Profit & Loss |
Date of Accounts |
2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | | | 114 752 | 507 081 |
Current Assets | | | 1 798 914 | 4 998 066 |
Debtors | 2 499 | 2 499 | 2 499 | 2 499 |
Net Assets Liabilities | | | 372 669 | 375 769 |
Other Debtors | | | 1 555 322 | 4 308 916 |
Total Inventories | | 23 164 | 27 773 | |
|
Other Financial Data |
Audit Fees Expenses | | | 6 500 | 15 000 |
Accrued Liabilities Deferred Income | 1 400 | 106 221 | 162 626 | 509 470 |
Accumulated Amortisation Impairment Intangible Assets | | 133 333 | 143 333 | 153 333 |
Accumulated Depreciation Impairment Property Plant Equipment | | 70 814 | 45 318 | 45 318 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 1 225 863 | 16 472 |
Administrative Expenses | | 2 590 142 | 4 495 862 | 3 556 854 |
Amortisation Expense Intangible Assets | | | 10 000 | 10 000 |
Amortisation Impairment Expense Intangible Assets | | | 10 000 | 10 000 |
Amounts Owed By Group Undertakings | | | 2 499 | 2 499 |
Amounts Owed To Group Undertakings | 1 583 | 1 583 | 5 833 | 2 733 |
Applicable Tax Rate | | | 19 | 19 |
Average Number Employees During Period | 2 | 2 | 2 | 2 |
Bank Borrowings | | 6 051 050 | 8 153 925 | 7 751 803 |
Bank Borrowings Overdrafts | | 304 530 | 730 688 | 773 741 |
Bank Overdrafts | | 304 530 | 316 438 | 303 178 |
Cash Cash Equivalents | | -207 093 | -201 686 | |
Cash Cash Equivalents Cash Flow Value | | -207 093 | -201 686 | 203 903 |
Comprehensive Income Expense | | -636 289 | 437 156 | 6 128 912 |
Corporation Tax Payable | | 130 399 | | 609 818 |
Corporation Tax Recoverable | | 15 786 | 43 518 | 21 807 |
Cost Sales | | 993 982 | 1 494 124 | 3 257 746 |
Creditors | 2 983 | 2 983 | 5 833 | 3 281 096 |
Current Tax For Period | | | | 609 818 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | 21 017 | 56 650 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | -302 089 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -609 | 293 413 | -302 089 |
Deferred Tax Liabilities | | 1 351 095 | 1 811 296 | 4 194 473 |
Depreciation Expense Property Plant Equipment | | | 168 125 | 143 602 |
Depreciation Impairment Expense Property Plant Equipment | | | 168 125 | 143 602 |
Dividends Paid | | | 275 269 | 164 932 |
Dividends Paid Classified As Financing Activities | -321 691 | -180 848 | -275 269 | |
Dividends Paid On Shares Interim | | | 275 269 | 164 932 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | -275 269 | -164 932 |
Finished Goods Goods For Resale | | 23 164 | 27 773 | 72 572 |
Fixed Assets | | | 17 180 835 | 25 542 749 |
Further Department Item Average Number Employees Component Average Number List | | | 46 | 49 |
Further Item Tax Increase Decrease Component Adjusting Items | | 10 870 | | -7 895 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 4 056 | 2 704 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 690 968 | 340 069 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -1 371 460 | -2 783 735 |
Gain Loss In Cash Flows From Change In Inventories | | | -4 609 | -44 799 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | -6 453 | |
Gain Loss On Disposals Property Plant Equipment | | 71 240 | -6 453 | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | 8 499 043 |
Government Grant Income | | 631 145 | 191 315 | |
Gross Profit Loss | | 60 856 | 1 760 543 | 2 909 518 |
Income Taxes Paid Refund Classified As Operating Activities | | | -158 131 | 29 631 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | 437 156 | 2 370 131 |
Increase Decrease In Cash Cash Equivalents After Foreign Exchange Differences Changes In Consolidation | | | 5 407 | 405 589 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -91 976 | | -7 920 |
Increase Decrease In Net Debt In Period | | | | -897 711 |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Other Comprehensive Income | | | 437 156 | 2 370 131 |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | 293 413 | -302 089 |
Increase From Amortisation Charge For Year Intangible Assets | | | 10 000 | 10 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 2 175 | 13 577 |
Intangible Assets | | 66 668 | 56 668 | 46 668 |
Intangible Assets Gross Cost | | 200 001 | | 200 001 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 146 892 | 260 659 | 389 424 |
Interest Income | | | 4 | |
Interest Income On Bank Deposits | | 38 | 4 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 4 | |
Interest Paid Classified As Operating Activities | | | -260 659 | 389 424 |
Interest Payable Similar Charges Finance Costs | | 146 892 | 260 659 | 389 424 |
Interest Received Classified As Investing Activities | | -38 | 4 | |
Investments Fixed Assets | 376 003 | 376 003 | 376 003 | 376 003 |
Investments In Subsidiaries | 376 003 | 376 003 | 376 003 | 376 003 |
Net Cash Flows From Used In Financing Activities | | | 1 827 606 | -657 054 |
Net Cash Flows From Used In Investing Activities | | | -2 156 558 | -16 472 |
Net Cash Flows From Used In Operating Activities | | | 334 359 | 1 079 115 |
Net Cash Generated From Operations | | | 753 149 | 1 438 908 |
Net Current Assets Liabilities | | | -3 334 | -234 |
Net Debt Funds | | | 8 490 611 | 7 592 900 |
Net Finance Income Costs | | 38 | 4 | |
Nominal Value Allotted Share Capital | | | 125 000 | 125 000 |
Number Shares Issued Fully Paid | | | 125 000 | 125 000 |
Operating Profit Loss | | -582 020 | 1 253 672 | 3 773 768 |
Other Comprehensive Income Expense Before Tax | | | -437 156 | 6 128 913 |
Other Creditors | | 337 103 | 370 489 | 414 285 |
Other Deferred Tax Expense Credit | | | 437 156 | 2 370 131 |
Other Departments Average Number Employees | | | 2 | 2 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 25 496 | |
Other Disposals Property Plant Equipment | | | 26 330 | |
Other Interest Receivable Similar Income Finance Income | | 38 | 4 | |
Other Operating Income Format1 | | | 3 988 991 | 4 421 104 |
Other Remaining Borrowings | | 123 750 | 11 250 | 45 000 |
Other Revenue | | | 3 792 500 | 1 549 344 |
Other Taxation Social Security Payable | | | 24 140 | 171 820 |
Par Value Share | | | | 1 |
Pension Costs Defined Contribution Plan | | | 6 888 | 7 444 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 9 010 | 6 888 | 7 444 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | |
Prepayments Accrued Income | | 20 492 | 4 604 | 14 229 |
Proceeds From Borrowings Classified As Financing Activities | | | 2 200 000 | |
Profit Loss | 321 691 | 180 848 | 272 419 | 168 032 |
Profit Loss On Ordinary Activities After Tax | | | 699 604 | 3 084 535 |
Profit Loss On Ordinary Activities Before Tax | | -728 874 | 993 017 | 3 384 344 |
Property Plant Equipment Gross Cost | | 71 648 | 1 271 181 | 1 271 181 |
Provisions For Liabilities Balance Sheet Subtotal | | | 2 081 664 | 4 149 706 |
Purchase Property Plant Equipment | | | 2 156 562 | 16 472 |
Repayments Borrowings Classified As Financing Activities | | | | 90 000 |
Repayments Debt Securities Classified As Financing Activities | | | 97 125 | 402 122 |
Social Security Costs | | 43 903 | 43 642 | |
Staff Costs Employee Benefits Expense | | 856 470 | 984 904 | 1 869 307 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 1 351 095 | 2 081 664 | 4 149 706 |
Tax Decrease From Utilisation Tax Losses | | | | 19 191 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 32 490 |
Tax Expense Credit Applicable Tax Rate | | | 188 673 | 643 025 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | -32 503 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 2 580 | 2 580 | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | 41 302 | |
Tax Increase Decrease From Effect Dividends From Companies | | | | 32 478 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 11 434 | 4 208 | 28 972 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | -10 498 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | -92 585 | 293 413 | 299 809 |
Total Assets Less Current Liabilities | | | 16 725 343 | 27 259 719 |
Total Borrowings | | 315 780 | 741 938 | 818 741 |
Total Current Tax Expense Credit | | | | 601 898 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | 8 499 044 |
Total Operating Lease Payments | | | 4 056 | 9 920 |
Trade Creditors Trade Payables | | 365 846 | 955 214 | 756 962 |
Trade Debtors Trade Receivables | | 99 381 | 52 946 | 73 461 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | -53 369 | -53 369 |
Turnover Revenue | | 1 054 838 | 3 254 667 | 6 167 264 |
Wages Salaries | | 803 557 | 934 374 | 1 782 798 |