Profit & Loss |
Date of Accounts |
2014-04-30 | 2015-04-30 | 2016-04-30 | 2017-04-30 | 2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-01-31 | 2022-01-31 | 2022-09-30 |
Currency |
| | | | | | | | | |
Net Worth | 80 | 30 797 | 203 503 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 111 699 | 85 761 | 72 476 | 118 041 | 641 074 | 2 877 980 | 18 609 213 | 15 582 516 |
Current Assets | 80 | 110 818 | 335 780 | 171 508 | 141 003 | 522 022 | 2 559 962 | 10 481 189 | 28 919 029 | 32 008 349 |
Debtors | 80 | 89 400 | 224 081 | 85 747 | 68 527 | 403 981 | 1 918 888 | 7 603 209 | 10 082 512 | 16 418 806 |
Net Assets Liabilities | | | | 97 110 | 24 943 | 218 433 | 377 404 | 4 691 711 | 22 315 492 | 26 053 103 |
Other Debtors | | | | 27 377 | 25 209 | 6 455 | 745 653 | 2 755 256 | | |
Property Plant Equipment | | | 17 170 | 16 162 | 9 860 | 24 944 | 15 849 | 397 562 | 2 451 044 | 2 853 120 |
Total Inventories | | | | | | | | | 227 304 | 7 027 |
Cash Bank In Hand | 80 | 21 418 | 111 699 | | | | | | | |
Tangible Fixed Assets | | 10 879 | 17 170 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 80 | | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 80 | 80 | 80 | | | | | | | |
Profit Loss Account Reserve | | 30 717 | 203 423 | | | | | | | |
Shareholder Funds | 80 | 30 797 | 203 503 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | 1 324 424 | 1 117 293 | 2 573 084 | 1 965 803 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 10 453 | 19 378 | 28 994 | 41 952 | 54 815 | 509 614 | 1 085 448 | 1 681 843 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | 219 872 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 3 768 | 836 512 | | 998 471 |
Administrative Expenses | | | | | | | | | 4 436 981 | 3 013 765 |
Amounts Owed By Group Undertakings | | | | | | | | | 383 854 | 12 234 289 |
Amounts Owed By Group Undertakings Participating Interests | | | | | | | | 197 909 | | |
Amounts Owed To Group Undertakings | | | | | | | | 321 760 | 654 218 | 697 875 |
Applicable Tax Rate | | | | | | | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | 72 | 35 | 26 | 60 | 83 | 135 | | 428 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 18 609 213 | 15 582 516 |
Comprehensive Income Expense | | | | | | | | | 17 623 781 | 3 737 611 |
Corporation Tax Payable | | | 41 848 | | | 5 658 | 60 604 | 1 073 967 | 3 456 981 | 4 088 827 |
Cost Sales | | | | | | | | | 28 850 527 | 14 717 007 |
Creditors | | | 149 447 | 87 489 | 124 045 | 323 794 | 2 194 614 | 6 136 755 | 8 608 143 | 8 142 056 |
Current Tax For Period | | | | | | | 30 949 | 1 253 800 | 3 491 992 | 631 846 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | | 219 872 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | -946 | 46 492 | 396 153 | 219 872 |
Deferred Tax Liabilities | | | | | | | 3 793 | 50 285 | 446 438 | 666 310 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 575 834 | 596 395 |
Depreciation Rate Used For Property Plant Equipment | | | | | | | 25 | 25 | | 25 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 31 540 | 22 000 | 22 000 | 22 000 | 62 753 | 37 384 | 9 864 | |
Gain Loss In Cash Flows From Change In Accrued Items | | | | | | | | | 1 455 791 | -607 281 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | -1 699 875 | -534 309 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | -2 479 303 | -6 336 294 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | -227 304 | 220 277 |
Gross Profit Loss | | | | | | | | | 25 948 907 | 7 603 094 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | 1 108 978 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | 15 731 233 | -3 026 697 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -29 655 | | 35 011 | |
Increase Decrease In Net Debt From Cash Flows | | | | | | | | | | 3 070 354 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 8 925 | 9 616 | 12 958 | 12 863 | 454 799 | | 596 395 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | 332 458 | 43 657 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | -2 629 316 | -998 471 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | 18 028 091 | -2 071 883 |
Net Cash Generated From Operations | | | | | | | | | 19 137 069 | -2 071 883 |
Net Current Assets Liabilities | 80 | 19 918 | 186 333 | 84 019 | 16 958 | 198 228 | 365 348 | 4 344 434 | 20 310 886 | 23 866 293 |
Net Debt Funds | | | | | | | | | -17 954 995 | -14 884 641 |
Net Deferred Tax Liability Asset | | | | | | | 3 793 | 50 285 | 446 438 | 666 310 |
Number Shares Issued But Not Fully Paid | | | | | | | | | 2 080 | 2 080 |
Operating Profit Loss | | | | | | | | | 21 511 926 | 4 589 329 |
Other Creditors | | | | 53 406 | 1 047 | 20 000 | 1 324 424 | | | |
Other Remaining Borrowings | | | | | | 20 000 | 376 188 | | | |
Other Taxation Social Security Payable | | | 31 169 | 16 096 | 34 718 | 39 768 | 116 497 | 169 030 | 530 585 | 404 408 |
Par Value Share | 1 | 1 | 1 | | | | | | | 1 |
Payments To Related Parties | | | | | | | 87 581 | 42 625 | | |
Pension Costs Defined Contribution Plan | | | | | | | | | 26 184 | 276 843 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 26 184 | 276 843 |
Prepayments Accrued Income | | | | | | | | | 3 219 552 | 1 627 093 |
Proceeds From Repayment Loans Advances To Group Undertakings Classified As Financing Activities | | | | | | | | | 332 458 | 43 657 |
Production Average Number Employees | | | | | | | | | 255 | 428 |
Profit Loss | | | | | | | | | 17 623 781 | 3 737 611 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 555 161 | 7 444 999 | 21 511 926 | 4 589 329 |
Property Plant Equipment Gross Cost | | | 27 623 | 35 540 | 38 854 | 66 896 | 70 664 | 907 176 | 3 536 492 | 4 534 963 |
Provisions | | | | | | | | | 446 438 | 666 310 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 3 071 | 1 875 | 4 739 | 3 793 | 50 285 | 446 438 | 666 310 |
Purchase Property Plant Equipment | | | | | | | | | 2 629 316 | 998 471 |
Raw Materials | | | | | | | | | 227 304 | 7 027 |
Revenue From Rendering Services | | | | | | | | | 47 157 829 | 19 961 417 |
Revenue From Sale Goods | | | | | | | | | 7 641 605 | 2 358 684 |
Social Security Costs | | | | | | | | | 131 011 | 1 149 918 |
Staff Costs Employee Benefits Expense | | | | | | | | | 1 393 153 | 9 690 516 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | 145 132 | 129 540 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 105 481 | 1 414 550 | 4 087 266 | 868 495 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | -49 082 | -116 707 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | 1 728 | -47 386 | -492 156 | -118 641 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 2 477 | 3 343 | 7 003 | 11 532 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | | -946 | 46 492 | 396 153 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 30 003 | 1 300 292 | 3 888 145 | 851 718 |
Total Assets Less Current Liabilities | 80 | 30 797 | 203 503 | 100 181 | 26 818 | 223 172 | 381 197 | 4 741 996 | 22 761 930 | 26 719 413 |
Total Operating Lease Payments | | | | | | | | | 7 153 | -6 343 |
Trade Creditors Trade Payables | | | 10 758 | 17 987 | 25 389 | 219 685 | 309 974 | 1 606 329 | 1 343 675 | 876 875 |
Trade Debtors Trade Receivables | | | 101 264 | 58 370 | 43 318 | 397 526 | 1 173 235 | 4 650 044 | 6 479 106 | 2 557 424 |
Turnover Revenue | | | | | | | | | 54 799 434 | 22 320 101 |
Unpaid Contributions To Pension Schemes | | | | | | | 6 927 | 17 976 | 49 600 | 108 268 |
Wages Salaries | | | | | | | | | 1 235 958 | 8 263 755 |
Advances Credits Directors | | | | | 23 418 | 23 418 | | | | |
Advances Credits Made In Period Directors | | | | | | | 23 418 | | | |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | 6 500 | 2 750 |
Director Remuneration | | | | | | | | | 271 377 | 91 667 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | | | | | | 277 877 | 94 417 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | 1 | 1 |
Accrued Liabilities | | | 31 777 | 23 125 | 11 097 | 15 264 | | | | |
Corporation Tax Recoverable | | | | 23 629 | 23 376 | | | | | |
Creditors Due Within One Year | | 90 900 | 149 447 | | | | | | | |
Loans From Related Parties | | | 33 895 | 27 895 | 31 794 | 23 419 | | | | |
Number Shares Allotted | 80 | 80 | 80 | | | | | | | |
Prepayments | | | 122 817 | 3 748 | 1 833 | 6 455 | | | | |
Share Capital Allotted Called Up Paid | 80 | 80 | 80 | | | | | | | |
Tangible Fixed Assets Additions | | 14 506 | 13 117 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 14 506 | 27 623 | | | | | | | |
Tangible Fixed Assets Depreciation | | 3 627 | 10 453 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 3 627 | 6 826 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 7 917 | 3 314 | 28 042 | | | | |