Profit & Loss |
Date of Accounts |
2019-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | | | 176 190 | 1 817 980 |
Current Assets | | | 841 260 | 2 511 497 |
Debtors | | | 471 063 | 514 168 |
Net Assets Liabilities | -16 287 | 912 | 912 | 912 |
Other Debtors | | | 352 354 | 419 375 |
Total Inventories | | | 194 007 | 179 349 |
|
Capital & Reserves |
Called Up Share Capital | | | | |
Profit Loss Account Reserve | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | 8 378 | 9 003 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 821 294 | 925 623 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 383 411 |
Administrative Expenses | | | 2 002 443 | 2 605 991 |
Amortisation Expense Intangible Assets | | | 5 385 | 5 385 |
Amounts Owed To Related Parties | | | 16 288 | 16 288 |
Average Number Employees During Period | 1 | 1 | 4 | 74 |
Balances With Banks | | | 173 469 | 1 804 959 |
Bank Borrowings | | | 1 308 753 | 1 322 351 |
Bank Borrowings Overdrafts | | | -173 430 | |
Bank Overdrafts | | | 173 430 | |
Cash Cash Equivalents | | | 176 190 | 1 817 980 |
Cash Cash Equivalents Cash Flow Value | | -793 424 | 2 760 | |
Cash On Hand | | | 2 721 | 13 021 |
Comprehensive Income Expense | | | 311 545 | 1 585 413 |
Cost Sales | | | 2 550 163 | 4 320 080 |
Creditors | 16 287 | 16 288 | 2 122 236 | 2 052 682 |
Current Tax For Period | | | 10 757 | 262 229 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | 13 325 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 35 899 | 103 958 |
Depreciation Amortisation Expense | | | 237 712 | 276 946 |
Depreciation Expense Property Plant Equipment | | | 232 327 | 271 561 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | -287 |
Disposals Property Plant Equipment | | | | -1 915 |
Finance Lease Liabilities Present Value Total | | | 8 800 | 26 898 |
Finance Lease Payments Owing Minimum Gross | | | 20 382 | 99 251 |
Finished Goods Goods For Resale | | | 182 285 | 164 439 |
Fixed Assets | | | 4 238 704 | 4 316 269 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | 695 912 | -29 887 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 480 670 | 480 670 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -46 502 | 152 139 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 199 993 | 52 097 |
Gain Loss In Cash Flows From Change In Inventories | | | -48 898 | -14 658 |
Gain Loss On Disposals Property Plant Equipment | | | 600 | 190 629 |
Government Grant Income | | | 1 134 073 | 392 391 |
Gross Profit Loss | | | 1 083 725 | 3 937 086 |
Income Taxes Paid Refund Classified As Operating Activities | | | -73 041 | 1 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 796 184 | 1 815 220 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -23 524 | |
Increase Decrease In Existing Provisions | | | | 117 283 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 625 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 104 616 |
Intangible Assets | | | 4 826 | 4 201 |
Intangible Assets Gross Cost | | | 13 204 | 13 204 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | 50 803 | 113 592 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 1 224 | 3 734 |
Interest Income On Bank Deposits | | | 26 | 9 |
Interest Paid Classified As Financing Activities | | | -52 027 | -117 326 |
Interest Paid Classified As Operating Activities | | | 52 027 | 117 326 |
Interest Payable Similar Charges Finance Costs | | | 52 027 | 117 326 |
Interest Received Classified As Investing Activities | | | 361 | 9 |
Interest Received Classified As Operating Activities | | | 361 | 9 |
Investments Fixed Assets | | 17 200 | 17 200 | 17 200 |
Investments In Subsidiaries | | 17 200 | 17 200 | 17 200 |
Minimum Operating Lease Payments Recognised As Expense | | | 324 316 | 601 133 |
Net Cash Flows From Used In Financing Activities | | | 1 410 368 | -409 459 |
Net Cash Flows From Used In Investing Activities | | | -1 113 083 | -58 579 |
Net Cash Flows From Used In Operating Activities | | | 498 899 | 2 283 258 |
Net Cash Generated From Operations | | | 425 858 | 2 283 259 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | 623 455 | 2 168 559 |
Net Current Assets Liabilities | | | -323 003 | 1 232 574 |
Number Shares Issued Fully Paid | 1 | 17 200 | 17 200 | 17 200 |
Operating Profit Loss | | | 386 343 | 2 082 242 |
Other Comprehensive Income Expense Net Tax | | | -15 556 | -8 986 |
Other Creditors | 16 287 | 16 288 | 16 288 | 32 126 |
Other Employee Expense | | | 7 984 | 64 928 |
Other Finance Income | | | 335 | |
Other Interest Receivable Similar Income Finance Income | | | 361 | 9 |
Other Inventories | | | 11 722 | 14 910 |
Other Operating Income Format1 | | | 1 305 061 | 751 147 |
Other Payables Accrued Expenses | | | 166 288 | 268 518 |
Other Remaining Borrowings | | | 801 901 | 657 978 |
Other Remaining Operating Income | | | 89 317 | 252 487 |
Other Revenue | | | 158 444 | 536 726 |
Ownership Interest In Subsidiary Percent | | 100 | 100 | |
Par Value Share | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -8 937 | -26 426 |
Pension Costs Defined Contribution Plan | | | 123 187 | 66 403 |
Prepayments | | | 64 689 | 75 781 |
Proceeds From Sales Property Plant Equipment | | | 1 329 960 | 480 699 |
Profit Loss | | | 311 545 | 1 585 413 |
Profit Loss Attributable To Owners Parent | | | 311 545 | 1 585 413 |
Profit Loss On Ordinary Activities Before Tax | | | 334 677 | 1 964 925 |
Property Plant Equipment Gross Cost | | | 1 419 787 | 1 801 283 |
Provisions | | | 116 127 | 233 410 |
Provisions For Liabilities Balance Sheet Subtotal | | | 116 127 | 233 410 |
Purchase Intangible Assets | | | -8 037 | |
Purchase Property Plant Equipment | | | -2 435 367 | -539 287 |
Rental Income From Sub-leases | | | 81 671 | 106 269 |
Repayments Borrowings Classified As Financing Activities | | | | -235 820 |
Revenue From Sale Goods | | | 3 475 444 | 7 720 440 |
Social Security Costs | | | 140 238 | 163 599 |
Staff Costs Employee Benefits Expense | | | 2 366 271 | 3 082 652 |
Taxation Social Security Payable | | | 40 706 | 54 678 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 23 132 | 379 512 |
Total Assets Less Current Liabilities | | | 3 915 701 | 5 548 843 |
Total Borrowings | | | 2 122 236 | 2 052 682 |
Total Deferred Tax Expense Credit | | | 35 899 | 117 283 |
Trade Creditors Trade Payables | | | 61 525 | 257 250 |
Trade Debtors Trade Receivables | | | 54 020 | 19 012 |
Turnover Revenue | | | 3 633 888 | 8 257 166 |
Unpaid Contributions To Pension Schemes | | | 204 | 50 |
Wages Salaries | | | 2 094 862 | 2 787 722 |
Amount Specific Advance Or Credit Directors | | 833 | 3 000 | 21 500 |
Amount Specific Advance Or Credit Made In Period Directors | | | 16 498 | 25 861 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | -14 331 | -7 361 |
Company Contributions To Money Purchase Plans Directors | | | 60 378 | 5 064 |
Director Remuneration | | | 357 194 | 367 872 |