Profit & Loss |
Date of Accounts |
2015-03-31 | 2016-03-31 | 2017-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | |
Net Worth | 369 731 | 423 873 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 26 697 | 18 649 | 34 075 | 381 075 | 59 583 | 250 846 |
Current Assets | 245 732 | 96 341 | 833 486 | 2 551 585 | 2 387 778 | 404 259 | 1 014 678 |
Debtors | 244 133 | 69 644 | 814 837 | 2 517 510 | 2 006 703 | 344 676 | 763 832 |
Net Assets Liabilities | | 423 873 | 421 403 | 355 730 | 455 002 | 444 610 | 785 793 |
Other Debtors | | 163 | 11 068 | 5 056 684 | 6 762 848 | 321 644 | 258 210 |
Property Plant Equipment | | 1 074 811 | 900 000 | 2 343 076 | 164 232 | 148 174 | 136 131 |
Total Inventories | | | | 2 056 612 | 2 706 835 | 3 916 527 | 3 287 112 |
Cash Bank In Hand | 1 599 | 26 697 | | | | | |
Tangible Fixed Assets | 1 084 647 | 1 074 811 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | | | | | |
Profit Loss Account Reserve | -55 527 | -1 385 | | | | | |
Shareholder Funds | 369 731 | 423 873 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 24 590 | 16 000 | 24 400 | |
Total Fees To Auditors | | | | 27 590 | 20 000 | | |
Accrued Liabilities Deferred Income | | | | 15 608 | 15 366 | 15 490 | 16 804 |
Accumulated Depreciation Impairment Property Plant Equipment | | 20 141 | 21 457 | 47 484 | 42 867 | 58 925 | 70 968 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | | | | 839 779 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 185 642 | 90 500 | 91 875 |
Administrative Expenses | | | | 1 688 931 | 1 298 670 | 2 259 666 | 2 557 029 |
Amounts Owed By Associates Joint Ventures Participating Interests | | | | 562 500 | 554 642 | 671 931 | 703 777 |
Amounts Owed By Group Undertakings | | | | 2 420 146 | 1 983 196 | | 486 957 |
Amounts Owed By Related Parties | | | 778 963 | | | | |
Amounts Owed To Group Undertakings | | 160 171 | | | | 311 125 | |
Amounts Recoverable On Contracts | | | | | 1 193 179 | 1 272 379 | 1 375 493 |
Applicable Tax Rate | | | | 19 | 19 | | |
Average Number Employees During Period | | | | 2 | 2 | 4 | 3 |
Balances Amounts Owed By Related Parties | | | 778 963 | | | | |
Balances Amounts Owed To Related Parties | | 160 171 | 891 978 | | | | |
Bank Borrowings | | | | 1 410 406 | 1 410 301 | 1 410 255 | 1 705 257 |
Bank Borrowings Overdrafts | | 214 506 | 168 481 | 1 410 406 | 7 108 | 9 687 | 9 932 |
Called Up Share Capital Not Paid | | | | 8 | 8 | 8 | 8 |
Cash Cash Equivalents | | | | 34 075 | 381 075 | 268 360 | 1 065 198 |
Cash Cash Equivalents Cash Flow Value | | | | 642 632 | 381 075 | 59 583 | 250 846 |
Corporation Tax Payable | | | | 83 074 | 219 201 | 148 875 | 208 496 |
Cost Sales | | | | 14 349 812 | 13 273 820 | 22 018 490 | 22 125 831 |
Creditors | | 414 506 | 783 253 | 2 733 911 | 2 941 464 | 1 740 198 | 2 402 811 |
Current Tax For Period | | | | 83 074 | 142 265 | 148 875 | 208 496 |
Deferred Income | | | | 210 186 | 1 034 583 | 232 333 | 55 805 |
Deferred Tax Asset Debtors | | | | 62 772 | 62 772 | | |
Deferred Tax Assets | | | | 62 772 | | 34 712 | 50 077 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 109 869 | 5 696 | 2 088 |
Deferred Tax Liabilities | | | | 2 071 | 46 087 | 38 689 | 97 972 |
Depreciation Expense Property Plant Equipment | | | | 15 496 | 21 410 | 16 058 | |
Dividends Interest Paid Classified As Financing Activities | | | | | | 200 000 | 75 000 |
Dividends Paid | | | | | | 200 000 | 75 000 |
Dividends Paid Classified As Financing Activities | | | | | | 200 000 | -75 000 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | | -200 000 | -75 000 |
Dividends Received Classified As Investing Activities | | | | | -250 000 | -300 000 | -450 000 |
Fixed Assets | 1 084 648 | 1 074 812 | 900 001 | 2 343 077 | 2 473 846 | 2 457 788 | 3 375 911 |
Further Item Creditors Component Total Creditors | | | | 1 323 505 | 1 531 163 | 329 943 | 697 554 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 81 314 | 44 483 | 42 676 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | | | 90 387 |
Gain Loss In Cash Flows From Change In Operating Assets | | | | | | -1 209 692 | 629 415 |
Gain Loss In Cash Flows From Change In Operating Liabilities | | | | | | 1 226 335 | 329 346 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | 5 037 | 243 | |
Gain Loss On Disposals Property Plant Equipment | | | | | 5 037 | -243 | |
Government Grant Income | | | | | 69 649 | | |
Gross Profit Loss | | | | 1 966 523 | 1 994 327 | 2 936 607 | |
Income From Associates | | | | | | -234 122 | |
Income From Related Parties | | 24 911 | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | 87 452 | -219 201 | -148 875 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | 2 309 613 | | |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | | | -2 309 613 | | |
Increase Decrease From Other Changes Investment Property Fair Value Model | | | | | | | 90 387 |
Increase Decrease In Cash Cash Equivalents After Foreign Exchange Differences Changes In Consolidation | | | | | -347 000 | 321 492 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | 81 314 | | |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | | | | | 81 314 | | |
Increase Decrease In Net Debt In Period | | | | | | 321 446 | 103 739 |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | | | | | 9 206 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 1 316 | | 21 410 | 16 058 | 12 043 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 53 376 | 54 307 | |
Interest Income | | | | | | 32 756 | |
Interest Paid Classified As Operating Activities | | | | | -53 346 | -53 419 | -61 484 |
Interest Payable Similar Charges Finance Costs | | | | 58 720 | 53 346 | 53 419 | 61 484 |
Interest Received Classified As Investing Activities | | | | | | -32 756 | -608 |
Investment Property | | | | | 2 309 613 | 2 309 613 | 3 239 779 |
Investments | | | | 1 | 1 | 1 | 1 |
Investments Fixed Assets | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Investments In Associates | | | | 500 | 500 | 500 | 500 |
Investments In Associates Joint Ventures Participating Interests | | | | | | 500 | 500 |
Investments In Group Undertakings | | | | | 1 | 1 | 1 |
Investments In Group Undertakings Participating Interests | | | | 500 | 500 | | |
Investments In Subsidiaries | | | | 1 | 1 | 1 | 1 |
Key Management Personnel Compensation Total | | | | 48 133 | 46 590 | 48 100 | 126 457 |
Net Cash Flows From Used In Financing Activities | | | | -253 272 | 105 | 200 046 | |
Net Cash Flows From Used In Investing Activities | | | | -106 476 | 102 858 | 300 000 | |
Net Cash Flows From Used In Operating Activities | | | | -178 883 | -244 247 | 421 446 | |
Net Cash Generated From Operations | | | | | -297 593 | 368 027 | -422 524 |
Net Current Assets Liabilities | -191 149 | -236 433 | 263 920 | 746 564 | 968 707 | 234 291 | 139 412 |
Net Debt Funds | | | | | 1 029 226 | 1 350 672 | 1 454 411 |
Net Deferred Tax Liability Asset | | | | | | 38 689 | 47 895 |
Net Finance Income Costs | | | | | 250 000 | 300 000 | 450 000 |
Number Shares Issued But Not Fully Paid | | | | 100 | 100 | | |
Number Shares Issued Fully Paid | | | 100 | | 100 | 100 | 100 |
Operating Profit Loss | | | | 277 592 | 765 306 | 676 941 | |
Other Creditors | | 200 000 | 614 772 | 3 839 419 | 675 632 | 310 333 | 328 029 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | | | | 773 | 808 009 |
Other Debtors Balance Sheet Subtotal | | | | | 6 414 337 | 4 102 817 | 2 999 492 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 26 027 | | 22 625 |
Other Disposals Property Plant Equipment | | | 173 496 | | 59 490 | | 90 500 |
Other Interest Expense | | | | | 9 596 | | |
Other Interest Receivable Similar Income Finance Income | | | | | | 32 756 | 608 |
Other Operating Income Format1 | | | | | 69 649 | | |
Other Taxation Social Security Payable | | 33 074 | 235 737 | 952 410 | 714 309 | 773 | |
Par Value Share | | 1 | 1 | | | 1 | |
Payments To Acquire Interests In Associates Classified As Investing Activities | | | | | | 234 122 | |
Pension Costs Defined Contribution Plan | | | | 15 236 | 55 009 | 101 256 | 67 984 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 290 | 40 127 | 40 713 | 40 356 |
Percentage Class Share Held In Associate | | | | | 50 | 50 | |
Percentage Class Share Held In Subsidiary | | | | | 100 | 100 | |
Prepayments Accrued Income | | | | 717 346 | 13 527 | 15 884 | 11 067 |
Proceeds From Borrowings Classified As Financing Activities | | | | 253 272 | 50 000 | 7 153 | 285 315 |
Proceeds From Sales Property Plant Equipment | | | | | -38 500 | 243 | |
Proceeds From Sales Property Plant Equipment Intangible Assets Classified As Investing Activities | | | | | 38 500 | | |
Profit Loss | | | | -82 443 | 99 272 | 189 608 | 416 183 |
Profit Loss On Ordinary Activities After Tax | | | | 154 239 | 368 886 | | |
Profit Loss On Ordinary Activities Before Tax | | | | 218 872 | 702 334 | 421 268 | 704 965 |
Property Plant Equipment Gross Cost | | 1 094 953 | 921 457 | 2 390 560 | 207 099 | 207 099 | 11 849 |
Provisions For Liabilities Balance Sheet Subtotal | | -44 199 | -40 735 | | | | |
Purchase Investment Properties | | | | | | | -839 779 |
Purchase Long-term Assets Classified As Investing Activities | | | | | | 93 650 | 97 345 |
Purchase Property Plant Equipment | | | | -106 476 | -185 642 | 93 650 | |
Purchase Property Plant Equipment Intangible Assets | | | | 107 559 | 196 657 | | |
Remaining Financial Commitments | | | | 111 114 | 98 220 | 103 921 | 109 284 |
Repayments Borrowings Classified As Financing Activities | | | | | 105 | 46 | 295 002 |
Revenue From Rendering Services | | | | 16 316 335 | 15 268 147 | | |
Social Security Costs | | | | 88 928 | 84 082 | 134 729 | |
Staff Costs Employee Benefits Expense | | | | 21 472 | 55 757 | 76 019 | 79 514 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 2 071 | 46 087 | 38 689 | 47 895 |
Tax Decrease From Utilisation Tax Losses | | | | -2 891 | | | |
Tax Expense Credit Applicable Tax Rate | | | | 41 586 | 133 443 | 80 041 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -1 201 | 17 314 | -17 955 | -10 105 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 25 267 | 26 136 | 48 002 | 44 070 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | 109 869 | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | -530 | 109 869 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | -17 911 | 108 859 | -7 398 | 9 206 |
Total Assets Less Current Liabilities | 893 499 | 838 379 | 1 163 921 | 3 089 641 | 3 442 553 | 2 223 497 | 3 236 499 |
Total Borrowings | | | | | 7 108 | 9 687 | 9 932 |
Total Current Tax Expense Credit | | | | 83 074 | 223 579 | 148 875 | |
Total Deferred Tax Expense Credit | | | | -18 441 | 109 869 | -7 398 | |
Total Operating Lease Payments | | | | 91 000 | 91 707 | 92 731 | |
Trade Creditors Trade Payables | | 644 | 5 328 | 9 060 | 13 764 | 4 613 104 | 1 248 |
Trade Debtors Trade Receivables | | 25 282 | 24 806 | 5 465 | 800 | 7 140 | 7 590 |
Transfers To From Property Plant Equipment Fair Value Model | | | | | 2 309 613 | | |
Turnover Revenue | | | | 16 316 335 | 15 268 147 | 24 955 097 | |
Wages Salaries | | | | 21 182 | 15 630 | 35 306 | 39 158 |
Dividend Recommended By Directors | | | | | | | 75 000 |
Political Donations | | | | | 7 920 | | |
Creditors Due After One Year | 523 768 | 414 506 | | | | | |
Creditors Due Within One Year | 436 881 | 332 774 | | | | | |
Number Shares Allotted | | 2 | | | | | |
Percentage Subsidiary Held | | 100 | | | | | |
Revaluation Reserve | 425 256 | 425 256 | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 181 881 | 1 094 952 | | | | | |
Tangible Fixed Assets Depreciation | 97 234 | 20 141 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 1 315 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 78 408 | | | | | |
Tangible Fixed Assets Disposals | | 86 929 | | | | | |