Profit & Loss |
Date of Accounts |
2019-07-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 2 666 834 | 313 587 | 338 624 | 36 127 | 8 066 |
Current Assets | 4 648 042 | 537 024 | 639 449 | 60 571 | 20 748 |
Debtors | 1 981 208 | 223 437 | 300 825 | 24 444 | 12 682 |
Net Assets Liabilities | 7 030 838 | 1 192 488 | 1 283 185 | 740 750 | 633 327 |
Other Debtors | 1 377 717 | 17 967 | 127 713 | 20 921 | 530 |
Property Plant Equipment | 2 130 500 | 314 151 | 270 417 | 258 411 | 175 427 |
|
Other Financial Data |
Audit Fees Expenses | 4 000 | 4 000 | 4 000 | | |
Accrued Liabilities Deferred Income | | | 14 000 | | |
Accumulated Amortisation Impairment Intangible Assets | 105 631 | 105 631 | 105 631 | 105 631 | 293 461 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 522 521 | 1 172 368 | 1 202 678 | 1 274 505 | 1 149 827 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 20 479 | 57 651 | | |
Administrative Expenses | 317 484 | 248 104 | 383 524 | | |
Amortisation Expense Intangible Assets | 446 | | | | |
Amortisation Impairment Expense Intangible Assets | 446 | | | | |
Amounts Owed By Group Undertakings | 454 227 | 89 358 | 158 936 | | |
Amounts Owed By Related Parties | | | 158 936 | | |
Amounts Owed To Group Undertakings | | 16 800 | | 72 451 | 156 278 |
Average Number Employees During Period | | 4 | 4 | 4 | 2 |
Cash Cash Equivalents Cash Flow Value | 2 666 834 | 313 587 | 338 624 | | |
Comprehensive Income Expense | 575 919 | 961 650 | 90 697 | | |
Corporation Tax Payable | 36 700 | 23 892 | 40 145 | -31 | -31 |
Creditors | 259 474 | 176 021 | 150 014 | 101 275 | 163 683 |
Current Tax For Period | 51 955 | 11 728 | 25 589 | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | -5 377 | -5 564 | -5 999 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -5 377 | -5 564 | -5 999 | | |
Depreciation Expense Property Plant Equipment | 153 048 | 70 365 | 86 840 | | |
Depreciation Impairment Expense Property Plant Equipment | 153 048 | 70 365 | | | |
Dividend Income From Group Undertakings | 425 000 | | | | |
Dividends Paid | | 6 800 000 | | | |
Dividends Paid Classified As Financing Activities | | -6 800 000 | | | |
Dividends Paid On Shares Interim | | 6 800 000 | | | |
Dividends Received Classified As Investing Activities | -425 000 | | | | |
Fixed Assets | 2 694 685 | 878 336 | 834 602 | 822 596 | 817 404 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | -13 298 | | | |
Further Item Interest Expense Component Total Interest Expense | | 490 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | 8 970 | -13 298 | 15 327 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 602 000 | 434 000 | 266 000 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -86 735 | 70 645 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 539 166 | -1 757 771 | | | |
Gain Loss On Disposals Property Plant Equipment | | | -13 528 | | |
Income Taxes Paid Refund Classified As Operating Activities | -25 098 | -11 238 | -9 336 | | |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | | | -239 850 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -237 780 | 2 353 247 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 33 046 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 70 365 | 86 840 | 84 473 | 42 208 |
Intangible Assets | | | | | 77 792 |
Intangible Assets Gross Cost | 105 631 | 105 631 | 105 631 | 105 631 | 371 253 |
Interest Income On Bank Deposits | 13 001 | 6 031 | 109 | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 13 001 | 6 031 | 109 | | |
Interest Payable Similar Charges Finance Costs | | 490 | | | |
Interest Received Classified As Investing Activities | -13 001 | -6 031 | -109 | | |
Investments Fixed Assets | 564 185 | 564 185 | 564 185 | 564 185 | 564 185 |
Investments In Group Undertakings Participating Interests | | | 564 185 | 564 185 | 564 185 |
Investments In Subsidiaries | 564 185 | 564 185 | 564 185 | | |
Net Cash Flows From Used In Financing Activities | | 6 800 000 | | | |
Net Cash Flows From Used In Investing Activities | -377 319 | -1 752 015 | | | |
Net Cash Flows From Used In Operating Activities | 139 539 | -2 694 738 | -75 389 | | |
Net Cash Generated From Operations | 114 441 | -2 706 466 | -84 725 | | |
Net Current Assets Liabilities | 4 388 568 | 361 003 | 489 435 | -40 704 | -142 935 |
Net Finance Income Costs | 438 001 | 6 031 | | | |
Net Interest Paid Received Classified As Operating Activities | | -490 | | | |
Operating Profit Loss | 184 496 | 948 975 | 110 178 | | |
Other Creditors | 135 060 | 116 766 | 63 126 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 420 518 | 56 530 | 12 646 | 12 102 |
Other Disposals Property Plant Equipment | | 2 186 981 | 71 075 | 14 565 | 14 348 |
Other Interest Receivable Similar Income Finance Income | 438 001 | 6 031 | 109 | | |
Other Operating Income Format1 | | 933 954 | 9 150 | | |
Other Taxation Social Security Payable | 26 491 | 5 895 | 24 921 | 4 010 | 5 058 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | |
Prepayments Accrued Income | 140 637 | 103 601 | 109 746 | | |
Proceeds From Sales Property Plant Equipment | | -1 766 463 | -1 017 | | |
Profit Loss | 575 919 | 961 650 | 90 697 | | |
Profit Loss On Ordinary Activities Before Tax | 622 497 | 954 516 | 110 287 | | |
Property Plant Equipment Gross Cost | 3 653 021 | 1 486 519 | 1 473 095 | 1 532 916 | 1 325 254 |
Provisions For Liabilities Balance Sheet Subtotal | | | 40 852 | 41 142 | 41 142 |
Purchase Property Plant Equipment | -60 682 | -20 479 | -51 478 | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 52 415 | 46 851 | 40 852 | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 177 358 | | | |
Tax Expense Credit Applicable Tax Rate | 118 274 | 181 358 | 20 955 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 5 372 | -5 642 | -13 265 | | |
Tax Increase Decrease From Effect Dividends From Companies | -80 750 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 2 572 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 46 578 | -7 134 | 19 590 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 74 386 | 46 536 |
Total Assets Less Current Liabilities | 7 083 253 | 1 239 339 | 1 324 037 | 781 892 | 674 469 |
Total Deferred Tax Expense Credit | -5 377 | -18 862 | -5 999 | | |
Total Operating Lease Payments | | 70 000 | 168 000 | | |
Trade Creditors Trade Payables | 61 223 | 12 668 | 7 822 | 24 845 | 2 378 |
Trade Debtors Trade Receivables | 8 627 | 12 511 | 14 176 | 3 523 | 12 152 |
Transfers Into Or Out Property Plant Equipment Increase Decrease In Depreciation Impairment | | | | | -154 784 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Intangible Assets | | | | | -239 850 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Amortisation Impairment Intangible Assets | | | | | -154 784 |
Turnover Revenue | 501 980 | 263 125 | 484 552 | | |