Profit & Loss |
Date of Accounts |
2014-05-31 | 2015-05-31 | 2016-05-31 | 2017-05-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 |
Currency |
| | | | | | | |
Net Worth | -700 665 | -878 705 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 209 593 | 80 844 | 202 620 | 66 655 | 222 321 | 159 308 | 113 181 |
Current Assets | 266 384 | 2 006 397 | 4 650 106 | 7 586 988 | 8 511 361 | 3 245 052 | 3 453 602 | 4 587 833 |
Debtors | 183 523 | 1 783 533 | 4 555 951 | 7 331 631 | 8 384 113 | 3 014 762 | 3 286 761 | 4 467 259 |
Net Assets Liabilities | | | -657 887 | -310 403 | -45 094 | 67 778 | 189 047 | 1 643 773 |
Other Debtors | | 13 124 | 14 324 | | | | 47 442 | 233 426 |
Property Plant Equipment | | 157 585 | 160 070 | 140 359 | 119 559 | 107 013 | 90 961 | 77 318 |
Total Inventories | | 13 271 | 13 311 | 52 737 | 60 593 | 7 969 | 7 533 | 7 393 |
Cash Bank In Hand | 82 861 | 209 593 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | -700 665 | -878 705 | | | | | | |
Tangible Fixed Assets | 59 740 | 157 585 | | | | | | |
Stocks Inventory | | 13 271 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | | | | | | |
Profit Loss Account Reserve | -701 665 | -879 705 | | | | | | |
Shareholder Funds | -700 665 | -878 705 | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | 38 352 | 66 599 | 90 959 | 112 058 | 130 942 | 146 994 | 160 637 |
Administrative Expenses | 935 521 | 3 048 069 | 4 869 052 | 4 994 500 | 4 032 077 | | 5 235 604 | 3 260 205 |
Amounts Owed By Related Parties | | | | | | | 3 221 777 | 4 161 632 |
Average Number Employees During Period | | | 61 | 65 | | | 60 | 53 |
Balances Amounts Owed By Related Parties | | | | | 7 763 741 | 2 562 369 | | |
Cost Sales | 39 124 | 452 021 | 475 071 | 425 383 | 535 872 | | 857 782 | 371 695 |
Creditors | | 3 042 686 | 5 468 063 | 938 177 | 7 690 331 | 1 686 587 | 1 791 409 | 1 459 896 |
Creditors Free-text Comment | | | | | | 1 686 587 | | |
Current Tax For Period | | | | | 52 966 | | -96 112 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | -2 625 |
Fixed Assets | 59 740 | 157 585 | | | 119 559 | 107 013 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | -2 625 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 1 900 000 | 1 900 000 |
Gross Profit Loss | 233 856 | 2 870 029 | 5 089 870 | 5 339 230 | 4 297 759 | | 5 241 970 | 4 413 184 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -96 112 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 28 247 | 24 360 | 21 099 | 18 884 | | 13 643 |
Net Current Assets Liabilities | -760 405 | -1 036 290 | -817 957 | 1 233 640 | 821 030 | 1 558 465 | 1 662 193 | 3 127 937 |
Other Creditors | | 229 983 | 215 128 | 938 177 | 128 065 | | 1 291 298 | 1 055 644 |
Other Operating Income Format1 | | | | 1 271 | 54 053 | | 18 791 | 299 122 |
Other Taxation Social Security Payable | | 30 417 | 149 416 | 14 044 | | | 156 481 | 28 746 |
Profit Loss | | -178 040 | 220 818 | 351 032 | 265 309 | | 121 269 | 1 454 726 |
Profit Loss On Ordinary Activities Before Tax | -701 665 | -178 040 | 220 818 | 347 484 | 319 735 | | 25 157 | 1 452 101 |
Property Plant Equipment Gross Cost | | 195 937 | 226 669 | 231 318 | 231 617 | 237 955 | 237 955 | |
Provisions | | | | 720 960 | 984 223 | | 1 564 107 | 1 561 482 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 746 225 | 985 683 | 1 307 740 | 1 564 107 | 1 561 482 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 17 283 | 14 658 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 4 780 | 275 899 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | -4 780 | -275 899 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | -3 548 | 54 426 | | -96 112 | -2 625 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 30 732 | 4 649 | 299 | 6 338 | | |
Total Assets Less Current Liabilities | -700 665 | -878 705 | -657 887 | 1 373 999 | 940 589 | 1 665 478 | 1 753 154 | 3 205 255 |
Trade Creditors Trade Payables | | 1 487 353 | 4 068 256 | 5 786 502 | 6 920 556 | | 343 630 | 375 506 |
Trade Debtors Trade Receivables | | 459 974 | 422 614 | 416 453 | 361 096 | | 17 542 | 72 201 |
Turnover Revenue | | 3 322 050 | 5 564 941 | 5 764 613 | 4 833 631 | | 6 099 752 | 4 784 879 |
Audit Fees Expenses | | | | 6 000 | 3 400 | | | |
Accrued Liabilities | | | | 7 200 | 4 080 | | | |
Accrued Liabilities Deferred Income | | 1 112 000 | 96 534 | 290 246 | 334 255 | | | |
Additional Provisions Increase From New Provisions Recognised | | | | | 256 389 | | | |
Amounts Owed By Group Undertakings | | 1 072 945 | 3 877 257 | 6 139 248 | 7 763 742 | | | |
Amounts Owed To Group Undertakings | | 182 933 | 938 729 | 938 177 | 100 000 | | | |
Amounts Owed To Group Undertakings Other Participating Interests After One Year | 96 583 | | | | | | | |
Comprehensive Income Expense | | | | 351 032 | 265 309 | | | |
Corporation Tax Payable | | | | | 52 966 | | | |
Creditors Due After One Year | 96 583 | | | | | | | |
Creditors Due Within One Year | 1 026 789 | 3 042 687 | | | | | | |
Debtors Due Within One Year | 183 523 | | | | | | | |
Deferred Tax Liabilities | | | | 25 265 | 1 460 | | | |
Depreciation Amortisation Expense | | | | 24 360 | 21 099 | | | |
Depreciation Expense Property Plant Equipment | | 27 809 | 28 247 | 24 360 | 21 099 | | | |
Depreciation Tangible Fixed Assets Expense | 10 543 | | | | | | | |
Finished Goods | | 13 271 | 13 311 | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 1 803 089 | -671 352 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -2 009 082 | 264 475 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 121 776 | -135 965 | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | 39 426 | 7 856 | | | |
Merchandise | | | | 52 737 | 60 593 | | | |
Net Cash Flows From Used In Financing Activities | | | | | 61 767 | | | |
Net Cash Flows From Used In Investing Activities | | | | 3 166 | 299 | | | |
Net Cash Flows From Used In Operating Activities | | | | -124 942 | 73 899 | | | |
Net Cash Generated From Operations | | | | -124 942 | 73 899 | | | |
Net Interest Received Paid Classified As Investing Activities | | | | -1 483 | | | | |
Number Shares Allotted | 1 000 | | | | | | | |
Number Shares Issued Fully Paid | | | | | 1 000 | | | |
Operating Profit Loss | | | | 346 001 | 319 735 | | | |
Other Creditors Due Within One Year | 695 273 | | | | | | | |
Other Deferred Tax Expense Credit | | | | -3 548 | 1 460 | | | |
Other Interest Receivable Similar Income Finance Income | | | | 1 483 | | | | |
Par Value Share | 1 | | | | 1 000 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 6 146 | | | |
Prepayments Accrued Income | | 237 489 | 241 756 | 334 882 | 259 275 | | | |
Proceeds From Borrowings Classified As Financing Activities | | | | | 61 767 | | | |
Profit Loss For Period | -701 665 | | | | | | | |
Purchase Property Plant Equipment | | | | -4 649 | -299 | | | |
Share Capital Allotted Called Up Paid | 1 000 | | | | | | | |
Social Security Costs | | | | | 57 986 | | | |
Staff Costs Employee Benefits Expense | | | | 1 457 212 | 1 319 332 | | | |
Tangible Fixed Assets Additions | 70 283 | 125 654 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 70 283 | 195 937 | | | | | | |
Tangible Fixed Assets Depreciation | 10 543 | 38 352 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 10 543 | 27 809 | | | | | | |
Taxation Social Security Due Within One Year | 28 910 | | | | | | | |
Trade Creditors Within One Year | 206 023 | | | | | | | |
Turnover Gross Operating Revenue | 272 980 | | | | | | | |
Wages Salaries | | 995 183 | 1 408 888 | 1 457 212 | 1 255 200 | | | |