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 | 2021-04-30 | 2022-04-30 | 2023-04-30 |
Currency |
| | | | | | | | | |
Net Worth | 1 072 603 | 1 514 402 | 271 151 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 1 374 434 | 2 056 663 | 1 385 683 | | | | | | | |
Cash Bank On Hand | | | 1 385 683 | 1 976 153 | 1 773 412 | 1 730 913 | 2 177 249 | 2 004 295 | 3 392 828 | 4 942 757 |
Current Assets | 2 653 038 | 3 416 656 | 2 608 490 | 3 434 547 | 3 174 468 | 3 606 670 | 3 218 224 | 2 981 742 | 5 789 908 | 8 121 802 |
Debtors | 1 278 604 | 1 359 993 | 1 222 807 | 1 458 394 | 1 401 056 | 1 875 757 | 1 040 975 | 977 447 | 2 397 080 | 3 179 045 |
Net Assets Liabilities | | | 271 151 | 949 795 | 1 200 455 | 1 217 721 | 1 303 062 | 1 153 671 | 2 752 013 | 4 214 280 |
Net Assets Liabilities Including Pension Asset Liability | | 1 514 402 | 271 151 | | | | | | | |
Other Debtors | | | 15 570 | 14 956 | 39 563 | 14 694 | 53 650 | 91 388 | 151 188 | 3 153 |
Property Plant Equipment | | | 7 613 | 9 832 | 7 271 | 12 819 | 11 349 | 19 694 | 30 040 | 30 340 |
Tangible Fixed Assets | 8 940 | 5 927 | 7 613 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 80 | 80 | 80 | | | | | | | |
Profit Loss Account Reserve | 1 072 503 | 1 514 302 | 271 051 | | | | | | | |
Shareholder Funds | 1 072 603 | 1 514 402 | 271 151 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 10 000 |
Fees For Non-audit Services | | | | | | | | | | 7 913 |
Director Remuneration | | | | | | | | | 253 699 | 263 084 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | 1 | 1 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 23 924 | 26 646 | 30 307 | 34 532 | 40 991 | 47 042 | 60 037 | 78 463 |
Additional Provisions Increase From New Provisions Recognised | | | | 345 | -487 | | | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | 798 | -23 | 1 586 | 3 768 | -1 719 |
Average Number Employees During Period | | | 11 | 13 | 13 | 14 | 14 | 15 | 27 | 35 |
Capital Redemption Reserve | 20 | 20 | 20 | | | | | | | |
Creditors | | | 2 343 429 | 2 492 716 | 1 979 903 | 2 399 589 | 1 924 355 | 1 844 023 | 3 060 425 | 3 932 071 |
Creditors Due Within One Year | 1 589 375 | 1 908 181 | 2 343 429 | | | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 9 794 | 2 086 | 4 536 | 15 876 | 11 754 | 12 299 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 2 722 | 3 661 | 4 225 | 6 459 | 6 051 | 12 995 | 18 426 |
Net Current Assets Liabilities | 1 063 663 | 1 508 475 | 265 061 | 941 831 | 1 194 565 | 1 207 081 | 1 293 869 | 1 137 719 | 2 729 483 | 4 189 731 |
Number Shares Allotted | | 100 | 100 | | | | | | | |
Number Shares Issued Fully Paid | | | | 100 | 100 | 100 | 100 | 100 | 100 | 80 |
Other Creditors | | | 784 843 | 796 382 | 440 096 | 523 234 | 769 662 | 336 029 | 16 797 | 89 373 |
Other Taxation Social Security Payable | | | 633 812 | 573 960 | 524 080 | 612 481 | 528 452 | 257 401 | 541 537 | 41 040 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Property Plant Equipment Gross Cost | | | 31 537 | 36 478 | 37 578 | 47 351 | 52 340 | 66 736 | 90 077 | 108 803 |
Provisions | | | 1 523 | 1 868 | 1 381 | 2 179 | 2 156 | 3 742 | 7 510 | 5 791 |
Provisions For Liabilities Balance Sheet Subtotal | | | 1 523 | 1 868 | 1 381 | 2 179 | 2 156 | 3 742 | 7 510 | 5 791 |
Provisions For Liabilities Charges | | | 1 523 | | | | | | | |
Share Capital Allotted Called Up Paid | 80 | 80 | 80 | | | | | | | |
Tangible Fixed Assets Additions | | 1 002 | 5 645 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 24 890 | 25 892 | 31 537 | | | | | | | |
Tangible Fixed Assets Depreciation | 15 950 | 19 965 | 23 924 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 4 015 | 3 959 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 4 941 | 1 100 | 9 773 | 4 989 | 14 396 | 23 341 | 18 726 |
Total Assets Less Current Liabilities | 1 072 603 | 1 514 402 | 272 674 | 951 663 | 1 201 836 | 1 219 900 | 1 305 218 | 1 157 413 | 2 759 523 | 4 220 071 |
Trade Creditors Trade Payables | | | 924 774 | 1 122 374 | 1 015 727 | 1 263 874 | 626 241 | 1 250 593 | 2 399 658 | 3 127 251 |
Trade Debtors Trade Receivables | | | 1 207 237 | 1 443 438 | 1 361 493 | 1 861 063 | 987 325 | 886 059 | 2 245 892 | 2 715 387 |
Administrative Expenses | | | | | | | | | 1 290 007 | 1 704 249 |
Advances Credits Directors | | 461 | | | | | | | | |
Advances Credits Made In Period Directors | | 504 | | | | | | | | |
Advances Credits Repaid In Period Directors | | 43 | | | | | | | | |
Applicable Tax Rate | | | | | | | | | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 3 392 828 | |
Comprehensive Income Expense | | | | | | | | | 2 438 342 | 3 070 267 |
Corporation Tax Payable | | | | | | | | | 504 621 | 384 813 |
Cost Sales | | | | | | | | | 12 920 977 | 17 924 385 |
Current Tax For Period | | | | | | | | | 504 622 | 744 813 |
Deferred Tax Liabilities | | | | | | | | | 7 983 | 7 774 |
Depreciation Amortisation Expense | | | | | | | | | 12 995 | 18 426 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 12 995 | 18 426 |
Dividends Paid | | | | | | | | | 840 000 | 1 608 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | -840 000 | -1 608 000 |
Dividends Paid On Shares Interim | | | | | | | | | 840 000 | 1 608 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | 1 135 415 | 987 281 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | -1 419 633 | -781 965 |
Gross Profit Loss | | | | | | | | | 4 211 541 | 5 484 841 |
Income From Related Parties | | | | | | | | | 133 979 | 142 937 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | -225 491 | -864 621 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | 1 388 533 | 1 549 929 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | -328 | |
Key Management Personnel Compensation Total | | | | | | | | | 551 502 | 487 444 |
Loans Owed To Related Parties | | | | | | | | | -302 795 | -398 859 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | 1 037 816 | 1 603 827 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | 23 257 | 18 457 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | -2 449 606 | -3 172 213 |
Net Cash Generated From Operations | | | | | | | | | -2 675 097 | -4 036 834 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | -84 | -269 |
Operating Profit Loss | | | | | | | | | 2 946 320 | 3 813 092 |
Other Deferred Tax Expense Credit | | | | | | | | | 3 768 | -1 719 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 84 | 269 |
Other Operating Income Format1 | | | | | | | | | 24 786 | 32 500 |
Payments To Related Parties | | | | | | | | | 555 863 | 1 014 748 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 21 576 | 31 671 |
Prepayments | | | | | | | | | 15 248 | 392 474 |
Profit Loss | | | | | | | | | 2 438 342 | 3 070 267 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 2 946 404 | 3 813 361 |
Purchase Property Plant Equipment | | | | | | | | | -23 341 | -18 726 |
Recoverable Value-added Tax | | | | | | | | | 43 761 | 68 031 |
Social Security Costs | | | | | | | | | 104 830 | 151 036 |
Staff Costs Employee Benefits Expense | | | | | | | | | 1 117 524 | 1 548 966 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 559 817 | 743 338 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | -3 286 | -1 061 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 519 | 2 536 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 508 062 | 743 094 |
Total Borrowings | | | | | | | | | | 4 790 |
Total Current Tax Expense Credit | | | | | | | | | 504 294 | 744 813 |
Total Operating Lease Payments | | | | | | | | | 14 454 | 21 673 |
Turnover Revenue | | | | | | | | | 17 132 518 | 23 409 226 |
Wages Salaries | | | | | | | | | 991 118 | 1 366 259 |