Profit & Loss |
Date of Accounts |
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 | 1 | 1 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 61 984 | 104 418 | 17 929 | 72 435 | 218 793 | 74 481 |
Current Assets | | | 271 374 | 323 154 | 247 785 | 349 903 | 494 924 | 386 668 |
Debtors | | | 191 301 | 202 673 | 218 734 | 270 215 | 257 586 | 294 098 |
Net Assets Liabilities | | | | -656 317 | 72 283 | -27 508 | 5 414 | -111 370 |
Other Debtors | | | 50 | | 640 | | 257 586 | 280 590 |
Property Plant Equipment | | | 1 702 044 | 1 675 137 | 1 561 853 | 1 450 529 | 1 348 459 | |
Total Inventories | | | 13 570 | 16 063 | 11 122 | 7 253 | 18 545 | 18 089 |
Cash Bank In Hand | 1 | 1 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 | 1 | | | | | | |
|
Capital & Reserves |
Shareholder Funds | 1 | 1 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 6 750 | 6 750 | 6 750 | 6 900 | 6 900 | |
Accumulated Amortisation Impairment Intangible Assets | | | 15 463 | 31 638 | 47 766 | 63 894 | 80 022 | 80 640 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 141 814 | 279 263 | 409 295 | 532 724 | 652 877 | 10 627 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 16 748 | 12 105 | | |
Administrative Expenses | | | 1 097 605 | 1 081 783 | 1 101 385 | 527 776 | 990 952 | |
Amortisation Expense Intangible Assets | | | 15 463 | 16 175 | 16 128 | 16 128 | 16 128 | |
Amounts Owed By Related Parties | | | | | | 30 000 | | |
Amounts Owed To Related Parties | | | | 2 130 393 | 1 210 914 | 894 655 | | |
Average Number Employees During Period | | | 30 | 29 | 35 | 25 | 26 | 26 |
Balances With Banks | | | | 104 018 | 17 919 | 72 435 | | |
Bank Borrowings | | | | | | 39 585 | 61 440 | |
Cash Cash Equivalents | | | | 104 418 | 17 929 | 72 435 | | |
Cash Cash Equivalents Cash Flow Value | | | 61 984 | 104 418 | 17 929 | 72 435 | | |
Cash On Hand | | | | 400 | 10 | | | |
Comprehensive Income Expense | | | -544 140 | -112 179 | 728 600 | -99 790 | 32 922 | |
Cost Sales | | | 874 833 | 1 010 571 | 1 139 769 | 433 717 | 889 243 | |
Creditors | | | 2 582 734 | 2 703 611 | 1 770 229 | 285 415 | 1 048 632 | 803 326 |
Deferred Tax Asset Debtors | | | 125 039 | 127 289 | 122 403 | 184 526 | 156 233 | |
Deferred Tax Assets | | | 151 337 | 153 009 | 145 961 | 205 635 | 175 928 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -2 250 | 4 886 | -62 123 | | |
Deferred Tax Liabilities | | | | | 23 558 | 21 109 | | |
Depreciation Amortisation Expense | | | 157 277 | 153 625 | 146 160 | 139 557 | 136 839 | |
Depreciation Expense Property Plant Equipment | | | 141 814 | 137 449 | 130 032 | 123 429 | 120 712 | |
Fixed Assets | | | 1 767 221 | 1 724 139 | 1 594 727 | 1 467 275 | 1 349 077 | 1 259 909 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | 800 000 | 325 000 | | |
Further Item Non-operating Gain Loss Before Tax Income Statement Item Component Profit Or Loss Before Tax | | | | | 800 000 | 258 452 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 3 515 000 | 3 311 000 | 204 000 | 204 000 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 564 846 | 8 372 | 933 381 | 65 715 | 103 484 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -66 262 | -9 122 | 20 947 | 40 642 | -45 664 | |
Gain Loss In Cash Flows From Change In Inventories | | | | 2 493 | -4 941 | -3 869 | | |
Government Grant Income | | | | | | 433 439 | | |
Gross Profit Loss | | | 428 426 | 967 354 | 1 034 871 | -327 535 | 1 013 582 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 61 984 | 42 434 | -86 489 | 54 506 | 146 358 | |
Increase From Amortisation Charge For Year Intangible Assets | | | 15 463 | 16 175 | 16 128 | 16 128 | 16 128 | 618 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 141 814 | 137 449 | 130 032 | 123 429 | 120 712 | 110 089 |
Intangible Assets | | | 65 177 | 49 002 | 32 874 | 16 746 | 618 | |
Intangible Assets Gross Cost | | | 80 640 | 80 640 | 80 640 | 80 640 | 80 640 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 10 039 | | |
Interest Paid Classified As Financing Activities | | | | | | -10 039 | | |
Interest Paid Classified As Operating Activities | | | | | -800 000 | -10 039 | -12 937 | |
Interest Payable Similar Charges Finance Costs | | | | | | 10 039 | 12 937 | |
Minimum Operating Lease Payments Recognised As Expense | | | | 204 000 | 204 000 | 204 000 | | |
Net Cash Flows From Used In Financing Activities | | | -2 013 370 | -117 023 | 800 000 | -237 193 | 79 582 | |
Net Cash Flows From Used In Operating Activities | | | 26 888 | -35 953 | -869 741 | 170 582 | -244 959 | |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | 39 196 | 879 646 | -270 770 | | |
Net Current Assets Liabilities | | | -2 311 360 | -2 380 457 | -1 522 444 | -1 209 368 | -295 031 | -416 658 |
Number Shares Issued Fully Paid | | | | 1 | 1 | 1 | 800 001 | |
Other Creditors | | | 276 219 | 5 617 | 8 351 | 96 166 | 99 823 | 367 778 |
Other Departments Average Number Employees | | | | 29 | 35 | 25 | | |
Other Employee Expense | | | | 12 638 | 15 347 | 1 755 | | |
Other Inventories | | | | 16 063 | 11 122 | 7 253 | | |
Other Operating Income Format1 | | | | | | 444 985 | 51 522 | |
Other Payables Accrued Expenses | | | | 264 960 | 319 411 | 319 584 | | |
Other Post-employment Benefit Costs | | | | | 13 746 | 6 159 | | |
Par Value Share | 1 | 1 | | 1 | 1 | 1 | 1 | |
Pension Costs Defined Contribution Plan | | | | 7 040 | 13 746 | | | |
Prepayments | | | 66 212 | 75 384 | 95 691 | 55 689 | 101 353 | |
Profit Loss | | | -544 140 | -112 179 | 728 600 | -99 790 | 32 922 | |
Profit Loss On Ordinary Activities Before Tax | | | -669 179 | -114 429 | 733 486 | -161 913 | 61 215 | |
Property Plant Equipment Gross Cost | | | 1 843 858 | 1 954 400 | 1 971 148 | 1 983 253 | 2 001 336 | 2 022 875 |
Purchase Property Plant Equipment | | | -1 843 858 | -110 542 | -16 748 | -12 105 | -19 019 | |
Revenue From Sale Goods | | | | 1 977 925 | 2 174 640 | 106 182 | | |
Social Security Costs | | | 37 077 | 39 684 | 48 476 | 35 736 | 43 511 | |
Staff Costs Employee Benefits Expense | | | 540 309 | 528 600 | 622 892 | 523 823 | 519 982 | |
Taxation Social Security Payable | | | | 70 692 | 40 019 | 49 094 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | -125 039 | -2 250 | 4 886 | -62 123 | 28 293 | |
Total Assets Less Current Liabilities | | | -544 139 | -656 318 | 72 283 | 257 907 | 1 054 046 | 843 251 |
Total Borrowings | | | | | | 285 415 | | |
Trade Creditors Trade Payables | | | 373 989 | 231 950 | 191 534 | 160 187 | 284 356 | 202 772 |
Turnover Revenue | | | 1 303 259 | 1 977 925 | 2 174 640 | 106 182 | 1 902 825 | |
Wages Salaries | | | 502 360 | 481 876 | 545 323 | 481 928 | 467 775 | |
Accrued Liabilities | | | 169 403 | 264 960 | | 319 584 | 317 216 | |
Additional Provisions Increase From New Provisions Recognised | | | | -2 250 | | | 28 293 | |
Amounts Owed By Group Undertakings | | | 4 519 | | | 30 000 | | 7 508 |
Amounts Owed To Group Undertakings | | | 1 914 349 | 2 130 393 | | 894 655 | 824 655 | 95 596 |
Bank Borrowings Overdrafts | | | | | | 285 415 | 223 977 | 159 966 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -2 286 | | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | 13 570 | 2 493 | | -3 869 | 11 292 | |
Issue Equity Instruments | | | 1 | | | | | |
Merchandise | | | 13 570 | 16 063 | | 7 253 | 18 545 | |
Net Cash Flows From Used In Investing Activities | | | 1 924 498 | 110 542 | | 12 105 | 19 019 | |
Net Cash Generated From Operations | | | 26 888 | -35 953 | | 160 543 | -257 896 | |
Other Deferred Tax Expense Credit | | | -125 039 | -2 250 | | -62 123 | 28 293 | |
Other Taxation Social Security Payable | | | 18 176 | 11 927 | | 35 222 | 11 902 | 73 169 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 872 | 7 040 | | 6 159 | 8 696 | |
Proceeds From Borrowings Classified As Financing Activities | | | -2 013 369 | -117 023 | | 346 259 | 40 000 | |
Proceeds From Issuing Shares | | | -1 | | | | | |
Provisions | | | -125 039 | -127 289 | | -184 526 | -156 233 | |
Purchase Intangible Assets | | | -80 640 | | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | 80 640 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 1 843 858 | 110 542 | | | 19 019 | 1 726 |
Trade Debtors Trade Receivables | | | | | | | | 6 000 |
Applicable Tax Rate | | | | | | 19 | 19 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 559 | |
Disposals Property Plant Equipment | | | | | | | 936 | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | -377 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -377 | |
Income From Other Fixed Asset Investments | | | | | | 258 452 | | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | 10 039 | 12 937 | |
Operating Profit Loss | | | | | | -410 326 | 74 152 | |
Repayments Borrowings Classified As Financing Activities | | | | | | | -39 582 | |
Tax Decrease From Utilisation Tax Losses | | | | | | | 29 707 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | 49 106 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | -30 763 | 11 631 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 20 195 | 18 076 | |
Number Shares Allotted | 1 | 1 | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | | | | | | |