Profit & Loss |
Date of Accounts |
2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 4 940 | 6 352 | 5 508 |
Current Assets | 14 735 | 17 517 | 18 989 |
Debtors | 2 482 | 3 284 | 4 049 |
Net Assets Liabilities | 12 312 | 15 640 | 17 979 |
Other Debtors | 281 | 841 | 1 288 |
Property Plant Equipment | 69 | 90 | 323 |
Total Inventories | 7 313 | 7 881 | 9 432 |
|
Other Financial Data |
Audit Fees Expenses | 7 | 8 | 8 |
Accumulated Amortisation Impairment Intangible Assets | 950 | 1 050 | 1 150 |
Accumulated Depreciation Impairment Property Plant Equipment | 308 | 326 | 368 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 39 | 279 |
Administrative Expenses | 2 211 | 2 598 | 2 959 |
Amortisation Expense Intangible Assets | 100 | 100 | 100 |
Amount Specific Bank Loan | 2 036 000 | 1 900 000 | 1 765 500 |
Applicable Tax Rate | 19 | 19 | 19 |
Average Number Employees During Period | 51 | 54 | 56 |
Balances With Banks | 4 937 | 6 348 | 5 499 |
Bank Borrowings | 1 902 | 1 755 | 1 765 |
Cash Cash Equivalents | 4 940 | 6 352 | 5 508 |
Cash Cash Equivalents Cash Flow Value | 4 940 | 6 352 | 5 508 |
Cash On Hand | 3 | 4 | 9 |
Comprehensive Income Expense | 2 686 | 3 390 | 2 406 |
Contingent Rents On Operating Leases Recognised As Income | 123 000 | 123 000 | |
Cost Sales | 14 948 | 16 424 | 15 064 |
Creditors | 1 902 | 1 755 | 3 512 |
Current Tax For Period | 654 | 826 | 568 |
Deferred Income | 305 | 109 | 75 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | 20 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 1 | 24 | 39 |
Deferred Tax Liabilities | 60 | 84 | 123 |
Depreciation Amortisation Expense | 122 | 118 | 145 |
Depreciation Expense Property Plant Equipment | 22 | 18 | 45 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | -4 |
Disposals Property Plant Equipment | | | -4 |
Dividends Paid | -20 | -62 | -67 |
Dividends Paid Classified As Financing Activities | -20 | -62 | -67 |
Fixed Assets | 2 571 | 2 492 | 2 625 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 83 | 145 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 87 | 661 | 509 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -74 | 802 | 765 |
Gain Loss In Cash Flows From Change In Inventories | -707 | 568 | 1 551 |
Gain Loss On Disposals Property Plant Equipment | | | -1 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | 8 |
Government Grant Income | 299 | 77 | |
Gross Profit Loss | 5 163 | 6 672 | 5 746 |
Income Taxes Paid Refund Classified As Operating Activities | 774 | 678 | 696 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 3 350 | 1 412 | -844 |
Increase Decrease In Existing Provisions | | 24 | 39 |
Increase From Amortisation Charge For Year Intangible Assets | | 100 | 100 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 18 | 46 |
Intangible Assets | 300 | 200 | 100 |
Intangible Assets Gross Cost | 1 250 | 1 250 | 1 250 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 33 | 33 | 64 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | 1 |
Interest Income On Bank Deposits | 1 | | 9 |
Interest Paid Classified As Financing Activities | -33 | -33 | -65 |
Interest Paid Classified As Operating Activities | 33 | 33 | 65 |
Interest Payable Similar Charges Finance Costs | 33 | 33 | 65 |
Interest Received Classified As Investing Activities | 1 | | 155 |
Interest Received Classified As Operating Activities | 1 | | 155 |
Investment Property | 2 202 | 2 202 | 2 202 |
Investment Property Fair Value Model | 2 202 | 2 202 | |
Minimum Lease Payments Receivable Under Non-cancellable Operating Leases | 286 | 164 | 130 |
Minimum Operating Lease Payments Recognised As Expense | | 37 000 | 101 000 |
Net Cash Flows From Used In Financing Activities | -60 | -231 | -268 |
Net Cash Flows From Used In Investing Activities | -5 | -39 | -124 |
Net Cash Flows From Used In Operating Activities | 3 415 | 1 682 | -452 |
Net Cash Generated From Operations | 4 189 | 2 360 | 244 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 3 495 | 4 391 | 3 069 |
Net Current Assets Liabilities | 11 703 | 14 987 | 15 477 |
Nominal Value Allotted Share Capital | 10 000 | 10 000 | 10 000 |
Number Shares Issued Fully Paid | 100 | 100 | 100 |
Operating Profit Loss | 3 373 | 4 273 | 2 923 |
Other Creditors | 58 | 66 | 56 |
Other Finance Income | | | 146 |
Other Interest Receivable Similar Income Finance Income | 1 | | 155 |
Other Operating Income Format1 | 421 | 199 | 136 |
Other Payables Accrued Expenses | 23 | 62 | 14 |
Other Remaining Borrowings | 994 | 888 | 635 |
Par Value Share | | 100 | 100 |
Pension Costs Defined Contribution Plan | 27 | 30 | 112 |
Prepayments | 255 | 306 | 403 |
Profit Loss | 2 686 | 3 390 | 2 406 |
Profit Loss On Ordinary Activities Before Tax | 3 341 | 4 240 | 3 013 |
Property Plant Equipment Gross Cost | 377 | 416 | 691 |
Provisions | 60 | 84 | 123 |
Provisions For Liabilities Balance Sheet Subtotal | 60 | 84 | 123 |
Purchase Property Plant Equipment | -6 | -39 | -279 |
Rental Income From Sub-leases | 122 | 122 | 136 |
Social Security Costs | 124 | 140 | 168 |
Staff Costs Employee Benefits Expense | 1 518 | 1 669 | 1 900 |
Taxation Social Security Payable | 484 | 495 | 383 |
Tax Decrease Increase From Effect Tax Incentives | | -1 | -3 |
Tax Expense Credit Applicable Tax Rate | 635 | 806 | 573 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 9 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 20 | 25 | 28 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 655 | 850 | 607 |
Total Assets Less Current Liabilities | 14 274 | 17 479 | 18 102 |
Total Borrowings | 1 902 | 1 755 | 2 400 |
Trade Creditors Trade Payables | 771 | 354 | 301 |
Trade Debtors Trade Receivables | 1 946 | 2 137 | 2 358 |
Turnover Revenue | 20 111 | 23 096 | 20 810 |
Wages Salaries | 1 367 | 1 499 | 1 620 |
Amount Specific Advance Or Credit Directors | 45 | 5 | 91 |
Amount Specific Advance Or Credit Made In Period Directors | 45 | 20 | 236 |
Amount Specific Advance Or Credit Repaid In Period Directors | -46 | -60 | -150 |
Company Contributions To Money Purchase Plans Directors | 3 | 3 | 81 |
Director Remuneration | 165 | 162 | 163 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 2 | 2 |