Profit & Loss |
Date of Accounts |
2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-04-30 | 2022-04-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 257 120 | 44 068 | 64 062 | 6 824 | 5 498 |
Current Assets | 782 640 | 4 781 269 | 6 228 827 | 8 377 022 | 12 010 725 |
Debtors | 525 521 | 4 812 094 | 6 164 765 | 8 370 198 | 12 005 227 |
Net Assets Liabilities | 2 886 | 149 539 | 485 621 | -1 560 240 | -1 292 831 |
Other Debtors | 110 146 | 3 238 383 | 4 588 069 | 6 489 711 | 9 834 619 |
Property Plant Equipment | | 6 928 | 5 986 | 3 258 | 2 838 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 37 539 | 189 496 | 332 669 | 475 593 | 727 322 |
Accumulated Depreciation Impairment Property Plant Equipment | | 2 026 | 5 489 | 8 441 | 10 461 |
Actuarial Gain Loss On Assets Defined Benefit Plan | | -70 000 | | | |
Additional Provisions Increase From New Provisions Recognised | 700 000 | | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 8 954 | 2 521 | 224 | 1 600 |
Administration Support Average Number Employees | 7 | 10 | 12 | 10 | 7 |
Administrative Expenses | 93 921 | 726 100 | 994 591 | 1 224 729 | 1 003 628 |
Amounts Owed By Directors | 1 000 | 235 285 | 425 277 | 524 853 | |
Amounts Owed To Directors | | | | | 782 147 |
Applicable Tax Rate | 19 | 19 | | | |
Assumed Rate Inflation- C P I | | 3 | | | |
Average Number Employees During Period | | | 12 | 10 | 7 |
Bank Borrowings Overdrafts | 580 000 | 4 121 798 | 5 016 612 | 8 369 628 | 10 282 395 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 3 465 | | |
Cash Cash Equivalents Cash Flow Value | 257 120 | 44 068 | 64 062 | 6 824 | 5 498 |
Cash Receipts From Repayment Loans Advances Classified As Investing Activities | | | | | 68 729 |
Comprehensive Income Expense | 1 886 | 146 653 | 336 082 | -2 045 861 | 279 409 |
Corporation Tax Payable | 442 | 76 305 | 76 305 | 160 692 | 164 005 |
Cost Inventories Recognised As Expense Net Write Downs Reversals | 1 886 | | | | |
Cost Sales | 711 104 | 12 471 | 3 463 | 2 952 | 2 020 |
Creditors | 236 096 | 539 694 | 547 989 | 1 445 913 | 2 937 582 |
Current Service Cost Defined Benefit Plan | | 780 000 | | | |
Current Tax For Period | 442 | | | | |
Debt Securities Held In Defined Benefit Plan Fair Value | | 780 000 | | | |
Deficit Surplus In Defined Benefit Plan | | 780 000 | | | |
Depreciation Expense Property Plant Equipment | | 2 026 | 3 463 | 2 952 | 2 020 |
Depreciation Rate Used For Property Plant Equipment | | 50 | 50 | 50 | 50 |
Discount Rate Used Defined Benefit Plan | | 3 | | | |
Dividend Declared Payable | | | | -12 000 | |
Dividends Paid | | | | | 12 000 |
Dividends Paid Classified As Financing Activities | | | | 12 000 | |
Dividends Paid On Shares | | | | | 12 000 |
Fair Value Assets Defined Benefit Plan | | -80 000 | | | |
Fixed Assets | 727 641 | 734 869 | 857 088 | 914 908 | 845 759 |
Gain Loss In Cash Flows From Change In Accrued Items | 37 539 | -107 514 | -470 710 | 185 667 | 192 557 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 189 415 | 84 478 | -132 961 | 693 882 | 453 632 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -525 521 | -4 178 401 | -775 843 | -2 490 433 | -3 835 029 |
Gain Loss In Cash Flows From Change In Provisions | 700 000 | -700 000 | | | |
Gain Loss In Cash Flows From Change In Retirement Benefit Obligations | | 780 000 | 147 000 | 89 000 | -111 000 |
Gain Loss On Reclassification Cash Flow Hedges To Profit Or Loss From Equity Before Tax | | -70 000 | | | |
Gain Loss On Remeasurement From Changes In Assumptions Underlying Present Value Defined Benefit Plan Liabilities | | 70 000 | | | |
Gross Profit Loss | 133 781 | 1 126 745 | 1 478 476 | 324 267 | 1 183 661 |
Income Expense Recognised Directly In Equity | 1 000 | | | | -12 000 |
Income Taxes Paid Refund Classified As Operating Activities | | -75 863 | | -84 387 | -3 313 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 257 120 | -213 052 | 19 994 | -57 238 | -1 326 |
Increase Decrease In Net Debt From Cash Flows | | | 874 820 | 3 410 254 | 2 696 240 |
Increase Decrease In Provisions Through Transfers Reclassifications | | -700 000 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 2 026 | 3 463 | 2 952 | 2 020 |
Increase In Assets Defined Benefit Plan From Interest Income | | -10 000 | | | |
Increase In Liabilities Defined Benefit Plan From Current Service Cost | | 700 000 | | | |
Interest Expense On Preference Shares Classified As Debt | | 10 000 | | | |
Interest Income On Bank Deposits | 6 | 80 | 98 | | |
Interest Paid Classified As Operating Activities | 37 539 | 486 693 | 708 767 | 1 393 743 | 1 835 245 |
Interest Payable Similar Charges Finance Costs | 37 539 | 637 992 | 852 598 | 1 536 667 | 2 086 974 |
Interest Received Classified As Operating Activities | 6 | 454 000 | 831 795 | 457 268 | 2 056 350 |
Investments | 727 641 | 727 941 | 851 102 | 911 650 | 842 921 |
Investments Fixed Assets | 727 641 | 727 941 | 851 102 | 911 650 | 842 921 |
Investments In Associates Joint Ventures Participating Interests | 727 641 | 727 941 | 851 102 | 911 650 | -68 729 |
Issue Equity Instruments | 1 000 | | | | |
Liabilities Defined Benefit Plan Present Value | | 700 000 | | | |
Net Cash Flows From Used In Financing Activities | 581 000 | 3 541 798 | 894 814 | 3 341 016 | 2 694 914 |
Net Cash Flows From Used In Investing Activities | -727 641 | -9 254 | -125 682 | -60 772 | 67 129 |
Net Cash Flows From Used In Operating Activities | 403 761 | -3 745 596 | -749 138 | -3 337 482 | -2 763 369 |
Net Cash Generated From Operations | 403 755 | -3 788 766 | -872 166 | -2 485 394 | -2 987 787 |
Net Current Assets Liabilities | 546 545 | 4 316 468 | 5 680 838 | 6 931 109 | 9 073 143 |
Net Debt Funds | | 4 077 730 | 4 952 550 | 8 362 804 | 11 059 044 |
Number Shares Issued Fully Paid | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 |
Number Shares Issued Related To Share-based Payments | 1 000 | | | | |
Operating Profit Loss | 39 861 | 400 645 | 483 885 | -900 462 | 180 033 |
Other Comprehensive Income Expense Net Tax | | -70 000 | -127 000 | -66 000 | 130 000 |
Other Finance Costs | 37 539 | 627 992 | 852 598 | 1 536 667 | 2 086 974 |
Other Interest Expense | 37 539 | | | | |
Other Interest Receivable Similar Income Finance Income | 6 | 454 000 | 831 795 | 457 268 | 2 056 350 |
Other Taxation Social Security Payable | 149 641 | 239 448 | 285 063 | 464 778 | 905 020 |
Par Value Share | 1 | 1 | 1 | 1 | 1 |
Payments Received On Account | | | -200 036 | | |
Payments To Acquire Interests In Joint Ventures Associates Participating Interests Classified As Investing Activities | 727 641 | 300 | 123 161 | 60 548 | |
Pension Costs Defined Contribution Plan | 700 303 | 4 438 | 8 685 | 9 911 | 9 093 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 700 303 | 4 438 | 8 685 | 9 911 | 9 093 |
Prepayments Accrued Income | 14 375 | 307 169 | 848 940 | 632 995 | 419 281 |
Proceeds From Borrowings Classified As Financing Activities | 580 000 | 3 541 798 | 894 814 | 3 353 016 | 2 694 914 |
Proceeds From Issuing Shares | 1 000 | | | | |
Profit Loss | 1 886 | 216 653 | 463 082 | -1 979 861 | 149 409 |
Profit Loss On Ordinary Activities Before Tax | 2 328 | 216 653 | 463 082 | -1 979 861 | 149 409 |
Property Plant Equipment Gross Cost | | 8 954 | 11 475 | 11 699 | 13 299 |
Provisions | 700 000 | | | | |
Provisions For Liabilities Balance Sheet Subtotal | 700 000 | | | | |
Purchase Property Plant Equipment | | 8 954 | 2 521 | 224 | 1 600 |
Retirement Benefit Obligations Surplus | | 780 000 | 927 000 | 1 016 000 | 905 000 |
Return On Assets Benefit Plan | | 2 | | | |
Revenue From Rendering Services | 844 885 | | | | |
Revenue From Sale Goods | 844 885 | 1 139 216 | 1 481 939 | 327 219 | 1 185 681 |
Social Security Costs | | 44 545 | 88 825 | 56 180 | 57 634 |
Staff Costs Employee Benefits Expense | 726 936 | 485 991 | 637 936 | 639 746 | 581 431 |
Tax Expense Credit Applicable Tax Rate | 2 328 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 442 | | | | |
Total Assets Less Current Liabilities | 1 274 186 | 5 051 337 | 6 537 926 | 7 846 017 | 9 918 902 |
Total Operating Lease Payments | | 15 118 | 22 988 | 18 633 | 17 833 |
Trade Creditors Trade Payables | 48 473 | 35 857 | 53 988 | 356 850 | 351 366 |
Trade Debtors Trade Receivables | 400 000 | 1 031 257 | 302 479 | 722 639 | 1 751 327 |
Turnover Revenue | 844 885 | 1 139 216 | 1 481 939 | 327 219 | 1 185 681 |
Wages Salaries | 26 634 | 437 008 | 540 426 | 573 655 | 514 704 |
Advances Credits Directors | 1 000 | 235 285 | 425 277 | 524 853 | 782 147 |
Advances Credits Made In Period Directors | 1 000 | 234 785 | 189 992 | 100 076 | 55 000 |
Advances Credits Repaid In Period Directors | | 500 | | 500 | 1 362 000 |
Director Remuneration | 15 833 | 190 000 | 190 000 | 200 731 | 250 000 |