Profit & Loss |
Date of Accounts |
2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 |
Currency |
| | | | | | | | |
Net Worth | 1 280 100 | 1 914 705 | 2 436 447 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 435 133 | 1 600 665 | 84 408 | 150 433 | 1 328 626 | 1 125 865 | 406 233 |
Current Assets | 1 280 000 | 2 044 123 | 2 463 724 | 3 071 105 | 3 813 465 | 5 019 333 | 6 055 695 | 7 121 506 | 6 358 660 |
Debtors | 1 280 000 | 1 319 123 | 1 028 591 | 1 470 440 | 3 729 057 | 4 868 900 | 4 727 069 | 5 995 641 | 5 952 427 |
Net Assets Liabilities | | | | | | | 5 170 348 | 5 919 163 | 5 704 232 |
Other Debtors | | | | 295 784 | 313 197 | 846 500 | 3 592 518 | 4 359 452 | 4 452 294 |
Property Plant Equipment | | | 14 562 | 12 890 | 11 511 | 10 352 | 9 358 | 87 475 | 100 936 |
Total Inventories | | | | | | | | 93 350 | 112 590 |
Cash Bank In Hand | | 725 000 | 1 435 133 | | | | | | |
Tangible Fixed Assets | | | 14 562 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 1 280 000 | 1 914 605 | 2 436 347 | | | | | | |
Shareholder Funds | 1 280 100 | 1 914 705 | 2 436 447 | | | | | | |
|
Other Financial Data |
Total Fees To Auditors | | | | | | | 30 807 | 32 494 | |
Accrued Liabilities Deferred Income | | | | | | 272 | 22 208 | 5 242 | 301 713 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 438 | 2 110 | 3 489 | 4 648 | 5 642 | 13 674 | 37 060 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 86 149 | 36 847 |
Administrative Expenses | | | | | | | | 4 033 806 | 7 717 994 |
Amounts Owed By Group Undertakings Participating Interests | | | | | | | 818 683 | 938 044 | |
Amounts Owed To Group Undertakings | | | | | | 377 844 | 459 212 | 556 745 | 176 716 |
Average Number Employees During Period | | | | | 5 | 5 | 4 | 3 | 5 |
Bank Borrowings | | | | | | | | 50 000 | 45 370 |
Bank Borrowings Overdrafts | | | | | | | | 50 000 | 22 224 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | 78 029 | 58 521 |
Cash Cash Equivalents | | | | | | | 2 065 243 | 1 522 171 | 955 042 |
Corporation Tax Payable | | | | | | 206 132 | 397 757 | 603 377 | 444 905 |
Corporation Tax Recoverable | | | | | | 206 539 | 307 759 | 687 084 | 723 858 |
Cost Sales | | | | | | | | 1 902 073 | 3 033 307 |
Creditors | | | 42 439 | 33 800 | 81 953 | 595 967 | 895 405 | 1 204 890 | 676 043 |
Current Tax For Period | | | | | | | | 193 864 | 583 226 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | 377 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | 2 540 | 29 545 |
Deferred Tax Liabilities | | | | | | | | 1 957 | |
Dividends Paid Classified As Financing Activities | | | | | | | -40 000 | -20 000 | -30 000 |
Dividends Paid On Shares | | | | | | | 40 000 | 20 000 | |
Finance Lease Liabilities Present Value Total | | | | | | | | 33 671 | 31 001 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | 19 241 | 28 739 |
Finished Goods Goods For Resale | | | | | | | | 93 350 | 112 590 |
Fixed Assets | | 400 | 15 162 | 13 591 | 12 212 | 11 052 | 10 058 | 88 175 | 101 636 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | 26 381 |
Government Grant Income | | | | | | | 43 779 | 1 075 220 | 306 025 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 1 672 | 1 379 | 1 159 | 994 | 8 032 | 23 386 |
Interest Expense | | | | | | | | 275 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | 275 | 5 181 |
Interest Income On Bank Deposits | | | | | | | | 40 | |
Interest Income On Cash Cash Equivalents | | | | | | | | 40 | |
Interest Paid Classified As Operating Activities | | | | | | | | -275 | -5 181 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 275 | 5 181 |
Interest Received Classified As Investing Activities | | | | | | | | -40 | |
Investments Fixed Assets | 400 | 400 | 600 | 701 | 701 | 700 | 700 | 700 | 700 |
Investments In Subsidiaries | | | | | | 700 | 700 | 700 | 700 |
Net Current Assets Liabilities | 1 279 700 | 1 914 305 | 2 421 285 | 3 037 305 | 3 731 512 | 4 423 366 | 5 160 290 | 5 916 616 | |
Net Finance Income Costs | | | | | | | | 40 | |
Nominal Value Allotted Share Capital | | | | | | | 100 | 100 | |
Number Shares Issued Fully Paid | | | | | | | 998 | 998 | |
Other Creditors | | | 4 619 | | 20 859 | 272 | 334 | 232 | 433 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 40 | |
Other Remaining Operating Income | | | | | | | | 40 | |
Other Taxation Social Security Payable | | | 37 820 | 33 800 | 49 516 | 208 964 | 2 336 | 2 851 | |
Pension Costs Defined Contribution Plan | | | | | | | 48 508 | 51 124 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 1 061 | 6 511 | 9 119 | 7 706 |
Percentage Class Share Held In Subsidiary | | | | | | | 100 | 100 | 100 |
Prepayments Accrued Income | | | | | | 4 272 | 8 109 | 11 061 | 19 522 |
Profit Loss | | | | | | 690 694 | 775 930 | 768 815 | -184 931 |
Property Plant Equipment Gross Cost | | | 15 000 | 15 000 | 15 000 | 15 000 | 15 000 | 101 149 | 137 996 |
Revenue Arising From Exchanges Goods Or Services | | | | | | | 8 592 050 | 5 829 021 | |
Social Security Costs | | | | | | 10 072 | 12 422 | 14 851 | 23 845 |
Staff Costs Employee Benefits Expense | | | | | | 136 445 | 134 795 | 120 115 | 188 662 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | 1 957 | 9 206 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 260 070 | 196 404 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | 12 072 | 10 960 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 11 | 432 060 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 196 404 | 612 771 |
Total Assets Less Current Liabilities | 1 280 100 | 1 914 705 | 2 436 447 | 3 050 896 | 3 743 724 | 4 434 418 | 5 170 348 | 6 004 791 | |
Total Borrowings | | | | | | | | 200 000 | 22 224 |
Total Current Tax Expense Credit | | | | | | | 291 833 | 193 864 | |
Total Deferred Tax Expense Credit | | | | | | | -31 763 | 2 540 | |
Trade Creditors Trade Payables | | | | | 11 578 | 8 887 | 13 558 | 169 387 | 5 625 |
Trade Debtors Trade Receivables | | | | | | | | 1 615 | 15 026 |
Turnover Revenue | | | | | | | | 5 829 021 | 11 205 038 |
Wages Salaries | | | | | | 125 312 | 115 862 | 96 145 | 157 111 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | 36 348 | 42 028 | |
Amount Specific Advance Or Credit Directors | | 94 422 | 4 619 | 295 783 | 222 520 | 455 772 | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | 500 003 | 490 402 | 107 216 | 247 250 | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | 410 200 | 190 000 | 180 479 | 13 998 | | | |
Accounting Period Subsidiary | 2 014 | 2 015 | 2 016 | | | | | | |
Amounts Owed By Associates | | | 360 000 | 706 513 | 2 891 196 | 2 723 609 | | | |
Amounts Owed By Group Undertakings | | | 668 591 | 468 143 | 524 664 | 1 298 791 | | | |
Creditors Due Within One Year | 300 | 129 818 | 42 439 | | | | | | |
Fixed Asset Investments Additions | | | 200 | | | | | | |
Fixed Asset Investments Cost Or Valuation | | | 600 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | | 400 | | | | | | |
Investments In Group Undertakings | | | 600 | 701 | 700 | 700 | | | |
Number Shares Allotted | 100 | 100 | 100 | | | | | | |
Par Value Share | 1 | 1 | 1 | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | | | | | | |
Tangible Fixed Assets Additions | | | 15 000 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | | 15 000 | | | | | | |
Tangible Fixed Assets Depreciation | | | 438 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 438 | | | | | | |