Profit & Loss |
Date of Accounts |
2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | |
Net Worth | 480 642 | 779 355 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 1 166 427 | 150 486 | 2 280 531 | 2 050 038 | 1 253 407 | 646 276 | 644 607 | 206 438 |
Current Assets | 809 986 | 1 471 611 | 449 175 | 2 686 174 | 2 301 947 | 1 611 231 | 993 835 | 989 047 | 2 565 746 |
Debtors | 9 137 | 305 184 | 298 689 | 405 643 | 251 909 | 357 824 | 347 559 | 344 440 | 2 359 308 |
Net Assets Liabilities | | | | | 2 332 312 | 1 646 006 | 1 037 549 | 448 971 | 2 480 317 |
Other Debtors | | 24 | 1 852 | 95 211 | 57 023 | 12 174 | 32 270 | 7 629 | 2 247 773 |
Property Plant Equipment | | 2 945 | 2 096 | 3 955 | 6 651 | 19 621 | 16 160 | 11 672 | 7 703 |
Cash Bank In Hand | 800 849 | 1 166 427 | | | | | | | |
Tangible Fixed Assets | 3 012 | 2 945 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 12 | 34 | | | | | | | |
Profit Loss Account Reserve | 480 630 | 779 321 | | | | | | | |
Shareholder Funds | 480 642 | 779 355 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | 12 628 | 17 870 | 104 969 | 119 357 | 146 678 |
Accumulated Depreciation Impairment Property Plant Equipment | | 1 300 | 2 149 | 2 998 | 4 752 | 8 149 | 13 000 | 18 040 | 23 361 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 16 367 | 1 390 | 552 | 1 352 |
Administrative Expenses | | | | | | | 950 974 | 751 704 | 1 101 992 |
Amounts Owed By Related Parties | | 305 160 | 296 837 | 310 432 | 194 886 | | | | |
Amounts Owed To Group Undertakings | | 909 | 909 | 902 | 901 | 78 264 | 78 264 | 649 816 | 553 516 |
Average Number Employees During Period | | | | | 7 | 9 | 7 | 6 | 7 |
Called Up Share Capital Not Paid | | | | | 24 | 25 | 25 | 25 | 25 |
Capital Reduction Decrease In Equity | | | | | | 3 940 | | | |
Cash Cash Equivalents | | | | 2 280 531 | 2 050 038 | 1 253 407 | 646 276 | 2 050 388 | 436 719 |
Cash Cash Equivalents Cash Flow Value | | | | | | | 646 276 | 644 607 | 206 438 |
Comprehensive Income Expense | | | | | | | -338 499 | 921 618 | 1 129 723 |
Corporation Tax Payable | | 308 918 | -130 390 | 392 586 | 77 753 | | 25 213 | 139 470 | 263 490 |
Corporation Tax Recoverable | | | | | | 66 904 | 26 786 | | |
Cost Sales | | | | | | | 160 440 | 157 658 | 371 118 |
Creditors | | 696 111 | -106 386 | 475 846 | 128 407 | 108 375 | 89 623 | 662 727 | 561 084 |
Current Tax For Period | | | | | | | 25 213 | 137 409 | 263 490 |
Dividends Paid Classified As Financing Activities | | | | | -1 376 197 | -906 254 | -318 762 | -532 500 | -462 720 |
Dividends Paid To Non-controlling Interests Classified As Financing Activities | | | | | | | -122 931 | -71 481 | -74 443 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | | | -318 762 | -532 500 | -462 720 |
Dividends Received Classified As Investing Activities | | | | | -45 857 | | -122 931 | -71 481 | -1 877 802 |
Fixed Assets | 3 012 | 3 854 | 3 005 | 4 866 | 158 772 | 171 742 | 168 354 | 163 866 | 523 908 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | | | | | | -24 240 | -23 094 | -28 939 |
Further Item Creditors Component Total Creditors | | | | | | 28 592 | 216 368 | 41 215 | 48 253 |
Further Item Dividend Income Component Total Dividend Income | | | | | | | | 23 094 | 23 094 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | | | | | 112 231 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | -2 564 | | 1 601 |
Gross Profit Loss | | | | | | | 579 638 | 1 779 154 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | 9 721 | 5 235 | -141 071 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -30 129 | | 1 601 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 849 | 849 | 1 754 | 3 397 | 4 851 | 5 040 | 5 321 |
Interest Income On Bank Deposits | | | | | | | 2 063 | 1 808 | 1 605 |
Interest Received Classified As Investing Activities | | | | | | -10 045 | -8 540 | -2 728 | -165 |
Investments | | | | | 152 121 | 152 121 | 152 194 | 152 194 | 516 205 |
Investments Fixed Assets | | 909 | 909 | 911 | 152 121 | 152 121 | 152 194 | 152 194 | 516 205 |
Investments In Associates | | | | | 151 210 | 151 210 | 151 211 | 151 211 | 350 884 |
Investments In Subsidiaries | | | | | 911 | 911 | 983 | 983 | 165 321 |
Issue Bonus Shares Decrease Increase In Equity | | | | | 75 000 | | | | |
Issue Equity Instruments | | | | | 75 000 | 3 940 | | | |
Net Cash Generated From Operations | | | | | | | 487 023 | -430 388 | 1 488 053 |
Net Current Assets Liabilities | 477 630 | 775 501 | 555 561 | 2 210 328 | 2 173 540 | 1 502 856 | 904 212 | | |
Net Finance Income Costs | | | | | 57 371 | 114 704 | 131 471 | 74 209 | 1 877 967 |
Operating Profit Loss | | | | | | | -377 613 | 1 031 425 | |
Other Cash Inflow Outflow Classified As Investing Activities | | | | | | -10 045 | -8 540 | | |
Other Creditors | | 381 070 | 5 400 | 26 987 | 14 222 | 100 | 2 | 75 810 | -983 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 34 198 | 27 602 | 30 544 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 275 199 | 112 514 | 58 544 | 33 474 | 12 565 |
Percentage Class Share Held In Subsidiary | | | | | | 100 | 100 | 100 | |
Prepayments Accrued Income | | | | | 43 183 | 28 341 | 26 379 | 32 997 | 51 181 |
Profit Loss | | | | | 1 493 315 | 219 948 | -289 695 | -56 078 | 2 494 066 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | -343 415 | 1 059 027 | |
Property Plant Equipment Gross Cost | | 4 245 | 4 245 | 6 953 | 11 403 | 27 770 | 29 160 | 29 712 | 31 064 |
Purchase Property Plant Equipment | | | | | -4 450 | -16 367 | -1 390 | -552 | -1 352 |
Social Security Costs | | | | | 11 899 | 46 535 | 41 507 | 48 789 | |
Staff Costs Employee Benefits Expense | | | | | 444 039 | 581 233 | 491 315 | 513 949 | 773 045 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | 7 580 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | 658 | 136 | 334 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 686 | 1 955 | 5 721 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | 61 553 | -65 897 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 342 315 | 26 786 | -28 528 | 137 409 | 265 091 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 2 708 | 4 450 | | | | |
Total Assets Less Current Liabilities | 480 642 | 779 355 | 558 566 | 2 215 194 | 2 332 312 | 1 674 598 | 1 072 566 | | |
Total Current Tax Expense Credit | | | | | | | -4 916 | 137 409 | 265 091 |
Trade Creditors Trade Payables | | 5 214 | 17 695 | 55 371 | 35 531 | 12 141 | 6 311 | 8 816 | 293 |
Trade Debtors Trade Receivables | | 1 | | | | | 45 587 | 95 300 | 68 622 |
Turnover Revenue | | | | | | | 740 078 | 1 936 812 | |
Wages Salaries | | | | | 156 941 | 422 184 | 391 264 | 431 686 | 675 820 |
Creditors Due Within One Year | 332 356 | 696 110 | | | | | | | |
Number Shares Allotted | 300 | 1 500 | | | | | | | |
Par Value Share | 1 | 1 | | | | | | | |
Percentage Subsidiary Held | | 100 | | | | | | | |
Share Capital Allotted Called Up Paid | 3 | 3 | | | | | | | |
Tangible Fixed Assets Additions | | 700 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 3 545 | 4 245 | | | | | | | |
Tangible Fixed Assets Depreciation | 533 | 1 300 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 767 | | | | | | | |