Profit & Loss |
Date of Accounts |
2016-03-31 | 2017-03-31 | 2020-03-27 | 2021-04-02 | 2022-04-01 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 152 058 | 1 331 065 | 219 426 | 1 852 263 | 511 174 |
Current Assets | 5 515 815 | 6 978 987 | 6 458 021 | 7 455 554 | 7 787 114 |
Debtors | 4 752 054 | 5 012 331 | 5 840 338 | 5 238 747 | 6 866 039 |
Net Assets Liabilities | 2 714 517 | 3 527 053 | 3 268 554 | 3 606 360 | 3 700 582 |
Other Debtors | 3 444 560 | 3 563 460 | 4 619 822 | 3 730 326 | 5 694 407 |
Property Plant Equipment | 76 562 | 1 758 596 | 1 671 103 | 1 625 523 | 1 611 995 |
Total Inventories | 611 703 | 635 591 | 398 257 | 364 544 | 409 901 |
|
Other Financial Data |
Audit Fees Expenses | 24 750 | 24 996 | 27 000 | 28 200 | 29 000 |
Amount Specific Advance Or Credit Directors | 42 915 | 71 360 | | | |
Amount Specific Advance Or Credit Made In Period Directors | 34 367 | 28 445 | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | 23 674 | 132 682 | | | |
Company Contributions To Money Purchase Plans Directors | 192 | 192 | 384 | 278 | 288 |
Director Remuneration | 36 608 | 37 572 | 169 460 | 103 736 | 111 952 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 | 2 |
Accrued Liabilities | 222 098 | 241 321 | 305 122 | 392 444 | 542 622 |
Accumulated Depreciation Impairment Property Plant Equipment | 357 265 | 374 091 | 524 017 | 554 430 | 586 806 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | 5 168 | | -3 723 | 50 000 |
Administrative Expenses | 1 956 904 | 2 333 926 | 2 298 715 | 1 661 792 | 2 025 397 |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 |
Average Number Employees During Period | 126 | 146 | 156 | 132 | 115 |
Bank Borrowings | | 1 329 781 | 1 106 759 | 1 065 347 | 981 278 |
Bank Borrowings Overdrafts | | 1 264 556 | 1 106 759 | 1 065 347 | 981 278 |
Cash Cash Equivalents Cash Flow Value | 152 058 | | 219 426 | 1 852 263 | |
Cash On Hand | 674 | 250 | 183 | | |
Comprehensive Income Expense | 1 040 598 | 1 144 536 | 210 960 | 337 806 | 94 222 |
Corporation Tax Payable | 436 073 | 597 775 | 38 759 | 151 126 | 71 487 |
Cost Sales | 10 876 873 | 12 487 016 | 11 904 615 | 8 625 068 | 11 159 492 |
Creditors | 12 497 | 1 271 432 | 4 707 706 | 40 834 | 343 750 |
Current Tax For Period | 261 926 | 289 322 | 59 918 | 90 675 | 32 083 |
Depreciation Amortisation Expense | 20 798 | 49 231 | 46 162 | 39 623 | 32 377 |
Depreciation Expense Property Plant Equipment | 14 675 | 43 109 | 46 051 | 39 623 | 32 376 |
Distribution Costs | 934 567 | 967 905 | 807 774 | 514 313 | 705 296 |
Dividends Paid | 294 800 | 332 000 | | | |
Dividends Paid Classified As Financing Activities | -294 800 | -332 000 | | | |
Dividends Paid On Shares | 294 800 | 332 000 | | | |
Dividends Paid On Shares Final | 120 400 | 132 000 | | | |
Finance Lease Liabilities Present Value Total | 12 497 | 6 876 | | | |
Finished Goods | 59 967 | 34 062 | 59 312 | 4 775 | 3 801 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | -9 000 | 24 000 | -134 000 | 21 153 | 50 000 |
Further Item Interest Expense Component Total Interest Expense | | 16 985 | 32 617 | 24 347 | 23 549 |
Further Operating Expense Item Component Total Operating Expenses | 257 507 | 23 800 | 30 159 | 30 503 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 2 933 | 960 | 129 638 | 24 596 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -202 180 | 817 639 | 603 484 | 424 097 | -69 986 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -296 789 | -179 279 | -433 449 | 686 465 | -1 676 176 |
Gross Profit Loss | 4 201 929 | 4 764 740 | 3 355 253 | 1 752 306 | 2 844 177 |
Income Taxes Paid Refund Classified As Operating Activities | -197 677 | -152 980 | -131 024 | | -80 548 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | -32 405 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -11 231 | 1 179 007 | 403 886 | 1 632 837 | -1 341 089 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 1 | | | | 93 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 201 064 | 23 888 | -66 002 | -33 713 | 45 357 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 49 231 | | 39 623 | 32 376 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 1 405 | 1 405 | 649 | | |
Interest Paid Classified As Operating Activities | | -16 985 | -32 617 | -26 847 | -47 053 |
Interest Payable Similar Charges Finance Costs | 1 405 | 18 390 | 33 266 | 26 847 | 47 053 |
Merchandise | 452 447 | 486 397 | 247 420 | 256 084 | 290 077 |
Net Cash Flows From Used In Financing Activities | 397 505 | -931 030 | -128 103 | 55 468 | -339 402 |
Net Cash Flows From Used In Investing Activities | 36 867 | 1 731 265 | 12 849 | | 18 848 |
Net Cash Flows From Used In Operating Activities | -423 141 | -1 979 242 | -288 632 | -1 688 305 | 1 661 643 |
Net Cash Generated From Operations | -631 223 | -2 126 612 | -586 922 | -1 641 999 | 1 584 042 |
Net Current Assets Liabilities | 2 840 184 | 3 258 789 | 1 750 315 | 2 222 812 | 2 684 621 |
Number Shares Issued Fully Paid | | 1 391 | | 1 391 | 1 391 |
Operating Profit Loss | 1 310 458 | 1 462 909 | 304 723 | 452 144 | 175 100 |
Other Creditors | 11 621 | 16 026 | 161 801 | 85 245 | 41 089 |
Other Deferred Tax Expense Credit | 4 414 | 5 168 | -2 285 | -3 723 | 1 143 |
Other Taxation Social Security Payable | 351 294 | 481 737 | 691 663 | 1 474 120 | 884 940 |
Par Value Share | | 1 | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -5 620 | -5 620 | -1 257 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 27 372 | 32 916 | 101 139 | 90 566 | 89 091 |
Prepayments | 213 439 | 159 818 | 166 669 | 31 997 | 4 460 |
Proceeds From Borrowings Classified As Financing Activities | | -1 350 000 | | -50 000 | -500 000 |
Profit Loss | 1 040 598 | 1 144 536 | 210 960 | 337 806 | 94 222 |
Profit Loss On Ordinary Activities Before Tax | 1 309 053 | 1 444 519 | 271 466 | 425 297 | 128 047 |
Property Plant Equipment Gross Cost | 433 827 | 2 132 687 | 2 195 120 | 2 179 953 | 2 198 801 |
Provisions | 189 732 | 218 900 | 152 864 | 201 141 | 252 284 |
Provisions For Liabilities Balance Sheet Subtotal | 189 732 | 218 900 | 152 864 | 201 141 | 252 284 |
Purchase Property Plant Equipment | -36 867 | -1 731 265 | -12 858 | | -18 848 |
Repayments Borrowings Classified As Financing Activities | | -20 220 | -74 211 | -41 412 | -165 319 |
Social Security Costs | 274 586 | 332 390 | 331 258 | 280 153 | 295 014 |
Staff Costs Employee Benefits Expense | 3 940 226 | 4 348 206 | 4 012 201 | 3 668 520 | 3 527 524 |
Tax Expense Credit Applicable Tax Rate | 261 915 | 288 904 | 51 579 | 80 806 | 24 329 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -3 998 | -1 411 | 5 844 | 7 133 | 2 247 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 4 431 | 2 928 | 3 041 | 2 736 | 5 603 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 268 455 | 299 983 | 60 506 | 87 491 | 33 825 |
Total Additions Including From Business Combinations Property Plant Equipment | | 1 731 265 | | | 18 848 |
Total Assets Less Current Liabilities | 2 916 746 | 5 017 385 | 3 421 418 | 3 848 335 | 4 296 616 |
Total Borrowings | 18 117 | 1 342 278 | 1 106 759 | 1 074 514 | 1 106 278 |
Total Current Tax Expense Credit | 264 041 | 294 815 | 62 791 | 91 214 | 32 682 |
Trade Creditors Trade Payables | 1 648 925 | 2 312 493 | 2 403 602 | 2 034 475 | 2 447 649 |
Trade Debtors Trade Receivables | 313 338 | 427 338 | 35 916 | 373 619 | 112 487 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | -32 405 | | | |
Turnover Revenue | 15 078 802 | 17 251 756 | 15 259 868 | 10 377 374 | 14 003 669 |
Wages Salaries | 3 638 268 | 3 982 900 | 3 579 804 | 3 297 801 | 3 143 419 |
Work In Progress | 99 289 | 115 132 | 91 525 | 103 685 | 116 023 |
Bank Overdrafts | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 9 210 | |
Disposals Property Plant Equipment | | | | 15 167 | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | -5 957 | |
Gain Loss On Disposals Property Plant Equipment | | | | -5 957 | |
Interest Expense On Bank Loans Similar Borrowings | | | | 2 500 | 23 504 |
Loans Owed By Related Parties | | | 4 563 414 | 3 718 729 | 5 692 144 |
Net Interest Received Paid Classified As Investing Activities | | | -9 | | |
Other Interest Receivable Similar Income Finance Income | | | 9 | | |
Other Operating Income Format1 | | | 55 959 | 875 943 | 61 616 |
Other Remaining Borrowings | | | | 9 167 | 125 000 |