Profit & Loss |
Date of Accounts |
2016-03-31 | 2017-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 42 791 | 558 547 | 2 030 116 | 3 634 211 | 4 111 109 | 5 418 644 |
Current Assets | 464 503 | 3 063 359 | 7 114 375 | 7 317 191 | 9 997 457 | 12 771 021 |
Debtors | 421 712 | 2 504 812 | 5 079 190 | 3 675 827 | 5 881 157 | 7 343 872 |
Net Assets Liabilities | 199 169 | 602 854 | 4 076 570 | 5 270 098 | 5 945 208 | 7 290 804 |
Other Debtors | | 99 451 | 734 345 | 25 006 | 51 118 | 19 224 |
Property Plant Equipment | 8 379 | 166 844 | 569 897 | 402 639 | 393 419 | |
Total Inventories | | | 5 069 | 7 153 | 5 191 | 8 505 |
Cash Bank In Hand | 42 791 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 199 169 | | | | | |
Tangible Fixed Assets | 8 379 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | | | | | |
Profit Loss Account Reserve | 199 069 | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | 1 107 | 13 168 | 369 226 | 538 077 | 699 134 | 21 466 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 170 526 | | | | |
Average Number Employees During Period | 4 | 42 | 83 | 73 | 80 | 87 |
Creditors | 273 713 | 2 496 573 | 91 412 | 33 175 | 64 585 | 5 873 300 |
Finance Lease Liabilities Present Value Total | | 49 188 | 91 412 | 58 237 | 82 436 | 353 994 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 12 061 | | 194 317 | 211 194 | 21 466 |
Net Current Assets Liabilities | 190 790 | 566 786 | 3 693 506 | 4 964 807 | 5 691 124 | 6 897 721 |
Other Creditors | | 263 252 | 77 749 | 110 411 | 509 102 | 18 003 |
Property Plant Equipment Gross Cost | 9 486 | 180 012 | 939 123 | 940 716 | 1 092 553 | 1 739 199 |
Provisions For Liabilities Balance Sheet Subtotal | | 32 400 | 95 421 | 64 173 | 74 750 | 195 967 |
Taxation Social Security Payable | 47 674 | 216 384 | | | | |
Total Assets Less Current Liabilities | 199 169 | 733 630 | 4 263 403 | 5 367 446 | 6 084 543 | 7 840 765 |
Trade Creditors Trade Payables | 226 039 | 1 967 749 | 1 411 276 | 1 020 062 | 2 984 765 | 3 169 711 |
Trade Debtors Trade Receivables | 421 712 | 2 405 361 | 3 974 177 | 3 409 231 | 5 382 423 | 7 321 871 |
Audit Fees Expenses | | | 8 750 | 8 950 | 7 000 | 10 000 |
Director Remuneration | | | 150 000 | 167 245 | 150 001 | 151 885 |
Accrued Liabilities Deferred Income | | | 1 063 439 | 424 330 | 326 826 | 1 872 375 |
Additional Provisions Increase From New Provisions Recognised | | | | -31 248 | | 121 217 |
Administrative Expenses | | | 1 099 803 | 909 749 | 1 105 987 | 1 316 110 |
Applicable Tax Rate | | | 19 | 19 | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | 2 030 116 | 3 634 211 | 4 111 109 | |
Comprehensive Income Expense | | | 990 311 | 1 216 532 | 1 136 515 | 1 573 656 |
Corporation Tax Payable | | | 153 570 | 279 716 | 270 240 | 260 225 |
Cost Sales | | | 15 966 218 | 12 874 353 | 14 352 753 | 23 391 761 |
Current Tax For Period | | | 118 978 | 303 667 | 270 240 | 260 379 |
Depreciation Amortisation Expense | | | 161 483 | 194 318 | 211 193 | 232 340 |
Depreciation Expense Property Plant Equipment | | | 161 484 | 130 037 | 149 736 | 153 215 |
Dividends Paid | | | 79 000 | 23 004 | 461 405 | 228 060 |
Dividends Paid Classified As Financing Activities | | | -79 000 | -23 004 | -461 405 | -228 060 |
Dividends Paid On Shares Final | | | 79 000 | 23 004 | 461 405 | 228 060 |
Further Operating Expense Item Component Total Operating Expenses | | | 66 249 | -534 643 | -20 970 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 1 082 064 | -1 128 539 | 1 938 631 | 1 372 417 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -1 406 123 | 1 403 363 | -2 205 329 | -1 462 715 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | -1 285 | 3 153 | 21 002 | |
Gain Loss On Disposals Property Plant Equipment | | | -1 285 | 3 153 | 21 002 | |
Gross Profit Loss | | | 2 229 746 | 1 857 280 | 2 504 345 | 3 220 824 |
Income From Related Parties | | | 9 033 334 | 9 763 984 | 8 939 876 | 10 902 276 |
Income Taxes Paid Refund Classified As Operating Activities | | | -195 283 | -160 054 | -279 716 | -270 394 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 422 164 | 1 604 095 | 476 898 | 1 307 535 |
Increase Decrease In Property Plant Equipment | | | | | 140 691 | 311 460 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | -13 220 | 2 084 | -1 962 | 3 314 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 4 378 | 3 139 | 9 808 |
Interest Payable Similar Charges Finance Costs | | | 6 736 | 7 167 | 3 139 | 9 808 |
Loans Owed By Related Parties | | | 1 523 932 | 2 885 917 | 1 678 986 | 1 261 113 |
Loans Owed To Related Parties | | | -38 112 | -100 968 | -333 128 | -349 881 |
Merchandise | | | 5 069 | 7 153 | 5 191 | 8 505 |
Net Cash Flows From Used In Financing Activities | | | 166 276 | 147 334 | 405 201 | -265 914 |
Net Cash Flows From Used In Investing Activities | | | 191 413 | 22 222 | 179 829 | 744 696 |
Net Cash Flows From Used In Operating Activities | | | -779 853 | -1 773 651 | -1 061 928 | -1 786 317 |
Net Cash Generated From Operations | | | -981 872 | -1 940 872 | -1 344 783 | -2 066 519 |
Net Interest Received Paid Classified As Investing Activities | | | -8 965 | -1 684 | -1 143 | -37 269 |
Number Shares Issued Fully Paid | | | | 100 | 100 | 100 |
Operating Profit Loss | | | 1 129 943 | 1 476 967 | 1 419 328 | 1 927 791 |
Other Deferred Tax Expense Credit | | | 22 883 | -31 248 | 10 577 | 121 217 |
Other Interest Receivable Similar Income Finance Income | | | 8 965 | 1 684 | 1 143 | 37 269 |
Other Operating Income Format1 | | | | 529 436 | 20 970 | 23 077 |
Other Taxation Social Security Payable | | | 590 312 | 100 406 | 132 176 | 148 690 |
Par Value Share | 1 | | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -87 276 | -124 523 | 55 609 | 494 569 |
Payments To Related Parties | | | 5 686 476 | 3 243 077 | 2 166 186 | 4 965 955 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 57 069 | 66 730 | 19 264 | 29 676 |
Prepayments Accrued Income | | | 370 668 | 241 590 | 193 546 | 2 777 |
Proceeds From Sales Property Plant Equipment | | | 2 | -42 500 | -24 583 | |
Profit Loss | | | 990 311 | 1 216 532 | 1 136 515 | 1 573 656 |
Profit Loss On Ordinary Activities Before Tax | | | 1 132 172 | 1 471 484 | 1 417 332 | 1 955 252 |
Provisions | | | 95 421 | 64 173 | 74 750 | 195 967 |
Purchase Property Plant Equipment | | | -200 376 | -66 406 | -205 555 | -781 965 |
Recoverable Value-added Tax | | | | | 254 070 | |
Social Security Costs | | | 41 064 | 51 080 | 56 761 | 90 560 |
Staff Costs Employee Benefits Expense | | | 3 420 089 | 3 660 615 | 3 707 917 | 4 456 924 |
Tax Expense Credit Applicable Tax Rate | | | 215 113 | 279 582 | 269 293 | 371 498 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 5 028 | 22 084 | -1 735 | -112 934 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 12 056 | 4 917 | 2 682 | 1 815 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 141 861 | 254 952 | 280 817 | 381 596 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 66 406 | 205 555 | 432 037 |
Turnover Revenue | | | 18 195 964 | 14 731 633 | 16 857 098 | 26 612 585 |
Wages Salaries | | | 3 321 956 | 3 542 805 | 3 631 892 | 4 336 688 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | 10 577 | |
Deferred Tax Liabilities | | | | -31 248 | 10 577 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 25 466 | 50 137 | |
Disposals Property Plant Equipment | | | | 64 813 | 53 718 | |
Further Item Interest Expense Component Total Interest Expense | | | | 2 789 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 119 159 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -34 650 | -17 467 | | |
Interest Expense On Bank Overdrafts | | | 6 736 | | | |
Interest Paid Classified As Operating Activities | | | -6 736 | -2 789 | | |
Total Current Tax Expense Credit | | | 118 978 | 286 200 | 270 240 | |
Capital Employed | 199 169 | | | | | |
Creditors Due Within One Year | 273 713 | | | | | |
Number Shares Allotted | 100 | | | | | |
Number Shares Allotted Increase Decrease During Period | 100 | | | | | |
Share Capital Allotted Called Up Paid | 100 | | | | | |
Tangible Fixed Assets Additions | 9 486 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 9 486 | | | | | |
Tangible Fixed Assets Depreciation | 1 107 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 1 107 | | | | | |
Value Shares Allotted Increase Decrease During Period | 100 | | | | | |