaries | 2 530 026 | 3 452 733 | 4 364 088 | 5 472 571 | 431 450 | 477 927 |
Company Contributions To Defined Benefit Plans Directors | | | | 2 626 | 2 640 | |
Director Remuneration | 313 129 | 346 224 | 363 597 | 734 824 | 432 716 | 524 255 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 286 251 | 435 356 | 529 890 |
Company Contributions To Money Purchase Plans Directors | | 2 334 | 3 820 | 10 575 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 3 | 3 | 3 | | |
Accrued Liabilities | | 3 500 | 3 600 | 5 850 | | |
Accumulated Amortisation Impairment Intangible Assets | 21 283 | 413 219 | | | | |
Amortisation Expense Intangible Assets | 460 | 391 936 | 194 | 32 304 | | |
Applicable Tax Rate | 19 | 19 | 19 | 19 | | |
Comprehensive Income Expense | -16 730 | -2 163 | 30 396 | 345 504 | | |
Depreciation Expense Property Plant Equipment | 32 007 | 67 439 | 91 350 | 218 612 | | |
Fixed Assets | 6 336 904 | 6 344 984 | 6 344 984 | 10 982 717 | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | 6 328 076 | | | | | |
Further Item Interest Expense Component Total Interest Expense | 76 180 | 62 606 | 29 | 5 358 | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 4 499 | 1 819 | 3 394 | -34 674 | | |
Gain Loss On Disposals Property Plant Equipment | -3 201 | -19 272 | -17 309 | 62 257 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 107 | -17 992 | -62 489 | -16 193 | | |
Increase From Amortisation Charge For Year Intangible Assets | | 391 936 | | | | |
Intangible Assets | | 3 559 037 | | | | |
Intangible Assets Gross Cost | 3 959 262 | 3 972 256 | | | | |
Interest Expense On Bank Loans Similar Borrowings | 374 | | 135 | 39 | | |
Interest Expense On Bank Overdrafts | 4 256 | 4 368 | 333 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 387 | 254 | 2 171 | 11 470 | | |
Investments In Group Undertakings | 6 336 904 | 6 344 984 | 6 344 984 | 10 982 717 | | |
Net Assets Liabilities Subsidiaries | -3 520 578 | -4 353 861 | -5 107 121 | -2 091 354 | | |
Number Shares Issued Fully Paid | | 53 846 | 53 846 | 53 846 | | |
Other Deferred Tax Expense Credit | 20 417 | 27 009 | 22 642 | -98 455 | | |
Par Value Share | | 0 | 0 | 0 | | |
Profit Loss Subsidiaries | 1 301 371 | 833 283 | 753 261 | 180 545 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -19 896 | -29 360 | -12 104 | -57 130 | | |
Total Additions Including From Business Combinations Intangible Assets | | 12 994 | | | | |
Total Current Tax Expense Credit | 186 000 | 149 606 | 120 982 | 253 890 | | |
Disposals Property Plant Equipment | | | | 110 370 | | |
Further Operating Expense Item Component Total Operating Expenses | | 263 186 | 334 066 | 111 234 | | |
Nominal Value Shares Issued Specific Share Issue | | | | 0 | | |
Number Shares Issued But Not Fully Paid | | | | 141 629 | | |
Prepayments | | | 619 | | | |
Tax Decrease From Utilisation Tax Losses | | | | -26 518 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 110 370 | | |