Profit & Loss |
Date of Accounts |
2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 459 298 | 1 270 093 | 1 829 166 | 1 788 972 | 902 484 | |
Current Assets | | 18 357 661 | 21 230 738 | 21 662 256 | 15 381 120 | 15 886 634 |
Debtors | | 1 | 1 | 1 | 1 | 28 177 |
Net Assets Liabilities | | 269 912 | 775 963 | 685 487 | 555 564 | 464 988 |
Other Debtors | | 1 | 1 | 1 | 1 | 1 |
|
Other Financial Data |
Other Non-audit Services Fees | | 47 400 | | | | |
Accumulated Amortisation Impairment Intangible Assets | | 508 000 | 508 000 | 508 000 | 508 000 | 508 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | 213 953 | 254 349 | 280 377 | 303 740 | 331 842 |
Additional Provisions Increase From New Provisions Recognised | | | 192 554 | | -1 841 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 37 877 | 4 915 | 32 583 | 32 107 |
Administration Support Average Number Employees | | 6 | 6 | 4 | 6 | 6 |
Administrative Expenses | | 6 406 033 | 5 741 509 | 4 425 410 | 4 525 077 | 4 326 307 |
Amortisation Expense Intangible Assets | | 659 674 | 659 674 | 565 340 | 658 840 | 658 840 |
Amounts Owed By Related Parties | | | | 1 901 553 | | |
Amounts Owed To Related Parties | | 1 819 969 | 2 611 588 | 3 277 064 | 3 456 987 | 3 649 392 |
Applicable Tax Rate | | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | 86 | 87 | 67 | 66 | 67 |
Bank Borrowings | | | 894 000 | 1 287 720 | 4 415 382 | 3 422 095 |
Cost Sales | | 20 642 744 | 21 180 755 | 14 649 165 | 14 465 698 | 15 525 047 |
Creditors | | 4 157 238 | 4 706 150 | 4 131 150 | 8 532 856 | 4 007 497 |
Current Tax For Period | | 18 610 | | | | |
Deferred Tax Asset Debtors | | | | | 135 286 | 28 176 |
Deferred Tax Assets | | | 3 278 | | 162 514 | 28 176 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | -39 003 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -33 304 | 2 408 | -137 127 | 116 546 |
Deferred Tax Liabilities | | 32 737 | | 1 841 | | |
Depreciation Amortisation Expense | | 769 784 | 772 237 | 653 883 | 693 929 | 691 547 |
Depreciation Expense Property Plant Equipment | | 110 110 | 112 563 | 88 543 | 35 089 | 32 707 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | -65 550 | | |
Disposals Property Plant Equipment | | | | -93 786 | | |
Dividends Paid | | | 600 000 | | | |
Finance Lease Liabilities Present Value Total | | 33 418 | 33 418 | | | |
Financial Liabilities | | 4 123 820 | 4 887 768 | 4 240 122 | 4 081 150 | 4 007 497 |
Fixed Assets | | 5 352 693 | 4 621 214 | 3 944 009 | 7 113 676 | 7 750 500 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | -82 836 | 1 515 000 | -78 423 | 4 500 000 | -78 423 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 1 112 306 | 1 156 955 | 162 549 | 218 070 | 143 054 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 9 020 004 | 1 576 425 | 419 654 | -4 129 984 | 1 402 353 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 9 401 716 | 2 019 235 | -1 429 841 | -3 628 381 | 166 690 |
Gain Loss In Cash Flows From Change In Provisions | | -122 000 | 10 957 | | | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -8 775 | 1 975 | -22 479 | 966 | |
Government Grant Income | | | | 152 055 | 5 479 | |
Gross Profit Loss | | 6 704 117 | 7 397 708 | 4 844 949 | 4 805 160 | 4 709 215 |
Income Taxes Paid Refund Classified As Operating Activities | | | 82 812 | 34 658 | 69 479 | 52 146 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 810 795 | 559 073 | -40 194 | -886 488 | 455 370 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | | 22 479 | -966 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 126 976 | -78 823 | | | |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | | 833 | -79 123 | | | |
Increase Decrease In Existing Provisions | | | | 2 408 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | 471 840 | 471 840 | 471 840 | 471 840 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 40 396 | 26 028 | 23 363 | 28 102 |
Intangible Assets | | 4 082 822 | 3 610 982 | 3 139 140 | 2 667 300 | 2 195 460 |
Intangible Assets Gross Cost | | 508 000 | 508 000 | 508 000 | 508 000 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 6 833 | | | 1 859 | 60 377 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | 57 647 | 41 685 | 99 835 | 115 335 | 272 942 |
Interest Expense On Preference Shares Classified As Debt | | 82 836 | 80 408 | 78 423 | 78 423 | 78 423 |
Interest Income On Bank Deposits | | | 3 179 | 1 225 | | |
Interest Paid Classified As Financing Activities | | -64 480 | -41 685 | -99 835 | -117 194 | -333 319 |
Interest Paid Classified As Operating Activities | | 147 316 | 122 093 | 178 258 | 195 617 | 411 742 |
Interest Payable Similar Charges Finance Costs | | 147 316 | 122 093 | 178 258 | 195 617 | 411 742 |
Interest Received Classified As Investing Activities | | | 3 179 | 1 225 | | |
Interest Received Classified As Operating Activities | | | 3 179 | 1 225 | | |
Investments Fixed Assets | | 8 293 700 | 8 293 700 | 8 293 700 | 8 293 700 | 8 293 700 |
Investments In Subsidiaries | | 8 293 700 | 8 293 700 | 8 293 700 | 8 293 700 | 8 293 700 |
Issue Equity Instruments | | | | 8 822 | | |
Marketing Average Number Employees | | 29 | 36 | 28 | 28 | 29 |
Net Cash Flows From Used In Financing Activities | | -169 736 | 839 649 | -1 710 687 | 241 747 | -1 770 325 |
Net Cash Flows From Used In Investing Activities | | -64 323 | -37 579 | 24 546 | -32 583 | |
Net Cash Flows From Used In Operating Activities | | 1 044 854 | -242 997 | -255 606 | -1 095 652 | 2 257 972 |
Net Cash Generated From Operations | | 1 044 854 | -160 185 | -220 948 | -1 026 173 | 2 310 118 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | 1 548 566 | 271 668 | -168 890 | -524 570 | 1 074 455 |
Net Current Assets Liabilities | | -3 899 968 | -2 811 587 | -3 477 063 | -3 656 986 | -3 821 215 |
Number Shares Issued Fully Paid | | 93 349 | 83 849 | 87 637 741 | 87 637 741 | 87 637 741 |
Operating Profit Loss | | 738 615 | -500 569 | -845 252 | -1 217 533 | 382 908 |
Other Creditors | | 2 080 000 | 200 000 | 200 000 | 200 000 | 1 005 704 |
Other Departments Average Number Employees | | 15 | 8 | 3 | 2 | 3 |
Other Interest Receivable Similar Income Finance Income | | | 3 179 | 1 225 | | |
Other Operating Income Format1 | | 440 531 | | 152 055 | 5 479 | |
Other Payables Accrued Expenses | | 14 803 528 | 15 345 364 | 14 740 829 | 11 757 735 | 13 208 006 |
Other Remaining Borrowings | | | | 500 000 | 200 000 | 200 000 |
Other Remaining Operating Income | | 440 531 | | | | |
Ownership Interest In Subsidiary Percent | | 100 | 100 | | | |
Par Value Share | | | 1 | 0 | 0 | 0 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -22 420 | -23 088 | -33 418 | | |
Payments To Redeem Own Shares | | | -212 170 | | | |
Pension Costs Defined Contribution Plan | | 45 412 | 74 997 | 67 428 | 63 397 | 69 463 |
Percentage Class Share Held In Subsidiary | | | 100 | 100 | 100 | 100 |
Prepayments | | 13 680 206 | 14 304 269 | 12 042 555 | 9 159 195 | 8 784 822 |
Proceeds From Issuing Shares | | | | 8 822 | | |
Proceeds From Sales Property Plant Equipment | | | | 28 236 | | |
Profit Loss | | -135 211 | -84 449 | -99 298 | -129 923 | -90 576 |
Profit Loss Attributable To Owners Parent | | 452 740 | -507 356 | -1 024 693 | -1 276 023 | -145 380 |
Profit Loss On Ordinary Activities Before Tax | | 591 299 | -619 483 | -1 022 285 | -1 413 150 | -28 834 |
Property Plant Equipment Gross Cost | | 268 334 | 306 211 | 306 211 | 338 794 | 370 901 |
Provisions | | 50 660 | 192 554 | 192 554 | 192 554 | |
Provisions For Liabilities Balance Sheet Subtotal | | 214 334 | 191 987 | 194 395 | 192 554 | 192 554 |
Provisions Used | | | -50 660 | | | |
Purchase Property Plant Equipment | | -64 323 | -40 758 | -4 915 | -32 583 | -32 277 |
Repayments Borrowings Classified As Financing Activities | | | -318 000 | -106 280 | -2 133 176 | -62 489 |
Research Development Average Number Employees | | 3 | 4 | 4 | 4 | 5 |
Research Development Expense Recognised In Profit Or Loss | | 568 371 | 299 763 | 103 050 | 119 700 | 102 000 |
Selling Average Number Employees | | 33 | 33 | 28 | 26 | 24 |
Social Security Costs | | 304 358 | 318 758 | 250 709 | 233 492 | 255 487 |
Staff Costs Employee Benefits Expense | | 3 548 427 | 3 419 379 | 2 424 187 | 2 534 102 | 2 641 599 |
Taxation Social Security Payable | | 493 424 | 1 182 493 | 1 448 953 | 895 826 | 1 114 801 |
Tax Decrease From Utilisation Tax Losses | | | 67 287 | 46 001 | 24 686 | -28 176 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 42 604 | | | | |
Tax Expense Credit Applicable Tax Rate | | 112 347 | -117 702 | -194 234 | -268 499 | -5 478 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | -197 269 | -192 762 | | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -83 701 | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 126 976 | | 23 736 | 26 843 | 25 020 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 136 769 | 209 930 | 126 905 | 118 846 | 125 180 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | 243 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 138 559 | -112 127 | 2 408 | -137 127 | 116 546 |
Total Assets Less Current Liabilities | | 4 393 732 | 5 482 113 | 4 816 637 | 4 636 714 | 4 472 485 |
Total Borrowings | | 33 418 | 894 000 | 1 787 720 | 4 415 382 | 3 422 095 |
Total Deferred Tax Expense Credit | | -7 027 | -33 304 | | | |
Total Operating Lease Payments | | 60 635 | 150 595 | 154 516 | -14 327 | 40 649 |
Trade Creditors Trade Payables | | 195 718 | 1 318 323 | 1 935 684 | 1 684 861 | 1 560 411 |
Trade Debtors Trade Receivables | | 1 871 563 | 3 085 286 | 3 430 993 | 3 377 447 | 3 865 186 |
Turnover Revenue | | 27 346 861 | 28 578 463 | 19 494 114 | 19 270 858 | 20 234 262 |
Unpaid Contributions To Pension Schemes | | | 17 255 | 13 363 | 12 142 | 16 251 |
Wages Salaries | | 3 198 657 | 3 025 624 | 2 106 050 | 2 237 213 | 2 316 649 |
Amount Received Or Receivable Under Long-term Incentive Schemes Directors | | | 7 917 | 12 337 | 11 050 | |
Amount Specific Advance Or Credit Directors | | 489 955 | 906 982 | 1 002 218 | 1 012 662 | |
Amount Specific Advance Or Credit Made In Period Directors | | 347 780 | 417 027 | 95 236 | 10 444 | |
Company Contributions To Money Purchase Plans Directors | | | 7 917 | 12 337 | 11 050 | 12 006 |
Director Remuneration | | 246 809 | 252 962 | 246 731 | 221 000 | 240 120 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | 1 | 1 | 1 | 1 |