Profit & Loss |
Date of Accounts |
2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 474 860 | 310 985 | 539 210 | 547 515 | 702 065 | 1 543 573 | 962 298 |
Current Assets | 4 118 473 | 4 370 364 | 4 091 343 | 3 495 675 | 4 610 436 | 6 811 039 | 7 388 790 |
Debtors | 1 296 097 | 1 538 060 | 964 324 | 949 143 | 753 390 | 1 447 080 | 1 405 789 |
Net Assets Liabilities | | 3 709 038 | 3 549 192 | 3 054 821 | 3 979 386 | 5 704 608 | 6 539 530 |
Other Debtors | | 113 479 | 178 467 | 46 031 | 43 168 | 6 774 | 136 612 |
Property Plant Equipment | 361 875 | 308 785 | 294 041 | 237 940 | 198 595 | 240 380 | 360 913 |
Total Inventories | 2 347 516 | 2 521 319 | 2 587 809 | 1 999 017 | 3 154 981 | 3 820 386 | 5 020 703 |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | 9 571 | 51 797 | 109 179 | 223 561 | 366 729 |
Accumulated Depreciation Impairment Property Plant Equipment | 740 166 | 806 203 | 892 395 | 966 758 | 1 030 886 | 1 068 226 | 1 100 473 |
Additions Other Than Through Business Combinations Intangible Assets | | | 127 400 | 159 510 | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 71 448 | 18 262 | 24 783 | 124 098 | |
Average Number Employees During Period | 20 | 21 | 21 | 17 | 18 | 18 | 21 |
Creditors | 798 906 | 970 111 | 910 055 | 913 907 | 945 146 | 1 701 876 | 1 630 902 |
Dividends Paid On Shares | | | 117 829 | | | | |
Fixed Assets | | 308 785 | 411 870 | 473 053 | 376 326 | 664 379 | 856 472 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 162 313 | 69 563 | 533 313 | 440 563 | 106 375 | 120 000 |
Increase From Amortisation Charge For Year Intangible Assets | | | 9 571 | 42 226 | 57 382 | 57 382 | 143 168 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 106 500 | 86 192 | 74 363 | 64 128 | 81 511 | 79 330 |
Intangible Assets | | | 117 829 | 235 113 | 177 731 | 423 999 | 495 559 |
Intangible Assets Gross Cost | | | 127 400 | 286 910 | 286 910 | 647 560 | 862 288 |
Net Current Assets Liabilities | 3 319 567 | 3 400 253 | 3 181 288 | 2 581 768 | 3 665 290 | 5 109 163 | 5 757 888 |
Nominal Value Allotted Share Capital | | | | | 30 200 | 30 200 | |
Number Shares Allotted | | | | | 30 200 | 30 200 | |
Other Creditors | 173 000 | 217 600 | 246 071 | 255 065 | 267 310 | 8 140 | 8 388 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 44 172 | |
Other Disposals Property Plant Equipment | | | | | | 44 973 | |
Other Taxation Social Security Payable | 22 814 | 23 227 | 23 075 | 20 223 | 115 914 | 21 428 | 34 128 |
Property Plant Equipment Gross Cost | 1 102 041 | 1 114 988 | 1 186 436 | 1 204 698 | 1 229 481 | 1 308 606 | 1 461 386 |
Provisions For Liabilities Balance Sheet Subtotal | | | 43 966 | | 62 230 | 68 934 | 74 830 |
Total Assets Less Current Liabilities | 3 681 442 | 3 709 038 | 3 593 158 | 3 054 821 | 4 041 616 | 5 773 542 | 6 614 360 |
Trade Creditors Trade Payables | 385 192 | 499 433 | 640 909 | 638 619 | 561 922 | 1 143 355 | 1 380 722 |
Trade Debtors Trade Receivables | 1 106 773 | 1 424 581 | 785 857 | 903 112 | 710 222 | 1 397 155 | 954 471 |
Company Contributions To Money Purchase Plans Directors | | | | | | 150 000 | 100 830 |
Director Remuneration | | | | | | 403 717 | 433 242 |
Accrued Liabilities | 7 500 | 7 500 | | | | | |
Accrued Liabilities Deferred Income | | | | | | 204 500 | 207 664 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | 5 896 |
Administrative Expenses | | | | | | 1 992 977 | 2 308 432 |
Amortisation Expense Intangible Assets | | | | | | 102 079 | 143 168 |
Applicable Tax Rate | | | | | | 19 | 25 |
Cash Cash Equivalents Cash Flow Value | | | | | | 1 543 573 | |
Corporation Tax Payable | | 26 951 | | | | 263 653 | |
Corporation Tax Recoverable | 77 200 | | | | | | 139 007 |
Cost Sales | | | | | | 10 710 704 | 10 526 554 |
Current Tax For Period | | | | | | 263 653 | 88 272 |
Depreciation Amortisation Expense | | | | | | 183 590 | 222 498 |
Depreciation Expense Property Plant Equipment | | | | | | 81 510 | 79 330 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 40 463 | | | | | 47 083 |
Disposals Property Plant Equipment | | 61 993 | | | | | 57 893 |
Dividends Paid | | 60 400 | | | | | |
Finished Goods | 2 347 516 | 2 521 319 | | | | | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | 20 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | 2 061 | -162 026 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 826 908 | 253 479 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -693 690 | 180 298 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | 4 599 | -4 147 |
Gain Loss On Disposals Property Plant Equipment | | | | | | 4 599 | -4 147 |
Gross Profit Loss | | | | | | 3 860 673 | 3 235 495 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -333 831 | -490 932 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 841 508 | -581 275 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | 665 404 | 1 200 317 |
Merchandise | | | | | | 3 820 386 | 5 020 703 |
Net Cash Flows From Used In Financing Activities | | | | | | | 60 800 |
Net Cash Flows From Used In Investing Activities | | | | | | 339 162 | 416 711 |
Net Cash Flows From Used In Operating Activities | | | | | | -1 180 670 | 103 764 |
Net Cash Generated From Operations | | | | | | -1 514 501 | -387 168 |
Net Deferred Tax Liability Asset | | | | | | 68 934 | 74 830 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | -2 027 |
Number Shares Issued Fully Paid | | 30 200 | | | | | 30 200 |
Operating Profit Loss | | | | | | 1 867 696 | 927 063 |
Other Deferred Tax Expense Credit | | | | | | 6 704 | 5 896 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 2 027 |
Par Value Share | | 1 | | | | | 1 |
Prepayments | 52 350 | 79 720 | | | | | |
Prepayments Accrued Income | | | | | | 43 151 | 175 699 |
Proceeds From Sales Property Plant Equipment | | | | | | -5 400 | -6 663 |
Profit Loss | | 87 996 | | | | 1 597 339 | 834 922 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 1 867 696 | 929 090 |
Provisions | | | | | | 68 934 | 74 830 |
Purchase Intangible Assets | | | | | | -220 464 | -214 728 |
Purchase Property Plant Equipment | | | | | | -124 098 | -210 673 |
Recoverable Value-added Tax | 59 774 | 33 759 | | | | | |
Tax Decrease From Tax Losses For Which No Deferred Tax Asset Was Recognised | | | | | | -6 704 | -5 896 |
Tax Decrease From Utilisation Tax Losses | | | | | | | 55 116 |
Tax Expense Credit Applicable Tax Rate | | | | | | 354 862 | 232 273 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | -63 474 | -52 022 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -27 735 | -40 154 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 3 291 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 270 357 | 94 168 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | 214 728 |
Total Additions Including From Business Combinations Property Plant Equipment | | 74 940 | | | | | 210 673 |
Total Operating Lease Payments | | | | | | 92 750 | 102 027 |
Turnover Revenue | | | | | | 14 571 377 | 13 762 049 |