Profit & Loss |
Date of Accounts |
2017-03-31 | 2018-03-31 | 2019-03-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 159 352 | 686 617 | 3 606 932 |
Current Assets | | 23 633 317 | 24 882 604 |
Debtors | | 19 589 910 | 17 720 328 |
Net Assets Liabilities | | 4 093 178 | 4 832 867 |
Other Debtors | | 1 747 960 | 1 493 837 |
Property Plant Equipment | | 2 186 497 | 2 092 085 |
Total Inventories | | 3 356 790 | 3 555 344 |
|
Other Financial Data |
Audit Fees Expenses | | 63 250 | 65 250 |
Fees For Non-audit Services | | 34 900 | 36 100 |
Other Assurance Services Fees | | 27 500 | 28 500 |
Taxation Compliance Services Fees | | 7 400 | 7 600 |
Accumulated Amortisation Impairment Intangible Assets | | 1 388 212 | 1 388 212 |
Accumulated Depreciation Impairment Property Plant Equipment | | 913 571 | 1 088 949 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | 155 634 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 141 069 |
Administration Support Average Number Employees | | 38 | 48 |
Administrative Expenses | | 10 744 560 | 10 995 714 |
Amortisation Expense Intangible Assets | | 121 223 | 11 153 |
Amount Net Reversal Deferred Tax Assets Liabilities Expected To Occur In Year Beginning After Reporting Period | | 33 843 | 35 311 |
Amounts Owed By Related Parties | | 1 292 039 | 582 706 |
Amount Specific Bank Loan | | 490 284 | 392 310 |
Applicable Tax Rate | | 19 | 19 |
Average Number Employees During Period | | 188 | 184 |
Bank Borrowings | | 392 310 | 82 550 |
Carrying Amount Property Plant Equipment Pledged As Security For Liabilities | | 2 186 497 | 2 092 085 |
Comprehensive Income Expense | | 924 952 | 1 468 578 |
Cost Inventories Recognised As Expense Net Write Downs Reversals | | 91 285 836 | 95 074 522 |
Cost Sales | | 108 929 262 | 107 326 453 |
Creditors | | 1 004 223 | 636 332 |
Current Tax For Period | | 100 079 | 347 508 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | 3 867 | -6 159 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | 5 295 | -3 727 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 3 866 | -6 158 |
Deferred Tax Liabilities | | 113 081 | 72 499 |
Depreciation Amortisation Expense | | 391 586 | 329 698 |
Depreciation Expense Property Plant Equipment | | 270 363 | 318 545 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | -31 520 |
Disposals Property Plant Equipment | | | -60 103 |
Dividends Paid | | -500 000 | -728 889 |
Dividends Paid Classified As Financing Activities | | -500 000 | -728 889 |
Finance Lease Liabilities Present Value Total | | 45 688 | 23 284 |
Finance Lease Payments Owing Minimum Gross | | 153 432 | 115 211 |
Financial Assets | | 19 310 823 | 17 440 497 |
Financial Liabilities | | 17 224 086 | 16 457 644 |
Fixed Assets | | 2 623 442 | 2 684 664 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | -1 727 935 | -83 016 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 176 475 | 229 796 |
Gain Loss From Revaluation Property Plant Equipment Recognised In Profit Or Loss | | -8 992 | -40 175 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 5 043 967 | 157 074 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 816 068 | -1 773 808 |
Gain Loss In Cash Flows From Change In Inventories | | 1 821 920 | 287 921 |
Gain Loss In Cash Flows From Change In Provisions | | 65 624 | 369 666 |
Gain Loss On Disposals Property Plant Equipment | | -8 992 | -40 175 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -136 | |
Gross Profit Loss | | 11 352 568 | 12 410 841 |
Income Taxes Paid Refund Classified As Operating Activities | | 6 172 | 100 695 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 548 300 | 2 938 299 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | 136 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 1 146 | |
Increase Decrease In Existing Provisions | | | 354 961 |
Increase From Amortisation Charge For Year Intangible Assets | | | 11 153 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 206 898 |
Intangible Assets | | 10 | 10 |
Intangible Assets Gross Cost | | 1 388 222 | 1 388 222 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 9 760 | |
Interest Income On Bank Deposits | | 1 402 | 3 925 |
Interest Income On Financial Assets Fair Value Through Profit Or Loss | | 14 295 | 95 519 |
Interest Paid Classified As Financing Activities | | -308 413 | -82 269 |
Interest Paid Classified As Operating Activities | | 308 413 | 82 269 |
Interest Payable Similar Charges Finance Costs | | 308 413 | 82 269 |
Interest Received Classified As Investing Activities | | 15 697 | 99 444 |
Interest Received Classified As Operating Activities | | 15 697 | 99 444 |
Inventories Pledged As Security For Liabilities Carrying Amount | | 3 356 790 | 3 555 344 |
Investment Property | | 436 857 | 592 491 |
Investment Property Fair Value Model | | 436 857 | 592 491 |
Investments Fixed Assets | | 78 | 78 |
Investments In Subsidiaries | | 78 | 78 |
Key Management Personnel Compensation Short-term Employee Benefits | | 819 782 | 916 880 |
Minimum Lease Payments Receivable Under Non-cancellable Operating Leases | | 44 650 | 22 833 |
Minimum Operating Lease Payments Recognised As Expense | | 78 075 | 71 646 |
Net Cash Flows From Used In Financing Activities | | -2 669 544 | -1 022 411 |
Net Cash Flows From Used In Investing Activities | | -686 444 | -390 725 |
Net Cash Flows From Used In Operating Activities | | 3 904 288 | 4 351 435 |
Net Cash Generated From Operations | | 3 910 460 | 4 452 130 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | 1 438 857 | 2 439 503 |
Net Current Assets Liabilities | | 2 735 257 | 3 400 794 |
Number Shares Issued Fully Paid | | 190 000 | 190 000 |
Operating Profit Loss | | 1 038 143 | 2 069 630 |
Other Creditors | | 153 731 | 38 581 |
Other Departments Average Number Employees | | 13 | 13 |
Other Employee Expense | | 83 040 | 99 477 |
Other Finance Costs | | 112 119 | |
Other Interest Receivable Similar Income Finance Income | | 15 697 | 99 444 |
Other Inventories | | 3 356 790 | 3 555 344 |
Other Operating Income Format1 | | 430 135 | 654 503 |
Other Payables Accrued Expenses | | 304 135 | 779 595 |
Other Remaining Borrowings | | 562 062 | |
Other Revenue | | 116 334 | 129 000 |
Ownership Interest In Subsidiary Percent | | 100 | 100 |
Par Value Share | | | 0 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -34 610 | -30 263 |
Pension Costs Defined Contribution Plan | | 41 124 | 284 363 |
Prepayments | | 279 087 | 279 828 |
Proceeds From Sales Property Plant Equipment | | | 24 167 |
Profit Loss | | 924 952 | 1 468 578 |
Profit Loss Attributable To Owners Parent | | 635 041 | 1 749 182 |
Profit Loss On Ordinary Activities Before Tax | | 745 427 | 2 086 805 |
Property Plant Equipment Gross Cost | | 3 100 068 | 3 181 034 |
Provisions | | 261 298 | 616 259 |
Provisions For Liabilities Balance Sheet Subtotal | | 261 298 | 616 259 |
Purchase Investment Properties | | -308 333 | -118 039 |
Purchase Property Plant Equipment | | -393 808 | -396 297 |
Redundancy Costs | | 16 065 | 11 000 |
Repayments Borrowings Classified As Financing Activities | | -98 586 | -97 974 |
Research Development Expense Recognised In Profit Or Loss | | 252 524 | 203 770 |
Revenue From Commissions | | 3 029 287 | 1 357 578 |
Revenue From Sale Goods | | 117 136 209 | 118 250 716 |
Sales Marketing Distribution Average Number Employees | | 135 | 121 |
Selling Average Number Employees | | 2 | 2 |
Social Security Costs | | 441 119 | 474 131 |
Staff Costs Employee Benefits Expense | | 5 118 301 | 5 755 829 |
Taxation Social Security Payable | | 4 578 118 | 4 603 760 |
Tax Expense Credit Applicable Tax Rate | | 141 631 | 396 493 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -47 980 | -50 331 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -2 886 | 2 659 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 9 313 | 3 973 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | -5 285 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 110 386 | 337 623 |
Total Assets Less Current Liabilities | | 5 358 699 | 6 085 458 |
Total Borrowings | | 493 884 | 172 750 |
Total Deferred Tax Expense Credit | | 9 161 | -9 885 |
Total Operating Lease Payments | | 926 842 | 941 969 |
Trade Creditors Trade Payables | | 15 064 230 | 15 454 129 |
Trade Debtors Trade Receivables | | 16 270 824 | 15 363 957 |
Turnover Revenue | | 120 281 830 | 119 737 294 |
Wages Salaries | | 4 536 953 | 4 886 858 |
Amount Specific Advance Or Credit Directors | | | -303 005 |
Amount Specific Advance Or Credit Made In Period Directors | | | -609 005 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | 306 000 |
Company Contributions To Money Purchase Plans Directors | | | 200 000 |
Director Remuneration | | 35 829 | 50 205 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 2 | 2 |