Profit & Loss |
Date of Accounts |
2014-03-31 | 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 | 100 | 584 993 | 1 765 215 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | | 650 648 | 1 508 932 | | | | | | | |
Cash Bank On Hand | | | 1 508 932 | 1 773 688 | 3 146 920 | 3 549 269 | 3 614 461 | 1 755 207 | 3 336 099 | 4 851 929 |
Current Assets | 100 | 1 963 830 | 3 014 496 | 3 110 754 | 3 190 553 | 5 038 456 | 5 831 398 | 6 069 547 | 13 949 669 | 12 931 681 |
Debtors | 100 | 1 313 182 | 1 505 564 | 1 337 066 | 43 633 | 1 489 187 | 2 216 937 | 4 314 340 | 10 613 570 | 8 079 752 |
Net Assets Liabilities | | | | 2 527 508 | 3 196 718 | 4 042 094 | 6 347 139 | 8 615 370 | 7 352 402 | 10 257 762 |
Other Debtors | | | 160 609 | 1 134 687 | 43 633 | 4 840 | | | 10 000 | 21 000 |
Property Plant Equipment | | | 131 208 | 98 406 | 211 733 | 159 360 | 282 775 | 216 150 | 840 828 | 657 161 |
Tangible Fixed Assets | | | 131 208 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | | 584 893 | 1 765 115 | | | | | | | |
Shareholder Funds | 100 | 584 993 | 1 765 215 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 10 000 | 10 450 | 11 630 | 12 200 |
Other Non-audit Services Fees | | | | | | | 10 568 | 10 593 | 10 548 | 15 889 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | 1 271 | 1 321 |
Director Remuneration | | | | | | | | | 75 000 | 78 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 2 792 | 35 594 | 76 113 | 129 653 | 203 229 | 276 243 | 332 798 | 542 410 |
Average Number Employees During Period | | | | 26 | 30 | 24 | 88 | 93 | 144 | 124 |
Creditors | | | 1 380 489 | 681 652 | 174 167 | 1 132 683 | 1 719 243 | 2 338 080 | 7 386 864 | 3 280 318 |
Creditors Due Within One Year | | 1 378 837 | 1 380 489 | | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 32 802 | 40 519 | 53 540 | 73 576 | 73 014 | 56 555 | 213 236 |
Net Current Assets Liabilities | 100 | 584 993 | 1 634 007 | 2 429 102 | 3 016 386 | 3 905 773 | 4 112 155 | 3 731 467 | 6 562 805 | 9 651 363 |
Number Shares Allotted | | 100 | 100 | | | | | | | |
Number Shares Issued Fully Paid | | | | 100 | 50 | 50 | 50 | 50 | 50 | 50 |
Other Creditors | | | 69 731 | 7 645 | 20 950 | 49 286 | 67 198 | 141 945 | 950 023 | 35 977 |
Other Taxation Social Security Payable | | | 857 950 | 253 217 | 152 171 | 60 703 | 140 662 | 328 357 | 579 427 | 398 365 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Property Plant Equipment Gross Cost | | | 134 000 | 134 000 | 287 846 | 289 013 | 486 004 | 492 393 | 1 173 626 | 1 199 571 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 31 401 | 23 039 | 47 791 | 196 356 | 51 231 | 50 762 |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | | 134 000 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | | 134 000 | | | | | | | |
Tangible Fixed Assets Depreciation | | | 2 792 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 2 792 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 153 846 | 1 167 | 196 991 | 6 389 | 681 233 | 43 340 |
Total Assets Less Current Liabilities | 100 | 584 993 | 1 765 215 | 2 527 508 | 3 228 119 | 4 065 133 | 6 394 930 | 8 811 726 | 7 403 633 | 10 308 524 |
Trade Creditors Trade Payables | | | 452 808 | 420 790 | 1 046 | 333 312 | 609 928 | 865 089 | 1 827 288 | 1 505 616 |
Trade Debtors Trade Receivables | | | 1 344 955 | 202 379 | | 677 808 | 2 181 155 | 2 454 486 | 6 333 361 | 5 210 070 |
Accrued Liabilities | | | | | | 93 758 | 90 511 | 175 229 | 1 771 924 | 537 934 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | 24 752 | 148 565 | -145 125 | -469 |
Administrative Expenses | | | | | | 149 924 | 228 486 | 258 638 | 328 566 | 643 300 |
Applicable Tax Rate | | | | | | 19 | 19 | 19 | 19 | 19 |
Called Up Share Capital Not Paid | | | | | | 100 | 100 | 100 | 100 | 100 |
Cash Cash Equivalents Cash Flow Value | | | | | | 3 549 269 | 3 614 461 | 1 755 207 | 3 336 099 | |
Comprehensive Income Expense | | | | | | | 2 335 045 | 2 298 231 | 3 936 808 | 2 909 360 |
Corporation Tax Payable | | | | | | 209 478 | 523 988 | 309 394 | 915 278 | 266 172 |
Cost Sales | | | | | | 6 502 423 | 25 976 249 | 19 261 463 | 44 704 630 | 38 906 152 |
Current Tax For Period | | | | | | 209 505 | 524 014 | 309 602 | 1 064 658 | 693 454 |
Depreciation Amortisation Expense | | | | | | 53 540 | 73 576 | 73 014 | 56 555 | 213 236 |
Depreciation Expense Property Plant Equipment | | | | | | 53 540 | 73 576 | 73 014 | 56 555 | 213 236 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 3 624 |
Disposals Property Plant Equipment | | | | | | | | | | 17 395 |
Dividends Paid | | | | | | 10 000 | 30 000 | 30 000 | 5 199 776 | 4 000 |
Dividends Paid Classified As Financing Activities | | | | | | -10 000 | -30 000 | -30 000 | -5 199 776 | -4 000 |
Dividends Paid On Shares | | | | | | 10 000 | 30 000 | 30 000 | 5 199 776 | 4 000 |
Dividends Paid On Shares Interim | | | | | | 5 000 | 15 000 | 15 000 | 2 599 888 | 2 000 |
Dividends Received Classified As Investing Activities | | | | | | | | -21 115 | -15 343 | |
Fixed Assets | | | | | | 159 360 | 2 282 775 | 5 080 259 | 840 828 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 1 227 | 4 718 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | | | | -4 864 109 | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | 10 235 | 10 568 | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | 11 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 749 038 | 272 050 | 803 431 | 4 472 900 | -3 461 440 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -1 445 554 | -727 750 | -2 097 403 | -6 299 230 | 2 533 818 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | 14 229 |
Gain Loss On Disposals Other Non-current Assets | | | | | | | | | 320 340 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | 14 229 |
Gross Profit Loss | | | | | | 1 206 364 | 3 112 059 | 1 323 945 | 4 838 192 | 4 250 363 |
Income From Other Fixed Asset Investments | | | | | | | | 21 115 | 15 343 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | 25 | -209 504 | -200 319 | -458 774 | -1 342 560 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 402 349 | 65 192 | -1 859 254 | 1 580 892 | 1 515 830 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -52 | | -323 877 | | |
Interest Paid Classified As Operating Activities | | | | | | | | | -1 227 | -4 718 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 1 227 | 4 718 |
Investments Fixed Assets | | | | | | | 2 000 000 | 4 864 109 | | |
Net Cash Flows From Used In Financing Activities | | | | | | 10 000 | 30 000 | | 5 229 776 | |
Net Cash Flows From Used In Investing Activities | | | | | | 1 140 | 2 196 753 | 2 006 182 | -4 198 219 | 15 340 |
Net Cash Flows From Used In Operating Activities | | | | | | -413 489 | -2 291 945 | -146 928 | -2 612 449 | -1 531 170 |
Net Cash Generated From Operations | | | | | | -413 464 | -2 501 449 | -347 247 | -3 072 450 | -2 878 448 |
Net Interest Received Paid Classified As Investing Activities | | | | | | -27 | -238 | -280 | | |
Operating Profit Loss | | | | | | 1 056 440 | 2 883 573 | 2 411 126 | 4 521 885 | 3 607 063 |
Other Deferred Tax Expense Credit | | | | | | -8 362 | 24 752 | 148 565 | -145 125 | -469 |
Other Interest Receivable Similar Income Finance Income | | | | | | 27 | 238 | 280 | | |
Other Investments Other Than Loans | | | | | | | 2 000 000 | 842 921 | -4 864 109 | |
Other Operating Income Format1 | | | | | | | | 502 898 | 12 259 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 10 006 | 78 168 | 74 035 | 154 113 | 121 362 |
Prepayments Accrued Income | | | | | | 806 439 | 35 682 | 1 859 754 | 4 270 109 | 2 848 582 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | -28 000 |
Profit Loss | | | | | | 855 376 | 2 335 045 | 2 298 231 | 3 936 808 | 2 909 360 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 1 056 467 | 2 883 811 | 2 432 521 | 4 856 341 | 3 602 345 |
Provisions | | | | | | 23 039 | 47 791 | 196 356 | 51 231 | 50 762 |
Purchase Property Plant Equipment | | | | | | -1 167 | -196 991 | -6 389 | -681 233 | -43 340 |
Social Security Costs | | | | | | 115 229 | 671 934 | 607 096 | 1 373 411 | 1 093 444 |
Staff Costs Employee Benefits Expense | | | | | | 1 292 676 | 6 798 138 | 6 250 079 | 13 199 109 | 10 178 810 |
Tax Expense Credit Applicable Tax Rate | | | | | | 200 729 | 547 924 | 462 179 | 922 705 | 684 446 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | -160 741 | 7 688 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 414 | 842 | | 332 | 851 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 201 091 | 548 766 | 134 290 | 919 533 | 692 985 |
Total Current Tax Expense Credit | | | | | | 209 453 | 524 014 | -14 275 | 1 064 658 | |
Total Operating Lease Payments | | | | | | | 31 680 | | | |
Turnover Revenue | | | | | | 7 708 787 | 29 088 308 | 20 585 408 | 49 542 822 | 43 156 515 |
Wages Salaries | | | | | | 1 167 441 | 6 048 036 | 5 568 948 | 11 671 585 | 8 964 004 |