Profit & Loss |
Date of Accounts |
2020-04-30 | 2021-04-30 | 2022-04-30 | 2023-04-30 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 861 914 | 1 360 403 |
Current Assets | 1 041 468 | 1 845 494 | 2 407 812 | 3 914 945 |
Debtors | | | 293 966 | 298 578 |
Net Assets Liabilities | 1 041 212 | 1 671 562 | 2 233 962 | 3 891 343 |
Other Debtors | | | 293 966 | 50 000 |
|
Other Financial Data |
Audit Fees Expenses | | | 7 200 | 24 250 |
Accrued Liabilities Deferred Income | | | 873 734 | 23 700 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 148 515 | |
Additional Provisions Increase From New Provisions Recognised | | | | 66 273 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 2 760 |
Administration Support Average Number Employees | | | 607 | 602 |
Administrative Expenses | | | 11 662 463 | 11 159 819 |
Amortisation Government Grants | | | | -81 662 |
Amounts Owed By Group Undertakings | | | | 248 578 |
Amounts Owed To Group Undertakings | | | 181 450 | |
Applicable Tax Rate | | | 19 | 19 |
Average Number Employees During Period | 1 | 2 | 2 | 602 |
Bank Borrowings Overdrafts | | | 82 006 | |
Cash Cash Equivalents Cash Flow Value | | | 2 695 050 | 1 374 160 |
Cash Payments To Acquire Equity Or Debt Instruments Other Entities Classified As Investing Activities | | | 8 145 | 2 004 032 |
Cash Receipts From Sales Equity Or Debt Instruments Other Entities Classified As Investing Activities | | | | -106 736 |
Comprehensive Income Expense | | | 562 400 | 1 853 381 |
Corporation Tax Payable | | | 267 080 | |
Cost Sales | | | 44 203 | |
Creditors | 256 | 181 532 | 181 450 | 23 702 |
Current Asset Investments | | | 251 932 | 2 255 964 |
Current Tax For Period | | | 123 985 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 66 273 |
Deferred Tax Liabilities | | | | 66 273 |
Depreciation Expense Property Plant Equipment | | | 14 718 | 12 058 |
Depreciation Rate Used For Property Plant Equipment | | | | 5 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 160 573 |
Disposals Property Plant Equipment | | | | 234 430 |
Dividends Paid | | | 562 500 | 196 000 |
Dividends Paid Classified As Financing Activities | | | 562 500 | 196 000 |
Dividends Paid On Shares | | | | 196 000 |
Dividends Received Classified As Investing Activities | | | 562 500 | 225 000 |
Fixed Assets | | 7 600 | 7 600 | 550 000 |
Gain Loss In Cash Flows From Change In Accrued Items | | | -31 446 | -512 906 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -94 778 | -111 486 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 230 377 | 1 812 033 |
Government Grant Income | | | | 81 662 |
Gross Profit Loss | | | 12 297 648 | 10 907 117 |
Income Expense Recognised Directly In Equity | | | -562 500 | -196 000 |
Income From Other Fixed Asset Investments | | | | 1 647 367 |
Income From Shares In Group Undertakings | | | 562 500 | 225 000 |
Income Taxes Paid Refund Classified As Operating Activities | | | 87 272 | 267 080 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 479 425 | -1 320 890 |
Increase Decrease In Net Debt From Cash Flows | | | | -765 148 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 12 058 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 3 715 | 16 878 |
Interest Income On Cash Cash Equivalents | | | 38 | 4 032 |
Interest Paid Classified As Operating Activities | | | 3 715 | 16 878 |
Interest Payable Similar Charges Finance Costs | | | 3 715 | 5 744 |
Interest Received Classified As Operating Activities | | | 38 | 4 032 |
Investments | | | 7 600 | 100 |
Investments Fixed Assets | | | 7 600 | 100 |
Investments In Group Undertakings | | | 7 600 | 100 |
Net Cash Flows From Used In Financing Activities | | | -753 037 | -196 344 |
Net Cash Flows From Used In Investing Activities | | | 554 355 | -1 814 671 |
Net Cash Flows From Used In Operating Activities | | | 678 107 | 690 125 |
Net Cash Generated From Operations | | | 769 056 | 970 051 |
Net Current Assets Liabilities | 1 041 212 | 1 663 962 | 2 226 362 | 3 891 243 |
Net Debt Funds | | | -2 864 976 | -3 630 124 |
Number Shares Issued Fully Paid | | | 11 712 | 11 712 |
Operating Profit Loss | | | 650 185 | -126 095 |
Other Creditors | | | -7 233 | 2 |
Other Interest Receivable Similar Income Finance Income | | | 38 | 4 032 |
Other Investments Other Than Loans | | | 284 910 | 265 090 |
Other Operating Income Format1 | | | 15 000 | 369 805 |
Other Taxation Social Security Payable | | | | 605 |
Par Value Share | | | | 0 |
Pension Costs Defined Contribution Plan | | | 593 068 | 545 556 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 593 068 | 545 556 |
Prepayments Accrued Income | | | 502 961 | |
Proceeds From Borrowings Classified As Financing Activities | | | -9 087 | -82 006 |
Proceeds From Government Grants Classified As Financing Activities | | | | 81 662 |
Proceeds From Repayment Loans Advances To Group Undertakings Classified As Financing Activities | | | -181 450 | |
Proceeds From Sales Property Plant Equipment | | | | 73 857 |
Profit Loss | | | 562 400 | 1 853 381 |
Profit Loss Attributable To Non-controlling Interests | | | -128 344 | 34 307 |
Profit Loss Attributable To Owners Parent | | | 956 679 | 1 944 658 |
Profit Loss On Ordinary Activities Before Tax | | | 1 209 008 | -137 229 |
Property Plant Equipment Gross Cost | | | 231 670 | |
Provisions | | | | 66 273 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 66 273 |
Purchase Property Plant Equipment | | | | 2 760 |
Rental Leasing Income | | | 15 000 | 23 053 |
Revenue From Sale Goods | | | 12 341 851 | 10 907 117 |
Service Concession Income | | | | 265 090 |
Staff Costs Employee Benefits Expense | | | 10 937 049 | 10 343 625 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 386 617 |
Tax Expense Credit Applicable Tax Rate | | | 122 613 | 360 543 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 1 372 | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | 26 074 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | 66 273 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 123 985 | 66 273 |
Total Assets Less Current Liabilities | 1 041 212 | 1 671 562 | 2 233 962 | 3 891 343 |
Trade Creditors Trade Payables | | | 125 190 | |
Trade Debtors Trade Receivables | | | 1 343 647 | 500 |
Turnover Revenue | | | 12 341 851 | 10 907 117 |
Wages Salaries | | | 10 343 981 | 9 798 069 |
Director Remuneration | | | 36 929 | 20 091 |