Profit & Loss |
Date of Accounts |
2017-03-31 | 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 | 20 398 | | | | 7 715 | 6 652 | |
Current Assets | 117 492 | 332 709 | 703 233 | 714 776 | 605 041 | 451 455 | 223 632 |
Debtors | 97 094 | 332 709 | 703 233 | 714 776 | 597 326 | 444 803 | 223 632 |
Net Assets Liabilities | 216 376 | 156 405 | 209 999 | 208 009 | 184 251 | 86 230 | 358 |
Property Plant Equipment | 539 724 | 383 886 | 281 833 | 253 558 | 235 457 | 216 871 | 199 102 |
Other Debtors | | | | 4 302 | | | |
|
Other Financial Data |
Audit Fees Expenses | 5 230 | 5 200 | 5 200 | 5 200 | 5 200 | 5 200 | 5 200 |
Fees For Non-audit Services | 2 215 | 3 989 | 2 475 | 2 050 | 2 063 | 2 050 | 3 050 |
Director Remuneration | 40 000 | 60 000 | 55 000 | 60 000 | 120 000 | 100 000 | 79 152 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Accrued Liabilities | 16 412 | 12 435 | 8 453 | 6 507 | 4 012 | 2 282 | 623 |
Accrued Liabilities Deferred Income | 5 000 | 5 000 | 30 034 | 30 034 | 6 919 | 23 600 | 6 000 |
Accumulated Depreciation Impairment Property Plant Equipment | 300 767 | 417 355 | 521 286 | 549 561 | 567 662 | 586 248 | 604 017 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -15 000 | | | | | |
Administrative Expenses | 105 046 | 131 774 | 105 932 | 160 652 | 167 273 | 200 543 | 161 509 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Bank Borrowings Overdrafts | | 24 034 | 30 477 | 37 046 | 41 667 | 31 667 | 21 667 |
Bank Overdrafts | | 24 034 | 30 477 | 37 046 | | | 2 575 |
Cash Cash Equivalents Cash Flow Value | 20 398 | -24 034 | -30 477 | -37 046 | 7 715 | 6 652 | -2 575 |
Comprehensive Income Expense | -56 663 | -59 971 | 3 590 | -1 990 | -23 758 | -98 021 | -85 872 |
Cost Sales | 140 101 | 152 838 | 103 931 | 28 275 | 18 100 | 18 964 | 30 953 |
Creditors | 252 428 | 268 772 | 352 327 | 324 039 | 358 618 | 293 054 | 207 960 |
Deferred Tax Asset Debtors | 45 000 | 60 000 | 60 000 | 60 000 | 60 000 | 60 000 | 80 000 |
Deferred Tax Assets | | -16 376 | 43 595 | | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | 4 236 | -1 186 | | | | | |
Depreciation Amortisation Expense | 137 334 | 155 838 | 103 931 | 28 275 | 18 100 | 18 586 | 17 770 |
Depreciation Expense Property Plant Equipment | 137 335 | 155 838 | 103 931 | 28 275 | 18 101 | 18 586 | 17 769 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 39 250 | | | | | |
Disposals Property Plant Equipment | | 39 250 | | | | | |
Fixed Assets | 539 724 | 383 887 | 281 834 | 253 559 | 235 458 | 216 872 | 199 103 |
Further Item Borrowings Component Total Borrowings | 144 587 | 189 357 | 224 244 | | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -146 529 | 141 047 | -365 535 | -137 143 | 155 841 | -97 493 | 142 539 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | 136 503 | 187 818 | 231 113 | 203 906 | 269 333 | 297 848 |
Further Item Interest Expense Component Total Interest Expense | 11 128 | 12 425 | 3 784 | 3 886 | 33 865 | 15 602 | 14 356 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | -24 528 | -33 472 | -43 543 | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -63 847 | 59 422 | 9 852 | -16 509 | -80 998 | -14 323 | -19 031 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 45 837 | -50 675 | -1 967 | -18 454 | 22 095 | 68 861 | -5 912 |
Gain Loss On Disposal Assets Income Statement Subtotal | -2 767 | 3 000 | | | | | |
Gain Loss On Disposals Property Plant Equipment | -2 767 | 3 000 | | | | | |
Gross Profit Loss | 62 337 | 90 275 | 153 065 | 185 423 | 119 520 | 105 559 | 71 122 |
Income From Leasing Plant Equipment | 154 921 | 164 453 | 130 238 | 95 674 | 53 583 | 39 922 | 50 494 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -26 478 | -44 432 | -6 443 | -6 569 | 44 761 | -1 063 | -9 227 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 155 838 | 103 931 | 28 275 | 18 101 | 18 586 | 17 769 |
Interest Expense On Bank Loans Similar Borrowings | | | 3 000 | 3 000 | | 2 108 | 927 |
Interest Expense On Bank Overdrafts | 235 | | | | | | |
Interest Paid Classified As Operating Activities | -24 528 | -33 472 | -43 543 | -49 045 | -45 411 | -38 115 | -34 198 |
Interest Payable Similar Charges Finance Costs | 24 528 | 33 472 | 43 543 | 49 045 | 45 411 | 38 115 | 34 198 |
Investments Fixed Assets | | 1 | 1 | 1 | 1 | 1 | 1 |
Investments In Associates | | 1 | 1 | 1 | 1 | 1 | 1 |
Issue Equity Instruments | | | 50 004 | | | | |
Loans Owed By Related Parties | | | 40 000 | 40 000 | 40 000 | | |
Loans Owed To Related Parties | -182 839 | -133 535 | -113 065 | -91 296 | | | |
Net Assets Liabilities Joint Ventures | | -2 | -2 | -2 | -2 | -2 | -2 |
Net Cash Flows From Used In Financing Activities | -11 594 | -35 895 | -202 968 | 57 156 | -13 968 | 63 693 | 139 679 |
Net Cash Flows From Used In Investing Activities | 95 500 | 166 941 | 324 817 | -63 567 | -95 354 | -87 527 | -243 218 |
Net Cash Flows From Used In Operating Activities | -57 428 | -86 614 | -115 406 | 12 980 | 64 561 | 24 897 | 112 766 |
Net Cash Generated From Operations | -81 956 | -120 086 | -158 949 | -36 065 | 88 556 | 13 658 | 78 568 |
Net Current Assets Liabilities | -70 920 | 41 290 | 280 492 | 278 489 | 307 411 | 162 412 | 9 215 |
Number Shares Issued Fully Paid | | 139 500 | 147 834 | 147 834 | 147 834 | 147 834 | 147 834 |
Operating Profit Loss | -40 135 | -41 499 | 47 133 | 47 055 | 21 653 | -59 906 | -71 395 |
Other Creditors | 6 395 | 22 279 | 66 002 | 94 407 | 94 381 | 80 000 | 80 691 |
Other Deferred Tax Expense Credit | -8 000 | -15 000 | | | | | -20 000 |
Other Operating Income Format1 | 2 574 | | | 22 284 | 69 406 | 35 078 | 18 992 |
Other Remaining Borrowings | 85 235 | 40 246 | 323 108 | 309 226 | 316 951 | 261 387 | 186 293 |
Other Taxation Social Security Payable | 5 908 | 4 759 | 13 822 | 11 303 | 3 635 | 4 274 | 1 891 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 |
Percentage Class Share Held In Joint Venture | | 50 | 50 | 50 | 50 | 50 | 50 |
Prepayments | 5 010 | 7 023 | 6 902 | 3 517 | 2 913 | 644 | |
Present Value Finance Lease Receivables | 38 528 | 287 | 436 521 | 352 822 | 238 530 | 117 927 | 38 896 |
Proceeds From Issuing Shares | | | -50 004 | | | | |
Proceeds From Sales Property Plant Equipment | -2 500 | -3 000 | | | | | |
Profit Loss | -56 663 | -59 971 | 3 590 | -1 990 | -23 758 | -98 021 | -85 872 |
Profit Loss On Ordinary Activities Before Tax | -64 663 | -74 971 | 3 590 | -1 990 | -23 758 | -98 021 | -105 593 |
Property Plant Equipment Gross Cost | 840 491 | 801 241 | 803 119 | 803 119 | 803 119 | 803 119 | |
Provisions | -45 000 | -60 000 | -60 000 | -60 000 | -60 000 | -60 000 | -80 000 |
Purchase Other Long-term Assets Classified As Investing Activities | | 306 443 | 510 757 | 167 546 | 108 552 | 181 806 | 54 630 |
Purchase Property Plant Equipment | -98 000 | | -1 878 | | | | |
Recoverable Value-added Tax | | 4 886 | | 1 528 | | | |
Repayments Borrowings Classified As Financing Activities | -31 086 | -49 304 | -24 254 | -41 439 | -82 599 | | |
Social Security Costs | 658 | 5 195 | -244 | 3 377 | 10 146 | 7 359 | 4 749 |
Staff Costs Employee Benefits Expense | 40 658 | 65 195 | 54 756 | 63 377 | 130 146 | 107 359 | 83 901 |
Tax Decrease From Utilisation Tax Losses | | 14 670 | 14 958 | 8 679 | -427 | 4 472 | 5 492 |
Tax Expense Credit Applicable Tax Rate | -12 286 | -14 244 | 682 | -378 | -4 514 | -18 624 | -20 063 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 9 458 | -10 334 | -26 578 | -28 229 | -23 328 | -25 931 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 50 | 310 | 535 | 546 | 52 | 278 | 24 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -8 000 | -15 000 | | | | | -19 721 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 1 878 | | | | |
Total Assets Less Current Liabilities | 468 804 | 425 177 | 562 326 | 532 048 | 542 869 | 379 284 | 208 318 |
Total Borrowings | 417 672 | 414 469 | 577 829 | 537 099 | 153 645 | 163 058 | 107 184 |
Total Operating Lease Payments | 3 824 | 4 588 | 6 243 | 7 169 | 5 970 | 7 184 | 6 488 |
Trade Creditors Trade Payables | 7 608 | 33 555 | 42 233 | 64 242 | 19 974 | 13 739 | 6 120 |
Trade Debtors Trade Receivables | 7 833 | 51 609 | 18 583 | 44 816 | 28 155 | 2 563 | 4 719 |
Turnover Revenue | 202 438 | 243 113 | 256 996 | 213 698 | 137 620 | 124 523 | 102 075 |
Value-added Tax Payable | 2 502 | | | | | | |
Wages Salaries | 40 000 | 60 000 | 55 000 | 60 000 | 120 000 | 100 000 | 79 152 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | -20 000 |
Bank Borrowings | | | | | 8 333 | 10 000 | 10 000 |
Cash Receipts From Government Grants | | | | -4 302 | -69 406 | -26 876 | |
Corporation Tax Payable | | | | | | | 279 |
Current Tax For Period | | | | | | | 279 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | 4 302 | 69 406 | 26 876 | |