Profit & Loss |
Date of Accounts |
2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 298 595 | 472 086 | 470 590 | 1 300 493 | 3 012 930 | |
Current Assets | | 1 683 977 | 1 753 226 | 9 824 | 86 440 | 82 136 |
Debtors | | 1 211 891 | 1 282 636 | 5 874 | 5 874 | 5 875 |
Net Assets Liabilities | | 3 489 420 | 250 | -800 | 184 763 | -13 067 |
Other Debtors | | 617 668 | 544 192 | 5 874 | 5 874 | 5 875 |
Property Plant Equipment | | | | 7 521 108 | 7 410 191 | 6 955 883 |
|
Other Financial Data |
Other Non-audit Services Fees | | | | | 10 294 | 8 520 |
Accumulated Amortisation Impairment Intangible Assets | | 27 454 | 27 456 | 27 456 | 27 456 | 27 456 |
Accumulated Depreciation Impairment Property Plant Equipment | | 66 339 | 66 957 | 66 957 | 110 917 | 565 225 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 12 135 | 7 521 108 | 54 894 | 136 278 |
Administration Support Average Number Employees | | 10 | 10 | 10 | 17 | 16 |
Administrative Expenses | | 1 932 162 | 1 771 705 | 2 082 966 | 1 724 869 | 2 085 693 |
Amortisation Expense Intangible Assets | | 186 192 | 186 194 | 186 192 | 218 425 | 158 268 |
Amounts Owed To Related Parties | | | | 2 583 546 | 2 781 041 | 3 631 542 |
Applicable Tax Rate | | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | 3 | 3 | 164 | 149 | 130 |
Bank Borrowings | | 2 676 235 | 2 375 955 | 2 841 412 | 2 483 415 | 2 244 977 |
Cost Sales | | 3 170 816 | 3 427 684 | 3 719 567 | 3 512 979 | 3 299 519 |
Creditors | | 2 680 967 | 2 375 955 | 2 841 412 | 2 483 415 | 2 244 977 |
Current Tax For Period | | 160 495 | 99 352 | 260 599 | 408 243 | 316 129 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | 34 704 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -13 240 | 6 239 | -136 122 | 35 313 | 4 477 |
Deferred Tax Liabilities | | 242 800 | 249 039 | -1 369 | -3 924 | -1 086 |
Depreciation Amortisation Expense | | 318 473 | 277 955 | 277 465 | 353 303 | 654 847 |
Depreciation Expense Property Plant Equipment | | 132 281 | 91 761 | 91 273 | 134 878 | 496 579 |
Dividends Paid | | | | | -91 992 | -90 899 |
Dividends Paid Classified As Financing Activities | | | | | -91 992 | -90 899 |
Finance Lease Liabilities Present Value Total | | 4 835 | 4 740 | 2 382 | | |
Finance Lease Payments Owing Minimum Gross | | 17 225 | 4 740 | | | |
Fixed Assets | | 6 125 155 | 250 | 7 521 358 | 7 410 441 | 6 956 133 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | 3 139 000 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 34 766 | 34 766 | 34 766 | 16 575 | 45 375 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 317 854 | 101 609 | -150 933 | -287 026 | -1 076 040 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 562 927 | 70 745 | -298 806 | -206 298 | 111 701 |
Government Grant Income | | | | 445 124 | 314 311 | 102 |
Gross Profit Loss | | 2 525 080 | 2 108 750 | 2 866 338 | 3 358 936 | 3 290 838 |
Income Taxes Paid Refund Classified As Operating Activities | | 110 688 | 269 882 | 99 188 | | 846 472 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 173 491 | -1 496 | 829 903 | 1 712 437 | -757 995 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -860 | 4 606 | -164 | | -5 013 |
Increase From Amortisation Charge For Year Intangible Assets | | | 2 | 186 192 | 218 425 | 158 268 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 618 | 73 830 | 110 917 | 454 308 |
Intangible Assets | | 2 | 1 525 698 | 1 339 506 | 1 121 081 | 962 813 |
Intangible Assets Gross Cost | | 27 456 | 27 456 | 27 456 | 27 456 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 60 097 | 53 158 | 37 039 | 65 723 | 116 291 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | 1 702 | | 509 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 1 490 | 757 | 378 | 124 | |
Interest Paid Classified As Financing Activities | | -63 289 | -53 915 | -37 548 | -65 847 | -116 291 |
Interest Paid Classified As Operating Activities | | 63 289 | 53 915 | 37 926 | 65 847 | 116 291 |
Interest Payable Similar Charges Finance Costs | | 63 289 | 53 915 | 37 926 | 65 847 | 116 291 |
Investments Fixed Assets | | 250 | 250 | 250 | 250 | 250 |
Investments In Subsidiaries | | 250 | 250 | 250 | 250 | 250 |
Net Cash Flows From Used In Financing Activities | | -370 420 | -366 405 | 2 770 298 | -455 152 | -448 590 |
Net Cash Flows From Used In Operating Activities | | 556 602 | 377 044 | 1 555 697 | 2 222 483 | -173 127 |
Net Cash Generated From Operations | | 667 290 | 646 926 | 1 654 885 | 2 222 483 | 673 345 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | 912 363 | 616 062 | 1 507 012 | 2 303 211 | 1 861 086 |
Net Current Assets Liabilities | | 288 032 | 429 074 | -4 680 746 | -4 742 263 | -4 724 223 |
Number Shares Issued Fully Paid | | 25 000 | 25 000 | 25 000 | 25 000 | 25 000 |
Operating Profit Loss | | 593 890 | 338 107 | 1 229 547 | 1 949 908 | 1 206 239 |
Other Creditors | | 476 472 | 507 487 | 1 809 436 | 782 212 | 618 227 |
Other Operating Income Format1 | | 972 | 1 062 | 446 175 | 315 841 | 1 094 |
Other Payables Accrued Expenses | | 226 022 | 183 865 | 358 216 | 10 000 | 191 234 |
Other Remaining Borrowings | | | | | 1 606 241 | 755 740 |
Other Remaining Operating Income | | 972 | 1 062 | 1 051 | 1 530 | 992 |
Ownership Interest In Subsidiary Percent | | 100 | 100 | 100 | 100 | 100 |
Par Value Share | | | 0 | 0 | 0 | 0 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -4 833 | -7 652 | -2 538 | -2 382 | |
Pension Costs Defined Contribution Plan | | 34 586 | 53 908 | 52 409 | 51 763 | 212 968 |
Prepayments | | 88 182 | 78 917 | 103 280 | 124 213 | 138 462 |
Production Average Number Employees | | 136 | 127 | 154 | 132 | 114 |
Profit Loss | | 384 206 | 173 995 | -1 050 | 277 555 | -106 931 |
Profit Loss Attributable To Owners Parent | | 384 206 | 173 995 | 1 067 308 | 1 440 505 | 774 355 |
Profit Loss On Ordinary Activities Before Tax | | 530 601 | 284 192 | 1 191 621 | 1 884 061 | 1 089 948 |
Property Plant Equipment Gross Cost | | 66 957 | 66 957 | 7 521 108 | 7 521 108 | 66 957 |
Provisions For Liabilities Balance Sheet Subtotal | | 242 800 | 249 039 | 112 917 | 148 230 | 152 707 |
Purchase Property Plant Equipment | | -12 691 | -12 135 | -3 496 092 | -54 894 | -136 278 |
Repayments Borrowings Classified As Financing Activities | | -302 298 | -304 838 | -328 616 | -294 931 | -241 400 |
Social Security Costs | | 201 407 | 229 965 | 223 823 | 221 612 | 211 711 |
Staff Costs Employee Benefits Expense | | 3 167 729 | 3 211 934 | 3 384 771 | 3 008 848 | 3 121 560 |
Taxation Social Security Payable | | | 64 671 | 34 946 | 34 732 | 44 421 |
Tax Expense Credit Applicable Tax Rate | | 100 814 | 53 996 | 226 408 | 357 972 | 207 090 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 45 589 | 46 834 | -102 490 | 17 247 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 422 | 4 761 | 41 637 | 33 633 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 146 395 | 110 197 | 124 313 | 443 556 | 315 593 |
Total Assets Less Current Liabilities | | 6 413 187 | 250 | 2 840 612 | 2 668 178 | 2 231 910 |
Total Borrowings | | 2 680 967 | 2 375 955 | 2 841 412 | 2 483 415 | 2 244 977 |
Total Operating Lease Payments | | 420 208 | 291 981 | 295 570 | 19 257 | 27 474 |
Trade Creditors Trade Payables | | 94 734 | 125 557 | 252 179 | 1 223 | 1 223 |
Trade Debtors Trade Receivables | | 506 041 | 659 527 | 775 038 | 542 497 | 724 713 |
Turnover Revenue | | 5 695 896 | 5 536 434 | 6 585 905 | 6 871 915 | 6 590 357 |
Unpaid Contributions To Pension Schemes | | 5 781 | 23 038 | 12 067 | 41 852 | 22 773 |
Wages Salaries | | 2 931 736 | 2 928 061 | 3 108 539 | 2 735 473 | 2 696 881 |
Company Contributions To Money Purchase Plans Directors | | | | | | 159 000 |
Director Remuneration | | 167 332 | 168 000 | 168 000 | 9 564 | 9 564 |