Profit & Loss |
Date of Accounts |
2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-04-30 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 1 368 | 4 744 | 49 278 | | 3 199 260 |
Current Assets | | 15 493 | 25 979 | 939 007 | 1 002 845 | 6 401 188 |
Debtors | | 14 125 | 21 235 | 889 729 | 1 002 845 | 3 201 928 |
Net Assets Liabilities | 110 | -640 959 | -699 832 | 233 | -35 556 | 5 536 273 |
Other Debtors | | 3 213 | 21 235 | 45 228 | 68 343 | 915 293 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | 2 850 | 2 850 | 6 950 | 864 069 | 6 950 |
Accumulated Amortisation Impairment Intangible Assets | 409 861 | 704 722 | 999 583 | | 282 395 | 360 040 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 23 248 | 9 047 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | 239 995 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 7 680 |
Administrative Expenses | | | | | 1 971 805 | 4 296 227 |
Amounts Owed To Group Undertakings | 100 | 56 292 | 296 405 | 490 267 | 50 000 | 883 065 |
Average Number Employees During Period | 15 | 21 | 21 | 27 | 1 002 845 | 3 201 928 |
Bank Borrowings | | 166 666 | 166 666 | 166 667 | 466 667 | |
Bank Borrowings Overdrafts | | 291 667 | 125 000 | 300 000 | 207 596 | |
Bank Overdrafts | | | | | 53 | |
Cash Cash Equivalents | | | | 266 035 | 224 098 | 3 341 672 |
Comprehensive Income Expense | | -591 069 | -37 847 | 750 065 | 154 655 | 9 768 248 |
Cost Sales | | | | | 1 027 063 | 702 093 |
Deferred Tax Asset Debtors | | | | | 16 608 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 53 791 | 11 332 |
Dividends Paid Classified As Financing Activities | | | | | | -5 000 000 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | | -5 000 000 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | -12 081 | -50 122 |
Increase From Amortisation Charge For Year Intangible Assets | 226 611 | 294 861 | 294 861 | | | 77 645 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 864 |
Intangible Assets | 723 196 | 1 329 051 | 1 268 363 | | 861 178 | 416 414 |
Intangible Assets Gross Cost | 1 133 057 | 2 033 773 | 2 267 946 | | 776 454 | 776 454 |
Interest Income On Bank Deposits | | | | | 5 | 133 |
Interest Paid Classified As Operating Activities | | | | | -4 521 | -14 366 |
Interest Payable Similar Charges Finance Costs | | | | | 4 521 | 14 366 |
Interest Received Classified As Investing Activities | | | | | -6 087 | -133 |
Investments Fixed Assets | 110 | 11 023 | 110 | 160 110 | 160 111 | 160 100 |
Investments In Subsidiaries | | | | | 160 111 | 160 100 |
Net Assets Liabilities Subsidiaries | -30 487 | -10 913 | -297 060 | -66 046 | | 518 480 |
Net Cash Generated From Operations | | | | | -201 817 | 714 094 |
Net Finance Income Costs | | | | | 6 087 | 133 |
Other Creditors | | 150 000 | 135 000 | 135 000 | 135 000 | 2 077 356 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | 1 133 056 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 23 248 |
Other Disposals Intangible Assets | | | | | | 239 995 |
Other Disposals Property Plant Equipment | | | | | | 90 918 |
Other Interest Receivable Similar Income Finance Income | | | | | 6 087 | 133 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 8 650 | 12 477 | 19 248 | | 24 152 | 281 545 |
Percentage Class Share Held In Subsidiary | 100 | 100 | 100 | 100 | | 100 |
Prepayments Accrued Income | | | | | 32 926 | 2 286 635 |
Profit Loss | 83 554 | 137 858 | 462 582 | 77 733 | 154 655 | 9 768 248 |
Profit Loss Subsidiaries | 378 964 | 370 273 | 43 253 | -231 014 | | -439 730 |
Property Plant Equipment Gross Cost | | | | | 83 238 | 9 047 |
Staff Costs Employee Benefits Expense | 815 150 | 742 675 | 922 592 | | 1 083 214 | 3 224 682 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | -30 899 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 44 507 | 55 227 | 56 510 | | 10 086 | 17 918 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 16 903 | 5 692 | 7 514 | | 21 829 | 116 477 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | 11 070 | 13 086 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -36 977 | -32 722 | 67 438 | | 53 791 | 11 332 |
Total Borrowings | | | | | 207 596 | |
Trade Creditors Trade Payables | | | | | 536 484 | 151 853 |
Trade Debtors Trade Receivables | | | | | 2 | 402 756 |
Wages Salaries | 753 628 | 643 561 | 796 881 | | 924 550 | 2 758 949 |
Audit Fees Expenses | 11 170 | 17 500 | 15 910 | | | |
Company Contributions To Money Purchase Plans Directors | 1 400 | 1 458 | 2 100 | | | |
Director Remuneration | 70 000 | 56 000 | 70 000 | | | |
Amortisation Expense Intangible Assets | 226 611 | 68 250 | 68 250 | | | |
Amounts Owed By Group Undertakings | | 10 912 | | 844 501 | | |
Applicable Tax Rate | 19 | 19 | 19 | | | |
Creditors | 100 | 291 667 | 125 000 | 300 000 | | |
Depreciation Expense Property Plant Equipment | 12 590 | 11 164 | 16 539 | | | |
Dividends Paid | | 50 000 | | 50 000 | | |
Dividends Paid On Shares Interim | 100 000 | 50 000 | | | | |
Fixed Assets | 110 | 11 023 | 110 | 160 110 | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -975 | -2 315 | 1 182 | | | |
Gain Loss On Disposals Property Plant Equipment | -1 627 | | | | | |
Interest Expense On Bank Loans Similar Borrowings | | 1 688 | 18 048 | | | |
Investments In Group Undertakings | 110 | 11 023 | 110 | 160 110 | | |
Issue Equity Instruments | 10 | | | | | |
Net Current Assets Liabilities | -100 | -360 315 | -553 916 | 140 123 | | |
Number Shares Issued But Not Fully Paid | 10 | 110 | 110 | 110 | | |
Number Shares Issued Specific Share Issue | 10 | | | | | |
Other Deferred Tax Expense Credit | -36 977 | -32 722 | 67 438 | | | |
Profit Loss On Ordinary Activities Before Tax | 46 577 | 105 136 | 530 020 | | | |
Social Security Costs | 52 872 | 86 637 | 106 463 | | | |
Tax Expense Credit Applicable Tax Rate | 8 850 | 19 976 | 100 704 | | | |
Total Additions Including From Business Combinations Intangible Assets | 216 607 | 900 716 | 234 173 | | | |
Total Assets Less Current Liabilities | 110 | -349 292 | -553 806 | 300 233 | | |
Turnover Revenue | 1 642 673 | 1 925 995 | 2 972 268 | | | |