Profit & Loss |
Date of Accounts |
2020-02-28 | 2021-02-28 | 2022-03-31 | 2023-03-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 19 948 647 | 21 904 540 | 4 090 927 | 347 301 |
Current Assets | 22 076 034 | 24 579 001 | 6 687 190 | 3 629 553 |
Debtors | 1 180 452 | 1 858 887 | 2 494 404 | 2 694 949 |
Net Assets Liabilities | 109 123 | -1 542 035 | -4 373 466 | -8 124 566 |
Other Debtors | 125 532 | 296 595 | 296 497 | 324 891 |
Property Plant Equipment | 26 991 043 | 25 168 343 | 22 471 851 | 19 919 272 |
Total Inventories | 946 935 | 815 575 | 101 859 | 587 303 |
|
Other Financial Data |
Audit Fees Expenses | | | 3 750 | 6 250 |
Accrued Liabilities | 685 395 | 161 516 | | |
Accumulated Depreciation Impairment Property Plant Equipment | 877 069 | 3 231 301 | 6 037 065 | 8 631 093 |
Additions Other Than Through Business Combinations Property Plant Equipment | 27 868 112 | 531 532 | 109 272 | 41 449 |
Administration Support Average Number Employees | | | 1 | 1 |
Administrative Expenses | | 226 484 | 249 298 | 191 061 |
Amounts Owed By Related Parties | | | 1 077 623 | 554 699 |
Amounts Owed To Related Parties | | | 127 928 | 195 693 |
Amount Specific Bank Loan | 19 753 503 | 21 180 660 | 3 346 526 | |
Applicable Tax Rate | | 19 | 19 | 19 |
Average Number Employees During Period | 43 | 59 | 54 | 48 |
Balances With Banks | | 21 904 529 | 4 090 896 | 347 159 |
Bank Borrowings Overdrafts | | -21 180 660 | -3 346 526 | |
Bank Overdrafts | 19 753 503 | 21 180 660 | 3 346 526 | |
Cash Cash Equivalents | | 21 904 540 | 4 090 927 | 347 301 |
Cash Cash Equivalents Cash Flow Value | 195 144 | 723 880 | 744 401 | |
Cash On Hand | | 11 | 32 | 142 |
Cost Sales | | 7 728 638 | 13 772 945 | 12 038 671 |
Creditors | 27 159 750 | 28 801 180 | 28 801 180 | 28 901 180 |
Deferred Tax Asset Debtors | | 242 906 | 986 907 | 1 632 996 |
Deferred Tax Assets | | 296 316 | 986 907 | 1 632 996 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | -242 906 | -744 001 | -646 089 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -242 906 | -744 001 | -646 089 |
Deferred Tax Liabilities | | 53 410 | | |
Depreciation Amortisation Expense | | 2 354 233 | 2 805 763 | 2 594 028 |
Depreciation Expense Property Plant Equipment | | 2 354 233 | 2 805 763 | 2 594 028 |
Financial Assets | | 23 262 877 | 5 183 934 | 903 401 |
Financial Liabilities | | 51 040 248 | 15 041 834 | 15 141 834 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | 1 641 430 | 1 | 100 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 737 162 | -77 262 | -1 387 410 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 435 528 | -108 483 | -445 544 |
Gain Loss In Cash Flows From Change In Inventories | | -131 360 | -713 716 | 485 444 |
Government Grant Income | | 64 932 | 139 428 | 26 271 |
Gross Profit Loss | | -1 980 779 | -3 047 788 | -3 670 832 |
Income From Related Parties | | 4 855 724 | 3 801 055 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 528 736 | 20 521 | -397 100 |
Increase Decrease In Net Debt From Cash Flows | | | | -397 100 |
Increase From Depreciation Charge For Year Property Plant Equipment | 877 069 | 2 354 232 | 2 805 764 | 2 594 028 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 217 482 | 168 036 | 4 850 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | -313 780 | 432 473 | 900 728 |
Interest Income On Bank Deposits | | 31 462 | | |
Interest Paid Classified As Financing Activities | | 96 298 | -600 509 | -905 578 |
Interest Paid Classified As Operating Activities | | -96 298 | 600 509 | 905 578 |
Interest Payable Similar Charges Finance Costs | | -96 298 | 600 509 | 905 578 |
Interest Received Classified As Investing Activities | | 31 462 | | |
Interest Received Classified As Operating Activities | | 31 462 | | |
Net Cash Flows From Used In Financing Activities | | 1 737 728 | -600 508 | -805 578 |
Net Cash Flows From Used In Investing Activities | | -500 070 | -109 272 | |
Net Cash Flows From Used In Operating Activities | | -708 922 | 730 302 | 449 927 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | 332 408 | -169 159 | -897 583 |
Net Current Assets Liabilities | 277 830 | 2 090 802 | 1 955 863 | 857 342 |
Net Debt Funds | | | 744 401 | 347 301 |
Number Shares Issued Fully Paid | 75 000 | 75 000 | 75 000 | 75 000 |
Other Creditors | 17 889 | 20 285 | 13 678 | 63 376 |
Other Interest Receivable Similar Income Finance Income | | 31 462 | | |
Other Operating Income Format1 | | 185 438 | 322 164 | 370 282 |
Other Payables Accrued Expenses | | 158 652 | 455 842 | 2 292 291 |
Other Remaining Borrowings | 27 159 750 | 28 801 180 | 13 759 346 | 13 759 346 |
Par Value Share | | 1 | 1 | 1 |
Payments To Related Parties | | 465 383 | 878 761 | |
Pension Costs Defined Contribution Plan | | 16 749 | 16 860 | 12 241 |
Prepayments | 262 626 | 203 955 | 117 994 | 71 151 |
Production Average Number Employees | | 59 | 54 | 47 |
Profit Loss | | -1 651 159 | -2 831 430 | -3 751 100 |
Profit Loss On Ordinary Activities Before Tax | | -1 894 065 | -3 575 431 | -4 397 189 |
Property Plant Equipment Gross Cost | 27 868 112 | 28 399 644 | 28 508 916 | 28 550 365 |
Purchase Property Plant Equipment | | -531 532 | -109 272 | -41 449 |
Raw Materials Consumables | 50 441 | 64 743 | 51 538 | 86 263 |
Revenue From Rendering Services | | 892 135 | 3 801 055 | 2 939 096 |
Revenue From Sale Goods | | 4 855 724 | 6 924 102 | 5 428 743 |
Social Security Costs | | 117 450 | 140 210 | 120 472 |
Staff Costs Employee Benefits Expense | | 1 574 337 | 1 681 517 | 1 390 175 |
Taxation Social Security Payable | 27 387 | 67 331 | 26 328 | 36 655 |
Tax Expense Credit Applicable Tax Rate | | -359 872 | -679 332 | -835 466 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 165 605 | 533 095 | 244 879 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | -65 636 | 82 170 | 171 138 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | 259 903 | 64 067 | 419 449 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | -242 906 | -744 001 | -646 089 |
Total Assets Less Current Liabilities | 27 268 873 | 27 259 145 | 24 427 715 | 20 776 614 |
Total Borrowings | 27 159 750 | 28 801 180 | 13 759 346 | 13 759 346 |
Trade Creditors Trade Payables | 1 314 030 | 1 058 408 | 759 565 | 182 673 |
Trade Debtors Trade Receivables | 792 294 | 1 358 337 | 15 383 | 111 212 |
Turnover Revenue | | 5 747 859 | 10 725 157 | 8 367 839 |
Unpaid Contributions To Pension Schemes | | 2 863 | 1 460 | 1 523 |
Wages Salaries | | 1 440 138 | 1 524 447 | 1 257 462 |
Work In Progress | 896 494 | 750 832 | 50 321 | 501 040 |