Profit & Loss |
Date of Accounts |
2014-05-31 | 2015-05-31 | 2016-05-31 | 2017-05-31 | 2018-05-31 | 2019-05-31 | 2020-05-31 | 2021-05-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | | |
Net Worth | -37 400 | -43 741 | -48 296 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 2 191 | 3 699 | 11 328 | | | | | | | |
Cash Bank On Hand | | | | | 104 914 | 43 334 | 149 266 | 250 794 | 713 935 | 410 522 |
Current Assets | 6 234 | 7 101 | 13 885 | 28 349 | 121 202 | 212 554 | 320 732 | 473 106 | 1 012 949 | 1 512 903 |
Debtors | 4 043 | 3 402 | 2 557 | | 16 288 | 169 220 | 171 466 | 219 633 | 299 014 | 1 102 381 |
Net Assets Liabilities | | | -48 296 | -14 802 | 39 467 | 53 764 | 166 162 | 293 392 | 763 502 | 1 163 643 |
Net Assets Liabilities Including Pension Asset Liability | -37 400 | -43 741 | -48 296 | | | | | | | |
Other Debtors | | | | | 12 953 | 48 399 | 25 035 | 143 290 | 25 000 | 143 962 |
Property Plant Equipment | | | | | | 568 | 426 | 1 555 | 1 231 | 707 |
Tangible Fixed Assets | 14 707 | 11 161 | 6 763 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 144 | 1 144 | | | | | | | |
Profit Loss Account Reserve | -38 400 | -44 885 | -49 440 | | | | | | | |
Shareholder Funds | -37 400 | -43 741 | -48 296 | | | | | | | |
|
Other Financial Data |
Director Remuneration | | | | | | | | 26 000 | 28 583 | |
Dividend Recommended By Directors | | | | | | | | | | 250 000 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 32 943 | 149 384 | 304 683 | 504 985 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 23 021 | 23 211 | 23 353 | 23 635 | 23 959 | 21 345 |
Average Number Employees During Period | | | | | 2 | 3 | 4 | 4 | 5 | 7 |
Creditors | | | 42 440 | 32 825 | 115 084 | 581 644 | 444 166 | 1 192 640 | 995 015 | 150 741 |
Creditors Due After One Year | 32 329 | 31 416 | 42 440 | | | | | | | |
Creditors Due Within One Year | 26 012 | 30 587 | 26 504 | | | | | | | |
Fixed Assets | | | 6 763 | 3 170 | 72 500 | 467 625 | 351 042 | 1 196 872 | 996 246 | 707 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 32 943 | 116 441 | 155 299 | 200 302 | 35 012 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 190 | 142 | 282 | 324 | 307 |
Intangible Assets | | | | | 72 500 | 467 057 | 350 616 | 1 195 317 | 995 015 | |
Intangible Assets Gross Cost | | | | | 72 500 | 500 000 | 500 000 | 1 500 000 | 1 500 000 | |
Net Current Assets Liabilities | -19 778 | -23 486 | -12 619 | 14 853 | 82 051 | 167 783 | 259 286 | 291 838 | 762 271 | 1 313 677 |
Number Shares Allotted | 1 | 3 200 | 3 200 | | | | | | | |
Other Creditors | | | | | 115 084 | 581 644 | 444 166 | 1 192 640 | 784 | 43 |
Other Taxation Social Security Payable | | | | | 17 480 | 28 322 | 40 961 | 66 597 | | |
Par Value Share | 1 000 | 0 | 0 | | | | | | 0 | 0 |
Property Plant Equipment Gross Cost | | | | | 23 021 | 23 779 | 23 779 | 25 190 | 25 190 | 22 052 |
Share Capital Allotted Called Up Paid | 1 000 | 32 | 32 | | | | | | | |
Tangible Fixed Assets Additions | 18 577 | 1 465 | 816 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 18 577 | 20 042 | 20 858 | | | | | | | |
Tangible Fixed Assets Depreciation | 3 870 | 8 881 | 14 095 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 3 870 | 5 011 | 5 214 | | | | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | 560 000 | | 1 000 000 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 758 | | 1 411 | | |
Total Assets Less Current Liabilities | -5 071 | -12 325 | -5 856 | 18 023 | 154 551 | 635 408 | 610 328 | 1 488 710 | 1 758 517 | 1 314 384 |
Trade Creditors Trade Payables | | | | | 13 194 | 3 801 | 2 218 | 40 909 | 46 856 | 2 194 |
Trade Debtors Trade Receivables | | | | | 3 335 | 18 421 | 20 423 | 7 774 | 12 611 | 8 525 |
Value Shares Allotted | 1 000 | | | | | | | | | |
Accrued Liabilities | | | | | | | | 72 574 | 32 534 | 33 693 |
Administrative Expenses | | | | | | | | 250 279 | 384 547 | 478 960 |
Amortisation Expense Intangible Assets | | | | | | | | 155 299 | 200 302 | 35 012 |
Amounts Owed By Group Undertakings | | | | | | | | | 125 000 | 949 457 |
Amounts Owed To Group Undertakings | | | | | | | | | | 150 741 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 250 794 | 713 935 | |
Corporation Tax Payable | | | | | | | | 65 613 | 161 943 | 163 127 |
Cost Sales | | | | | | | | 346 104 | 247 441 | 232 274 |
Current Tax For Period | | | | | | | | 65 613 | 161 942 | 167 359 |
Deferred Tax Asset Debtors | | | | | | | | 584 | 514 | 437 |
Depreciation Amortisation Expense | | | | | | | | 155 581 | 200 626 | 35 320 |
Depreciation Expense Property Plant Equipment | | | | | | | | 282 | 324 | 307 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | | 539 997 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 2 921 |
Disposals Intangible Assets | | | | | | | | | | 1 500 000 |
Disposals Property Plant Equipment | | | | | | | | | | 3 138 |
Distribution Costs | | | | | | | | 155 298 | 200 302 | 35 012 |
Dividends Paid | | | | | | | | | | 250 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -250 000 |
Dividends Paid On Shares Interim | | | | | | | | | | 250 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | 87 420 | -26 989 | 198 105 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | -50 812 | -79 381 | -153 444 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | -217 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | -217 |
Gross Profit Loss | | | | | | | | 602 639 | 1 215 745 | 1 331 548 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -29 983 | -65 612 | -166 175 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 101 528 | 463 141 | -303 413 |
Interest Expense On Loan Capital | | | | | | | | 4 883 | | |
Interest Paid Classified As Operating Activities | | | | | | | | -4 883 | | |
Interest Payable Similar Charges Finance Costs | | | | | | | | 4 883 | | |
Net Cash Flows From Used In Financing Activities | | | | | | | | -748 554 | 196 401 | 1 995 015 |
Net Cash Flows From Used In Investing Activities | | | | | | | | 1 001 411 | -2 | -960 003 |
Net Cash Flows From Used In Operating Activities | | | | | | | | -354 385 | -659 540 | -731 599 |
Net Cash Generated From Operations | | | | | | | | -389 251 | -725 152 | -897 774 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | -2 | |
Number Shares Issued Fully Paid | | | | | | | | | 208 000 | 10 330 400 |
Operating Profit Loss | | | | | | | | 197 062 | 630 896 | 817 576 |
Other Deferred Tax Expense Credit | | | | | | | | -584 | 70 | 76 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 2 | |
Other Remaining Borrowings | | | | | | | | 994 | 6 961 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 918 | 2 079 | 7 260 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | -748 474 | | 750 000 |
Proceeds From Issuing Shares | | | | | | | | -80 | -1 224 | |
Proceeds From Sales Intangible Assets | | | | | | | | | | -960 003 |
Profit Loss | | | | | | | | 127 150 | 468 886 | 650 141 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 192 179 | 630 898 | 817 576 |
Purchase Intangible Assets | | | | | | | | -1 000 000 | | |
Purchase Property Plant Equipment | | | | | | | | -1 411 | | |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | -197 625 | -995 015 |
Social Security Costs | | | | | | | | 6 016 | 12 917 | 34 683 |
Staff Costs Employee Benefits Expense | | | | | | | | 74 972 | 139 401 | 347 850 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 65 029 | 162 012 | 167 435 |
Total Operating Lease Payments | | | | | | | | 5 750 | 8 000 | -800 |
Turnover Revenue | | | | | | | | 948 743 | 1 463 186 | 1 563 822 |
Wages Salaries | | | | | | | | 68 038 | 124 405 | 305 907 |