Profit & Loss |
Date of Accounts |
2018-09-30 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 4 019 | 19 303 | 357 039 | 354 062 | 682 369 | 1 604 344 |
Current Assets | 348 794 | 1 171 326 | 1 804 409 | 2 112 970 | 2 921 756 | 3 931 681 |
Debtors | 21 252 | 144 330 | 207 292 | 349 887 | 1 171 984 | 488 083 |
Other Debtors | 21 252 | 121 545 | 53 397 | 43 997 | 248 058 | 314 011 |
Property Plant Equipment | | | 36 454 | 12 570 | 18 057 | 23 558 |
Total Inventories | 323 523 | 1 007 693 | 1 240 078 | 1 409 021 | 1 067 403 | 1 839 254 |
|
Other Financial Data |
Audit Fees Expenses | | | 5 000 | 6 750 | 8 000 | 8 400 |
Director Remuneration | | | | | 52 533 | 48 868 |
Accrued Liabilities | | | 62 908 | 170 198 | 463 470 | 183 288 |
Accrued Liabilities Deferred Income | | | | | 84 883 | 131 096 |
Accumulated Amortisation Impairment Intangible Assets | | 174 | 870 | 55 049 | 307 182 | 734 749 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 3 758 | 5 410 | 13 017 | 24 601 |
Administrative Expenses | | | 2 538 296 | 2 425 476 | 5 648 776 | 7 203 798 |
Amortisation Expense Intangible Assets | | | 696 | 1 128 | 1 380 | 9 636 |
Amounts Owed By Group Undertakings | | | | | 364 823 | |
Amounts Owed To Group Undertakings | 81 702 | 1 070 648 | 3 189 258 | 4 143 670 | 6 940 320 | 12 278 242 |
Applicable Tax Rate | | | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 2 | 2 | 7 | 14 | 18 | 21 |
Cash Cash Equivalents Cash Flow Value | | | 357 039 | 354 062 | 682 369 | |
Comprehensive Income Expense | | | -1 668 630 | -747 538 | -3 095 955 | -4 100 397 |
Cost Sales | | | 2 557 047 | 2 717 407 | 5 195 216 | 5 887 729 |
Creditors | 578 687 | 1 162 684 | 3 500 155 | 4 997 936 | 9 186 751 | 14 058 157 |
Depreciation Amortisation Expense | | | 4 454 | 62 883 | 259 740 | 439 151 |
Depreciation Expense Property Plant Equipment | | | 3 758 | 8 704 | 7 607 | 11 584 |
Fixed Assets | | 6 716 | 42 474 | 484 156 | 979 263 | 740 347 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | 37 551 | 17 128 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | 100 614 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 11 608 | 9 142 | 199 553 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | 24 957 | 329 348 | -387 258 | -365 598 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 199 292 | 543 369 | 1 340 602 | -334 448 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -39 814 | -142 595 | -457 274 | 187 010 |
Gross Profit Loss | | | 844 709 | 1 340 719 | 1 838 317 | 2 140 632 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 337 736 | -2 977 | 328 307 | 921 975 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | 232 385 | 168 943 | -341 618 | 771 851 |
Increase From Amortisation Charge For Year Intangible Assets | | 174 | 696 | 54 179 | 252 133 | 427 567 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 3 758 | 8 704 | 7 607 | 11 584 |
Intangible Assets | | 6 716 | 6 020 | 471 586 | 961 206 | 716 789 |
Intangible Assets Gross Cost | | 6 890 | 6 890 | 526 635 | 1 268 388 | 1 451 538 |
Interest Expense On Bank Loans Similar Borrowings | | | | | 37 551 | 17 128 |
Interest Payable Similar Charges Finance Costs | | | | | 37 551 | 17 128 |
Key Management Personnel Compensation Total | | | | 222 650 | 712 724 | 1 133 868 |
Merchandise | | | 1 240 078 | 1 409 021 | 1 067 403 | 1 839 254 |
Net Cash Flows From Used In Financing Activities | | | -2 128 600 | -1 340 657 | -1 956 096 | -5 783 524 |
Net Cash Flows From Used In Investing Activities | | | 40 212 | 526 221 | 620 706 | 200 235 |
Net Cash Flows From Used In Operating Activities | | | 1 750 652 | 817 413 | 1 007 083 | 4 661 314 |
Net Cash Generated From Operations | | | 1 747 073 | 817 413 | 1 007 083 | 4 761 928 |
Net Current Assets Liabilities | -229 893 | 8 642 | -1 695 746 | -2 884 966 | -6 264 995 | -10 126 476 |
Number Shares Issued Fully Paid | | | | 100 | 100 | 100 |
Operating Profit Loss | | | | -747 538 | -3 058 404 | -4 183 883 |
Other Creditors | 480 899 | 1 099 | 515 | 138 517 | 284 415 | 484 811 |
Other Operating Income Format1 | | | 24 957 | 337 219 | 752 055 | 879 283 |
Other Taxation Social Security Payable | | 10 041 | 6 811 | 40 527 | | 66 006 |
Par Value Share | | | | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 660 | 4 852 | 11 977 | 14 403 |
Prepayments | | | 55 031 | 51 061 | 24 767 | 62 010 |
Prepayments Accrued Income | | | | 2 254 | 3 045 | |
Proceeds From Borrowings Classified As Financing Activities | | | -5 119 499 | -3 260 737 | -4 949 736 | -9 215 126 |
Profit Loss | | | -1 668 630 | -747 538 | -3 095 955 | -4 100 397 |
Profit Loss On Ordinary Activities Before Tax | | | -1 668 630 | -747 538 | -3 095 955 | -4 201 011 |
Property Plant Equipment Gross Cost | | | 40 212 | 17 980 | 31 074 | 48 159 |
Purchase Intangible Assets | | | | -519 745 | -607 612 | -183 150 |
Purchase Property Plant Equipment | | | -40 212 | -7 176 | -13 094 | -17 085 |
Recoverable Value-added Tax | | | 23 147 | 210 113 | 132 068 | |
Repayments Borrowings Classified As Financing Activities | | | -2 990 899 | -1 920 080 | -2 956 089 | -3 414 474 |
Social Security Costs | | | 8 302 | 74 181 | 153 557 | 248 612 |
Staff Costs Employee Benefits Expense | | | 113 866 | 719 313 | 1 518 434 | 2 376 601 |
Tax Expense Credit Applicable Tax Rate | | | -317 040 | -142 032 | -588 231 | -798 192 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -3 237 | 423 | -78 643 | 43 563 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 569 | 5 296 | 1 209 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | -100 614 |
Total Additions Including From Business Combinations Intangible Assets | | 6 890 | | 519 745 | 741 753 | 183 150 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 40 212 | 7 176 | 13 094 | 17 085 |
Total Assets Less Current Liabilities | -229 893 | 15 358 | -1 653 272 | -2 400 810 | -5 285 732 | -9 386 129 |
Total Operating Lease Payments | | | 47 614 | 57 593 | 18 447 | 136 039 |
Trade Creditors Trade Payables | 16 086 | 80 896 | 240 663 | 505 024 | 1 413 663 | 857 826 |
Trade Debtors Trade Receivables | | 22 785 | 75 717 | 42 462 | 399 223 | 112 062 |
Turnover Revenue | | | 3 401 756 | 4 058 126 | 7 033 533 | 8 028 361 |
Wages Salaries | | | 104 904 | 640 280 | 1 352 900 | 2 113 586 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 7 052 | | |
Disposals Property Plant Equipment | | | | 29 408 | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | -21 656 | | |
Gain Loss On Disposals Property Plant Equipment | | | | -21 656 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | -3 579 | | | |
Proceeds From Sales Property Plant Equipment | | | | -700 | | |