Profit & Loss |
Date of Accounts |
2017-07-31 | 2018-10-23 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 488 196 | |
Current Assets | 870 882 | |
Debtors | 381 436 | |
Net Assets Liabilities | 1 356 721 | 3 145 464 |
Other Debtors | 300 660 | |
Property Plant Equipment | 4 857 184 | |
Total Inventories | 1 250 | |
|
Other Financial Data |
Audit Fees Expenses | | 5 700 |
Accumulated Depreciation Impairment Property Plant Equipment | 159 397 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 21 959 |
Administration Support Average Number Employees | 56 | 73 |
Administrative Expenses | 244 815 | 369 078 |
Amounts Owed To Related Parties | | 2 729 461 |
Applicable Tax Rate | 20 | 19 |
Average Number Employees During Period | 57 | 74 |
Balances With Banks | 487 705 | |
Cash Cash Equivalents | 488 196 | |
Cash Cash Equivalents Cash Flow Value | 152 879 | 488 196 |
Cash On Hand | 491 | |
Comprehensive Income Expense | 156 742 | 1 788 743 |
Cost Sales | 874 739 | 1 412 205 |
Creditors | 2 758 279 | 3 052 536 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 39 488 | |
Depreciation Amortisation Expense | 87 741 | 111 181 |
Depreciation Expense Property Plant Equipment | 87 741 | 111 181 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -8 599 |
Disposals Property Plant Equipment | | -27 704 |
Financial Assets | 867 405 | |
Financial Liabilities | 4 127 137 | 2 807 849 |
Fixed Assets | 4 857 184 | 6 198 000 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -1 100 777 | 2 729 462 |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | | -1 449 144 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -41 839 | -91 073 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 264 475 | -381 436 |
Gain Loss In Cash Flows From Change In Inventories | | -1 250 |
Gain Loss On Financial Assets Fair Value Through Profit Or Loss | | 1 449 144 |
Gross Profit Loss | 494 331 | 601 350 |
Income Tax Expense Credit On Components Other Comprehensive Income | -51 055 | -264 780 |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | -5 010 836 |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | 1 449 144 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 335 317 | -488 196 |
Increase Decrease In Deferred Tax Expense Arising From Change In Tax Status Entity Or Its Shareholders | | 30 206 |
Increase Decrease In Provisions Through Transfers Reclassifications | | -234 574 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 111 181 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 104 389 | 127 247 |
Interest Income On Bank Deposits | 48 | |
Interest Paid Classified As Financing Activities | -104 389 | -127 247 |
Interest Paid Classified As Operating Activities | 104 389 | 127 247 |
Interest Payable Similar Charges Finance Costs | 104 389 | 127 247 |
Interest Received Classified As Investing Activities | 48 | |
Interest Received Classified As Operating Activities | 48 | |
Investment Property | | 6 198 000 |
Investment Property Fair Value Model | | 6 198 000 |
Net Cash Flows From Used In Financing Activities | 228 245 | -1 302 554 |
Net Cash Flows From Used In Investing Activities | -7 549 | -2 854 |
Net Cash Flows From Used In Operating Activities | 114 621 | 817 212 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 337 257 | 343 453 |
Net Current Assets Liabilities | -507 610 | -3 052 536 |
Operating Profit Loss | 249 516 | 232 272 |
Other Comprehensive Income Expense Net Tax | 51 055 | 264 780 |
Other Creditors | 1 051 195 | 78 387 |
Other Departments Average Number Employees | 1 | 1 |
Other Interest Receivable Similar Income Finance Income | 48 | |
Other Payables Accrued Expenses | 103 575 | 244 688 |
Pension Costs Defined Contribution Plan | | 5 868 |
Prepayments | 2 227 | |
Proceeds From Sales Property Plant Equipment | | 19 105 |
Profit Loss | 105 687 | 1 523 963 |
Profit Loss On Ordinary Activities Before Tax | 145 175 | 1 554 169 |
Property Plant Equipment Gross Cost | 5 016 581 | |
Provisions | 234 574 | |
Provisions For Liabilities Balance Sheet Subtotal | 234 574 | |
Purchase Property Plant Equipment | -7 597 | -21 959 |
Raw Materials Consumables | 1 250 | |
Repayments Borrowings Classified As Financing Activities | | -2 931 961 |
Revenue From Sale Goods | 1 369 070 | 2 013 555 |
Taxation Social Security Payable | 9 634 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | -275 337 |
Tax Expense Credit Applicable Tax Rate | 28 556 | 295 292 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 10 903 | 8 512 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | 29 | 1 739 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 39 488 | 30 206 |
Total Assets Less Current Liabilities | 4 349 574 | 3 145 464 |
Total Borrowings | 2 758 279 | |
Total Deferred Tax Expense Credit | 39 488 | 30 206 |
Trade Creditors Trade Payables | 37 175 | |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | -261 979 |
Transfers To From Owner-occupied Property Investment Property Fair Value Model | | 4 748 856 |
Turnover Revenue | 1 369 070 | 2 013 555 |
Wages Salaries | 837 776 | 1 345 190 |