Profit & Loss |
Date of Accounts |
2022-03-31 | 2023-03-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 3 108 693 | 730 828 |
Current Assets | 43 330 411 | 42 219 857 |
Debtors | 23 581 256 | 19 726 970 |
Net Assets Liabilities | 1 762 879 | 1 762 879 |
Other Debtors | 1 152 252 | 240 300 |
Property Plant Equipment | 52 042 | 52 042 |
Total Inventories | 16 640 462 | 21 762 059 |
|
Other Financial Data |
Audit Fees Expenses | 34 500 | 37 900 |
Audit-related Assurance Services Fees | 4 650 | 5 100 |
Fees For Non-audit Services | 10 350 | 11 300 |
Taxation Compliance Services Fees | 5 700 | 6 200 |
Accumulated Amortisation Impairment Intangible Assets | 62 406 | 87 053 |
Accumulated Depreciation Impairment Property Plant Equipment | 587 176 | 737 716 |
Additions Other Than Through Business Combinations Intangible Assets | | 24 996 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 176 907 |
Administrative Expenses | 10 376 557 | 17 134 741 |
Amortisation Expense Intangible Assets | 3 032 | 24 647 |
Amounts Owed By Related Parties | 1 505 569 | |
Amounts Owed To Related Parties | 1 060 644 | 1 640 944 |
Applicable Tax Rate | 19 | 19 |
Average Number Employees During Period | 194 | 213 |
Balances With Banks | 3 104 448 | 729 325 |
Bank Borrowings | 2 127 647 | 3 780 314 |
Bank Borrowings Overdrafts | -56 463 | -2 551 722 |
Bank Overdrafts | 56 463 | 2 551 722 |
Cash Cash Equivalents | 3 108 693 | 730 828 |
Cash Cash Equivalents Cash Flow Value | 3 052 230 | |
Cash On Hand | 4 245 | 1 503 |
Comprehensive Income Expense | 7 561 247 | 1 831 328 |
Comprehensive Income Expense Attributable To Non-controlling Interests | 285 169 | 27 507 |
Comprehensive Income Expense Attributable To Owners Parent | 7 561 247 | 1 831 328 |
Cost Sales | 78 875 681 | 81 163 090 |
Creditors | 2 127 647 | 3 780 314 |
Current Tax For Period | 884 147 | 605 443 |
Deferred Income | 1 614 752 | 2 024 623 |
Deferred Tax Assets | 9 681 | 34 611 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | 35 827 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -41 224 | 12 008 |
Deferred Tax Liabilities | 158 958 | 195 896 |
Depreciation Amortisation Expense | 177 998 | 221 870 |
Depreciation Expense Property Plant Equipment | 174 966 | 197 223 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -444 |
Disposals Property Plant Equipment | | -888 |
Finance Lease Liabilities Present Value Total | 50 699 | |
Finance Lease Payments Owing Minimum Gross | 50 699 | |
Financial Assets | | 110 000 |
Fixed Assets | 2 823 523 | 3 163 523 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 85 950 | 4 235 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 67 325 | 816 342 |
Gain Loss Due To Foreign Exchange Differences Net Tax In Other Comprehensive Income | -103 206 | -5 746 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 7 531 170 | 1 208 089 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 10 195 678 | -3 854 286 |
Gain Loss In Cash Flows From Change In Inventories | 3 495 510 | 5 121 597 |
Gain Loss On Disposals Property Plant Equipment | 4 155 243 | 168 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | 500 855 | -135 935 |
Government Grant Income | 94 810 | |
Gross Profit Loss | 19 221 094 | 19 796 525 |
Income Taxes Paid Refund Classified As Operating Activities | 85 763 | 1 173 185 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 4 550 811 | -4 873 124 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | -500 855 | 135 935 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 76 000 | 64 995 |
Increase Decrease In Existing Provisions | | 12 008 |
Increase From Amortisation Charge For Year Intangible Assets | | 24 647 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 150 984 |
Intangible Assets | 25 464 | 25 813 |
Intangible Assets Gross Cost | 87 870 | 112 866 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 72 255 | 129 858 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 2 281 | 950 |
Interest Paid Classified As Financing Activities | -74 536 | -130 808 |
Interest Paid Classified As Operating Activities | 74 536 | 130 808 |
Interest Payable Similar Charges Finance Costs | 74 536 | 130 808 |
Interest Received Classified As Investing Activities | 86 283 | 143 427 |
Interest Received Classified As Operating Activities | 86 283 | 143 427 |
Investments Fixed Assets | 2 771 481 | 3 111 481 |
Investments In Subsidiaries | 2 771 481 | 3 111 481 |
Merchandise | 791 363 | 1 518 973 |
Minimum Operating Lease Payments Recognised As Expense | 416 663 | 551 059 |
Net Cash Flows From Used In Financing Activities | -1 440 407 | 492 146 |
Net Cash Flows From Used In Investing Activities | 7 769 575 | -7 152 284 |
Net Cash Flows From Used In Operating Activities | -1 778 357 | 1 787 014 |
Net Cash Generated From Operations | -1 692 594 | 2 960 199 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 4 467 424 | 3 019 421 |
Net Current Assets Liabilities | -1 060 644 | -1 400 644 |
Operating Profit Loss | 8 945 524 | 2 661 784 |
Other Comprehensive Income Expense Net Tax | -103 206 | -5 746 |
Other Creditors | 334 030 | 334 674 |
Other Interest Receivable Similar Income Finance Income | 86 283 | 143 427 |
Other Inventories | 15 849 099 | 20 243 086 |
Other Operating Income Format1 | 100 987 | |
Other Payables Accrued Expenses | 4 678 885 | 3 619 248 |
Other Remaining Operating Income | 6 177 | |
Payments Finance Lease Liabilities Classified As Financing Activities | -35 251 | -50 699 |
Payments To Acquire Interests In Joint Ventures Associates Participating Interests Classified As Investing Activities | -60 154 | -580 000 |
Pension Costs Defined Contribution Plan | 306 841 | 436 286 |
Percentage Class Share Held In Subsidiary | 20 | 20 |
Prepayments | 2 658 438 | 2 813 219 |
Proceeds From Sales Property Plant Equipment | 7 834 254 | 612 |
Profit Loss | 7 664 453 | 1 837 074 |
Profit Loss Attributable To Non-controlling Interests | 285 169 | 27 507 |
Profit Loss Attributable To Owners Parent | 7 664 453 | 1 837 074 |
Profit Loss On Ordinary Activities Before Tax | 8 957 271 | 2 547 824 |
Property Plant Equipment Gross Cost | 52 042 | 52 042 |
Provisions | 149 277 | 161 285 |
Provisions For Liabilities Balance Sheet Subtotal | 149 277 | 161 285 |
Purchase Intangible Assets | | -24 996 |
Purchase Property Plant Equipment | -90 808 | -6 691 327 |
Repayments Borrowings Classified As Financing Activities | -1 416 570 | -3 561 347 |
Revenue From Sale Goods | 98 096 775 | 100 959 615 |
Sales Marketing Distribution Average Number Employees | 194 | 213 |
Share Profit Loss Associates Accounted For By Equity Method | | -126 579 |
Share Profit Loss Associates Joint Ventures Accounted For Using Equity Method | | -126 579 |
Social Security Costs | 1 269 823 | 1 295 046 |
Staff Costs Employee Benefits Expense | 11 212 784 | 11 562 620 |
Taxation Social Security Payable | 1 547 504 | 1 852 569 |
Tax Decrease From Tax Losses For Which No Deferred Tax Asset Was Recognised | -854 517 | |
Tax Expense Credit Applicable Tax Rate | 1 701 881 | 484 087 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 2 882 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | -9 055 | 88 426 |
Tax Increase Decrease From Effect Foreign Tax Rates | 68 122 | 57 171 |
Tax Increase Decrease From Other Short-term Timing Differences | -10 609 | -14 318 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 1 007 649 | 683 243 |
Total Assets Less Current Liabilities | 20 964 965 | 24 488 475 |
Total Borrowings | 2 127 647 | 3 780 314 |
Total Current Tax Expense Credit | 1 013 046 | 671 235 |
Total Deferred Tax Expense Credit | -5 397 | 12 008 |
Trade Creditors Trade Payables | 12 997 363 | 14 690 406 |
Trade Debtors Trade Receivables | 18 264 997 | 15 396 680 |
Turnover Revenue | 98 096 775 | 100 959 615 |
Wages Salaries | 9 636 120 | 9 831 288 |
Amount Specific Advance Or Credit Directors | 553 | 108 000 |
Amount Specific Advance Or Credit Made In Period Directors | | 108 000 |
Amount Specific Advance Or Credit Repaid In Period Directors | | -15 |
Company Contributions To Money Purchase Plans Directors | 68 250 | 115 875 |
Director Remuneration | 1 128 227 | 642 493 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 5 | 6 |