Profit & Loss |
Date of Accounts |
2019-10-31 | 2021-04-30 | 2022-04-30 | 2023-04-30 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 3 268 | 3 448 | 42 244 | 13 727 |
Current Assets | 140 280 | 670 827 | 1 343 065 | 2 649 623 |
Debtors | 124 305 | 654 672 | 1 300 821 | 2 635 896 |
Net Assets Liabilities | 1 025 647 | 1 614 398 | 725 858 | 588 763 |
Other Debtors | | 3 410 | 5 737 | 39 651 |
Property Plant Equipment | 8 337 | | 36 669 | 95 383 |
Total Inventories | 12 707 | 12 707 | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 10 499 | 59 809 | 855 264 | 647 695 |
Accumulated Amortisation Impairment Intangible Assets | 378 347 | 409 272 | 409 272 | 409 272 |
Accumulated Depreciation Impairment Property Plant Equipment | 85 566 | 33 903 | 45 551 | 37 855 |
Acquired Through Business Combinations Intangible Assets | | 3 706 368 | | |
Additions Other Than Through Business Combinations Intangible Assets | | 600 000 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 24 520 | | 95 018 |
Administrative Expenses | 2 950 310 | 1 950 621 | 3 088 693 | 1 940 167 |
Amortisation Expense Intangible Assets | 286 953 | 416 212 | | |
Amounts Owed To Group Undertakings | 29 877 | 345 809 | 1 656 644 | 2 982 632 |
Average Number Employees During Period | 3 | 50 | 103 | 178 |
Bank Borrowings | | 2 000 000 | 2 933 333 | 2 333 333 |
Bank Borrowings Overdrafts | 162 323 | 466 448 | 644 917 | 685 764 |
Bank Overdrafts | 162 323 | 166 448 | 44 917 | 45 764 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 5 513 696 | 3 615 851 | 3 309 593 | 1 782 464 |
Cash Cash Equivalents | | 107 595 | 492 904 | 289 817 |
Comprehensive Income Expense | -73 738 | 588 751 | -888 540 | 95 683 |
Corporation Tax Payable | 15 913 | | | |
Corporation Tax Recoverable | | 185 912 | 186 035 | 142 842 |
Cost Sales | 18 964 948 | 16 600 848 | 12 018 321 | 15 407 534 |
Creditors | 9 196 | 570 683 | 1 847 191 | 3 218 947 |
Current Tax For Period | 60 230 | | | |
Deferred Income | | | 1 304 336 | 1 361 355 |
Deferred Tax Asset Debtors | 4 961 | 3 507 | 2 876 | 3 104 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -104 459 | -207 780 | -156 483 | -347 246 |
Dividend Income | 77 | | | |
Dividends Paid To Non-controlling Interests Classified As Financing Activities | | | -66 000 | -66 000 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | -37 400 | -42 600 |
Equity Securities Held | 144 340 | 261 355 | 101 355 | 101 355 |
Finance Lease Liabilities Present Value Total | 3 073 798 | 1 842 986 | 783 067 | 757 654 |
Finance Lease Payments Owing Minimum Gross | 1 990 299 | 1 630 314 | 1 358 031 | 26 867 |
Finished Goods Goods For Resale | 12 707 | 12 707 | 220 585 | 369 363 |
Fixed Assets | 977 958 | 1 532 717 | 1 236 672 | 1 209 672 |
Further Item Creditors Component Total Creditors | 240 000 | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | 35 000 | -35 000 | |
Further Item Tax Increase Decrease Component Adjusting Items | -38 504 | | | |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | -28 280 | 146 299 | |
Gain Loss On Disposals Intangible Assets | | -7 394 | | |
Gain Loss On Disposals Property Plant Equipment | -119 639 | | | |
Impairment Loss Intangible Assets | | 1 261 924 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | 43 193 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -19 278 | -185 912 | 1 876 | |
Increase From Amortisation Charge For Year Intangible Assets | | 30 925 | | 85 714 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 8 337 | | 3 304 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | 1 261 924 | | |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | 183 165 | | |
Intangible Assets | 30 925 | 514 286 | 428 572 | 342 858 |
Intangible Assets Gross Cost | 409 272 | 409 272 | 409 272 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 188 665 | 188 550 | | |
Interest Paid Classified As Operating Activities | | -188 750 | -172 957 | -251 216 |
Interest Payable Similar Charges Finance Costs | 189 109 | 188 750 | 172 957 | 251 216 |
Interest Received Classified As Investing Activities | | | -123 | -145 |
Investment Property | 212 000 | 247 000 | | |
Investments | 757 621 | 771 431 | 771 431 | 771 431 |
Investments Fixed Assets | 757 621 | 771 431 | 771 431 | 771 431 |
Investments In Subsidiaries | 755 431 | 771 431 | 771 431 | 771 431 |
Net Cash Generated From Operations | | | | -919 503 |
Net Current Assets Liabilities | 76 816 | 100 144 | | |
Other Creditors | 175 | 175 | 175 | 1 133 525 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | 42 606 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 60 000 | | 11 000 |
Other Disposals Intangible Assets | | 176 424 | | |
Other Disposals Property Plant Equipment | | 60 000 | | 5 975 784 |
Other Interest Receivable Similar Income Finance Income | 77 | | 123 | 145 |
Other Remaining Borrowings | 16 196 | 2 200 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 137 249 | 20 940 | 40 224 | 89 440 |
Percentage Class Share Held In Subsidiary | | 100 | | |
Prepayments Accrued Income | 859 051 | 1 436 | 1 295 313 | 970 171 |
Profit Loss | 12 236 | 553 751 | -853 540 | -137 095 |
Property Plant Equipment Gross Cost | 93 903 | 33 903 | 82 220 | 133 238 |
Provisions For Liabilities Balance Sheet Subtotal | 19 931 | 18 463 | | |
Redemption Shares Decrease In Equity | -591 393 | | | |
Social Security Costs | 556 378 | 98 976 | | |
Staff Costs Employee Benefits Expense | 7 358 599 | 1 437 315 | 2 551 085 | 3 505 251 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 916 247 | 707 566 | 6 688 | 203 434 |
Tax Decrease From Utilisation Tax Losses | | 183 967 | 176 624 | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | -1 193 | | | 25 978 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 45 841 | 81 983 | 20 949 | 275 957 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 11 443 | 10 904 | 72 962 | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | 601 993 | 86 741 | -601 384 |
Tax Increase Decrease From Other Short-term Timing Differences | -20 124 | 1 075 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -44 229 | -393 692 | -154 607 | -347 246 |
Total Assets Less Current Liabilities | 1 054 774 | 1 632 861 | | |
Total Borrowings | 169 323 | 468 648 | 644 917 | 685 764 |
Total Current Tax Expense Credit | 60 230 | -185 912 | | |
Trade Creditors Trade Payables | | 162 690 | 1 306 247 | 1 215 179 |
Trade Debtors Trade Receivables | 2 390 795 | 495 257 | 837 007 | 1 121 671 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | 44 000 |
Turnover Revenue | 21 690 146 | 11 473 230 | | |
Wages Salaries | 6 664 972 | 1 317 399 | 2 309 279 | 3 135 917 |