Profit & Loss |
Date of Accounts |
2014-10-31 | 2015-10-31 | 2016-10-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | | |
Net Worth | 100 | 100 | 100 | 100 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 2 004 800 | 297 285 | 389 016 | 388 975 | 558 456 | 4 039 031 |
Current Assets | | | | 100 | 2 004 800 | 1 974 770 | 1 946 501 | 1 948 110 | 8 602 605 | 15 822 322 |
Debtors | | | | 100 | | 1 677 485 | 1 557 485 | 1 559 135 | 7 612 196 | 11 351 338 |
Net Assets Liabilities | | | | | | | | 1 923 970 | 2 367 437 | 15 025 235 |
Other Debtors | | | | | | | 30 000 | 31 650 | 416 296 | 915 000 |
Property Plant Equipment | | | | | | | | | 287 340 | 293 945 |
Total Inventories | | | | | | | | 1 465 503 | 431 953 | |
Net Assets Liabilities Including Pension Asset Liability | 100 | 100 | 100 | 100 | | | | | | |
|
Capital & Reserves |
Shareholder Funds | 100 | 100 | 100 | 100 | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | 8 251 | 9 600 | 38 618 | 1 232 127 |
Accumulated Amortisation Impairment Intangible Assets | | | | 863 315 | 930 389 | 1 018 050 | | 1 275 210 | 1 358 148 | 1 441 086 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | 637 654 | 600 263 | 72 632 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | 11 451 | 4 338 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 287 340 | 83 237 |
Administrative Expenses | | | | | | | | 5 782 878 | 6 793 786 | 8 857 125 |
Amounts Owed To Associates Joint Ventures Participating Interests | | | | | | | | 2 756 295 | 4 528 904 | 3 054 640 |
Amounts Owed To Group Undertakings | | | | | | | | | 6 047 | 18 569 |
Amounts Recoverable On Contracts | | | | | | | | 3 193 024 | 10 273 599 | 4 135 405 |
Average Number Employees During Period | | | | 144 | 135 | 148 | 2 | 3 | 3 | 3 |
Bank Borrowings | | | | | | | | 3 075 121 | 1 273 209 | 226 341 |
Bank Borrowings Overdrafts | | | | | | | | 345 137 | 268 135 | 203 414 |
Bank Overdrafts | | | | | | | | | | 35 533 |
Called Up Share Capital Not Paid | | | | 100 | | | | | 200 | 222 |
Cash Cash Equivalents | | | | | | 297 285 | 389 016 | 388 975 | 8 596 385 | 16 987 134 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 388 975 | 558 456 | 4 039 031 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | | | | | | | -240 |
Cash Receipts From Sales Interests In Joint Ventures | | | | | | | | | | 120 |
Comprehensive Income Expense | | | | | 1 999 570 | -38 050 | | 3 517 764 | 4 384 002 | 9 477 749 |
Corporation Tax Payable | | | | | | | | 634 534 | 797 200 | 434 316 |
Cost Sales | | | | | | | | 36 591 456 | 70 217 674 | 61 944 842 |
Creditors | | | | | 5 110 | 13 130 | 13 131 | 24 380 | 6 027 931 | 723 092 |
Current Tax For Period | | | | 820 122 | 438 041 | -166 | | 788 084 | 930 845 | 774 433 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | 890 | 7 211 | -8 187 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | -9 440 | 23 328 | 1 721 341 |
Dividend Income From Joint Ventures | | | | | | | | | | 16 539 |
Dividends Paid Classified As Financing Activities | | | | | | | | | -100 000 | -500 000 |
Finance Lease Liabilities Present Value Total | | | | | | | | 32 064 | 56 177 | 42 696 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | 15 222 | 7 814 | 10 185 |
Finished Goods Goods For Resale | | | | | | | | 1 029 534 | 715 911 | 2 416 066 |
Fixed Assets | | | | | 240 | 240 | | 240 | 287 580 | 294 065 |
Further Item Creditors Component Total Creditors | | | | | | | | | 487 817 | 368 060 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | -32 833 | -76 087 | -25 099 |
Future Finance Charges On Finance Leases | | | | | | | | | 11 678 | 9 819 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | | | | | | 7 018 418 |
Gain Loss On Disposals Property Plant Equipment | | | | -11 698 | -5 928 | 3 748 | | 2 342 | 36 448 | |
Government Grant Income | | | | | | | | 571 581 | 30 158 | |
Impairment Loss Intangible Assets | | | | | | | | 96 007 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -37 155 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -1 687 | 1 | -166 | | -50 803 | -133 656 | -25 098 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 67 074 | 87 661 | | | 82 938 | 82 938 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | 132 560 | 76 632 |
Intangible Assets | | | | 518 926 | 451 852 | 590 343 | | 80 716 | 80 284 | 71 069 |
Intangible Assets Gross Cost | | | | 1 382 241 | 1 382 241 | 1 608 393 | | 1 636 883 | 1 636 883 | 1 636 883 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | 81 971 | 59 785 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 1 562 | 1 081 | 372 | | 2 149 | 2 362 | |
Interest Income On Bank Deposits | | | | | | | | 1 315 | 1 033 | 60 516 |
Interest Paid Classified As Operating Activities | | | | | | | | -87 097 | -93 040 | -5 664 |
Interest Payable Similar Charges Finance Costs | | | | 78 803 | 47 184 | 36 666 | | 87 097 | 93 040 | 5 664 |
Interest Received Classified As Investing Activities | | | | | | | | | -1 712 | -239 771 |
Investment Property | | | | | | | | 5 555 988 | 6 455 048 | |
Investments | | | | | | | 240 | 240 | 240 | 120 |
Investments Fixed Assets | | | | | 240 | 240 | 240 | 240 | 240 | 120 |
Investments In Joint Ventures | | | | | | | | 3 393 748 | 3 945 708 | 120 |
Investments In Subsidiaries | | | | | | | 240 | 240 | 240 | |
Net Assets Liabilities Subsidiaries | | | | | | | | 13 285 290 | | |
Net Cash Generated From Operations | | | | | | | | 41 | 542 411 | 10 586 087 |
Net Current Assets Liabilities | | | | 100 | 1 999 690 | 1 961 640 | 1 933 370 | 1 923 730 | | |
Net Finance Income Costs | | | | | | | | 39 152 | 285 884 | 6 317 399 |
Other Cash Inflow Outflow Classified As Investing Activities | | | | | | | | | | -33 078 |
Other Creditors | | | | | | | 4 880 | 4 880 | 7 706 091 | 2 062 188 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 169 951 | 4 000 |
Other Disposals Property Plant Equipment | | | | | | | | | 171 445 | 4 000 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 39 152 | 75 023 | 147 321 |
Other Loans Advances Granted Classified As Investing Activities | | | | | | | | | -5 586 652 | |
Other Remaining Borrowings | | | | | | | | | | 307 692 |
Payments Received On Account | | | | | | | | 792 490 | 977 443 | 2 310 043 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 343 710 | 134 497 | 275 604 | | 238 087 | 371 411 | 497 015 |
Percentage Class Share Held In Joint Venture | | | | | | | | 50 | 50 | |
Percentage Class Share Held In Subsidiary | | | | | | | | 100 | 100 | |
Prepayments Accrued Income | | | | | | | | 505 248 | 498 059 | 1 043 184 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | -6 400 000 | -1 500 000 |
Proceeds From Sales Discontinued Operations | | | | | | | | | | -6 871 199 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | -4 000 |
Profit Loss | | | | 6 976 915 | 2 351 634 | -38 050 | -28 270 | -9 640 | 543 467 | 13 157 798 |
Profit Loss Subsidiaries | | | | | | | | 3 786 | | |
Property Plant Equipment Gross Cost | | | | | | | | 2 100 458 | 287 340 | 366 577 |
Purchase Property Plant Equipment | | | | | | | | | -1 456 | -83 237 |
Raw Materials Consumables | | | | | | | | 4 016 | 24 007 | |
Social Security Costs | | | | 477 170 | 523 195 | 593 808 | | 553 464 | 4 100 | |
Staff Costs Employee Benefits Expense | | | | 5 827 248 | 5 805 640 | 6 566 562 | | 6 687 526 | 24 350 | 27 265 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | 156 536 | 7 000 | 146 601 |
Tax Decrease From Utilisation Tax Losses | | | | | -834 | -1 465 | | | 7 570 | 188 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 403 440 | 152 000 | 570 000 | | 1 102 | | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | -4 481 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -9 518 | 14 538 | 3 110 | | 5 064 | 2 374 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 16 558 | 47 146 | 13 003 | | 7 594 | 20 880 | -1 291 520 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | | 80 676 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 822 796 | 420 496 | 16 729 | | 727 841 | 61 167 | 25 649 |
Total Assets Less Current Liabilities | | | | 100 | 1 999 930 | 1 961 880 | 1 933 610 | 1 923 970 | | |
Total Borrowings | | | | | | | | 345 137 | 268 135 | 366 152 |
Total Current Tax Expense Credit | | | | | | | | 737 281 | 797 189 | 749 335 |
Trade Creditors Trade Payables | | | | | | | | 9 900 | 10 515 894 | 16 854 |
Trade Debtors Trade Receivables | | | | | | | | 2 968 975 | 4 661 863 | 2 167 193 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | | | | -756 427 | |
Turnover Revenue | | | | 39 874 582 | 36 324 999 | 36 582 640 | | 45 612 462 | 79 866 509 | |
Wages Salaries | | | | 5 006 368 | 5 147 948 | 5 697 150 | | 5 895 975 | 20 250 | 20 000 |
Audit Fees Expenses | | | | 25 572 | 23 500 | 42 030 | | | | |
Company Contributions To Money Purchase Plans Directors | | | | 30 000 | 70 525 | 30 000 | | | | |
Director Remuneration | | | | 160 784 | 631 165 | 184 373 | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 2 | 2 | 2 | | | | |
Accrued Liabilities | | | | | 230 | 8 250 | | | | |
Amortisation Expense Intangible Assets | | | | 67 074 | 67 074 | 82 938 | | | | |
Amounts Owed By Group Undertakings | | | | | | 1 677 485 | | | | |
Applicable Tax Rate | | | | 20 | 19 | 19 | | | | |
Depreciation Expense Property Plant Equipment | | | | 293 404 | 249 784 | 286 713 | | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | 58 175 | | | | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | 29 287 | -240 937 | 12 343 | | | | |
Gain Loss On Disposals Other Non-current Assets | | | | 3 998 961 | 543 941 | | | | | |
Interest Expense On Bank Loans Similar Borrowings | | | | 48 977 | 38 370 | 28 219 | | | | |
Interest Expense On Bank Overdrafts | | | | 28 264 | 7 733 | 8 075 | | | | |
Investments In Group Undertakings | | | | | 240 | 240 | | | | |
Issue Equity Instruments | | | | 100 | 260 | | | | | |
Number Shares Issued Fully Paid | | | | | 360 | 360 | | | | |
Other Deferred Tax Expense Credit | | | | 2 674 | -17 545 | 16 895 | | | | |
Other Investments Other Than Loans | | | | | 240 | | | | | |
Profit Loss On Ordinary Activities Before Tax | | | | 7 799 711 | 2 772 130 | -317 764 | | | | |
Tax Expense Credit Applicable Tax Rate | | | | 1 559 942 | 526 705 | -60 375 | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | 226 152 | | | | |
Total Operating Lease Payments | | | | 80 241 | 85 160 | 105 680 | | | | |
Called Up Share Capital Not Paid Not Expressed As Current Asset | 100 | 100 | 100 | 100 | | | | | | |
Number Shares Allotted | 100 | 100 | 100 | 100 | | | | | | |
Par Value Share | 1 | 1 | 1 | 1 | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | | | | | | |