Profit & Loss |
Date of Accounts |
2019-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 6 249 939 | 3 253 387 | 3 872 273 | 776 967 | 1 904 457 |
Current Assets | 11 300 439 | 11 509 090 | 9 543 927 | 9 603 763 | 14 078 351 |
Debtors | 2 443 460 | 5 433 147 | 2 746 606 | 5 963 248 | 9 304 283 |
Net Assets Liabilities | 12 788 815 | 13 185 471 | 12 490 801 | 12 198 609 | 15 732 735 |
Other Debtors | 10 000 | 2 304 172 | 211 083 | | |
Property Plant Equipment | 3 184 258 | 3 006 245 | 3 773 868 | 3 969 369 | 4 120 172 |
Total Inventories | 2 607 040 | 2 822 556 | 2 925 048 | 2 863 548 | 2 869 611 |
|
Other Financial Data |
Audit Fees Expenses | 9 000 | 9 000 | 12 500 | | |
Auditing Accounts Associates Service To Entity Subsidiaries Fees | | | 12 500 | 18 205 | 22 000 |
Accrued Liabilities Deferred Income | | | 78 721 | 53 875 | 83 653 |
Accumulated Depreciation Impairment Property Plant Equipment | 5 139 263 | 5 444 741 | 5 835 959 | 6 254 615 | 6 719 716 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 171 959 | 1 158 841 | 640 897 | |
Administration Support Average Number Employees | 16 | 17 | 16 | 6 | 8 |
Administrative Expenses | 2 118 186 | 2 038 697 | 1 500 181 | 2 258 991 | 2 342 719 |
Amounts Owed By Related Parties | | 2 083 238 | 748 238 | | |
Amounts Owed To Directors | | | 229 268 | 312 518 | 328 669 |
Applicable Tax Rate | 19 | 19 | 19 | | |
Average Number Employees During Period | 83 | 85 | 83 | 82 | 88 |
Balances With Banks | 6 249 939 | 3 253 387 | 3 872 247 | | |
Capital Commitments | | 432 086 | | | |
Cash Cash Equivalents | | 3 253 387 | 3 872 273 | | |
Cash Cash Equivalents Cash Flow Value | 6 249 939 | 3 253 387 | | | |
Cash On Hand | | | 26 | | |
Cash Receipts From Repayment Loans Advances Classified As Investing Activities | | -2 073 238 | -365 000 | | |
Comprehensive Income Expense | 688 704 | 546 656 | -544 670 | -142 192 | 3 534 126 |
Corporation Tax Payable | | | | | 521 705 |
Cost Sales | 5 017 244 | 5 296 247 | 5 469 474 | 4 976 375 | 8 138 695 |
Creditors | 1 536 792 | 1 197 506 | 783 757 | 1 056 237 | 1 915 808 |
Current Tax For Period | 163 070 | 25 458 | -164 323 | | 521 705 |
Decrease Increase In Estimate Recoverable Deferred Tax Asset | -1 291 | -26 632 | 134 817 | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | 133 034 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 134 817 | 51 111 | 231 694 |
Depreciation Amortisation Expense | 385 463 | 343 397 | 391 218 | | |
Depreciation Expense Property Plant Equipment | 385 463 | 343 397 | 391 218 | 440 820 | 507 849 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -37 919 | | 22 164 | 42 748 |
Disposals Property Plant Equipment | | -44 494 | | 26 740 | 52 460 |
Distribution Average Number Employees | | | | 16 | 16 |
Distribution Costs | 495 002 | 411 447 | 369 419 | | |
Dividend Per Share Interim | 6 | 6 | 6 | | |
Dividends Paid | -150 000 | -150 000 | -150 000 | 150 000 | |
Dividends Paid Classified As Financing Activities | -150 000 | -150 000 | 150 000 | | |
Finished Goods | | | 1 219 974 | | |
Finished Goods Goods For Resale | 970 384 | 938 226 | 1 219 974 | | |
Fixed Assets | 3 184 258 | 3 006 345 | 3 773 968 | 3 969 469 | 4 120 272 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -105 812 | 290 896 | 523 007 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -775 396 | 2 989 687 | -1 351 541 | | |
Gain Loss In Cash Flows From Change In Inventories | 19 044 | 215 516 | 102 492 | 61 500 | -6 063 |
Gain Loss On Disposals Property Plant Equipment | 1 580 | 3 467 | | 6 424 | 1 788 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | 67 804 | -42 909 | 97 796 |
Gross Profit Loss | 3 454 076 | 2 983 125 | 1 249 438 | 2 199 443 | 6 635 778 |
Income Expense Recognised Directly In Equity | | | -150 000 | -150 000 | |
Income Taxes Paid Refund Classified As Operating Activities | 130 322 | 73 848 | -49 643 | 50 356 | -21 565 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 542 235 | -2 996 552 | 618 886 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 16 | | | 72 618 | 5 816 |
Increase Decrease In Existing Provisions | | | 134 817 | 51 111 | 231 694 |
Increase Decrease In Net Debt From Cash Flows | | -2 996 552 | | | |
Increase Decrease In Provisions Through Transfers Reclassifications | | -26 632 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 343 397 | 391 218 | 440 820 | 507 849 |
Interest Income On Bank Deposits | 9 595 | 12 501 | 45 986 | 41 085 | 282 |
Interest Received Classified As Investing Activities | 9 595 | 12 501 | 45 986 | | |
Interest Received Classified As Operating Activities | 9 595 | 12 501 | 45 986 | 41 085 | 282 |
Investments | | | 100 | 100 | 100 |
Investments Fixed Assets | | 100 | 100 | 100 | 100 |
Investments In Associates | | 100 | 100 | | |
Loans Advances Granted Classified As Investing Activities | | | 1 700 000 | | |
Net Cash Flows From Used In Investing Activities | -264 378 | -149 516 | 222 145 | | |
Net Cash Flows From Used In Operating Activities | 1 956 613 | -2 697 036 | 546 741 | | |
Net Cash Generated From Operations | 2 086 935 | -2 623 188 | 497 098 | | |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 1 224 771 | 872 911 | -228 944 | | |
Net Current Assets Liabilities | 9 763 647 | 10 311 584 | 8 984 108 | 8 547 526 | 12 162 543 |
Net Debt Funds | 6 249 939 | 3 253 387 | | | |
Number Shares Issued Fully Paid | 25 000 | 25 000 | 25 000 | | |
Operating Profit Loss | | | -620 162 | -59 548 | 4 293 059 |
Other Creditors | 513 198 | 308 308 | 5 330 | | |
Other Interest Receivable Similar Income Finance Income | 9 595 | 12 501 | 45 986 | 41 085 | 282 |
Other Investments Other Than Loans | | | 100 | 100 | 100 |
Other Payables Accrued Expenses | 158 618 | 119 223 | 78 721 | | |
Other Taxation Social Security Payable | | | 101 600 | 131 086 | 252 029 |
Par Value Share | | 1 | 1 | | |
Payments To Acquire Interests In Joint Ventures Associates Participating Interests Classified As Investing Activities | | -100 | | | |
Pension Costs Defined Contribution Plan | 106 792 | 93 499 | 98 245 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 98 245 | 98 876 | 101 061 |
Prepayments | 16 778 | 61 678 | 3 620 | | |
Prepayments Accrued Income | | | 3 620 | 4 078 | 39 852 |
Proceeds From Sales Property Plant Equipment | 3 800 | 10 042 | | 11 000 | 11 500 |
Production Average Number Employees | 61 | 62 | 61 | 60 | 64 |
Profit Loss | 688 704 | 546 656 | -544 670 | -142 192 | 3 534 126 |
Profit Loss On Ordinary Activities Before Tax | 850 483 | 545 482 | -574 176 | -18 463 | 4 293 341 |
Property Plant Equipment Gross Cost | 8 323 521 | 8 450 986 | 9 609 827 | 10 223 984 | 7 564 424 |
Provisions | 159 090 | 132 458 | 267 275 | 318 386 | 550 080 |
Provisions For Liabilities Balance Sheet Subtotal | 159 090 | 132 458 | 267 275 | 318 386 | 550 080 |
Purchase Property Plant Equipment | -277 773 | -171 959 | -1 158 841 | 640 897 | 954 653 |
Raw Materials | | | 1 556 776 | | |
Raw Materials Consumables | 1 541 170 | 1 562 574 | 1 556 776 | | |
Revenue From Sale Goods | 8 471 320 | 8 279 372 | 6 718 912 | | |
Selling Average Number Employees | 6 | 6 | 6 | | |
Social Security Costs | 363 064 | 329 173 | 308 557 | 332 882 | 433 057 |
Staff Costs Employee Benefits Expense | 3 863 068 | 3 804 152 | 3 384 863 | 3 638 551 | 4 445 359 |
Taxation Social Security Payable | 163 830 | 143 836 | 101 600 | | |
Tax Expense Credit Applicable Tax Rate | 161 592 | 103 642 | -109 093 | -3 508 | 815 735 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -89 222 | -60 212 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -19 106 | 6 722 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 171 | 3 512 | 43 | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | 204 241 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 161 779 | -1 174 | -29 506 | 123 729 | 759 215 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 660 943 |
Total Assets Less Current Liabilities | 12 947 905 | 13 317 929 | 12 758 076 | 12 516 995 | 16 282 815 |
Trade Creditors Trade Payables | 538 076 | 511 459 | 374 168 | 558 758 | 729 752 |
Trade Debtors Trade Receivables | 1 255 916 | 1 971 012 | 623 366 | 1 319 648 | 2 456 878 |
Turnover Revenue | 8 471 320 | 8 279 372 | 6 718 912 | 7 175 818 | 14 774 473 |
Wages Salaries | 3 393 212 | 3 381 480 | 2 978 061 | 3 206 793 | 3 911 241 |
Work In Progress | 95 486 | 321 756 | 148 298 | | |
Company Contributions To Money Purchase Plans Directors | 5 048 | 5 271 | 6 837 | 6 980 | 7 236 |
Director Remuneration | 274 012 | 288 757 | 335 036 | 343 802 | 513 986 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | 341 873 | 350 782 | 521 222 |