Profit & Loss |
Date of Accounts |
2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 776 588 | 649 607 | 840 206 |
Current Assets | 4 492 785 | 5 935 262 | 5 980 903 |
Debtors | 2 382 900 | 3 054 351 | 2 924 260 |
Net Assets Liabilities | 3 838 589 | 3 949 198 | 4 146 309 |
Other Debtors | | | 2 113 |
Property Plant Equipment | 906 959 | 871 585 | 886 909 |
Total Inventories | 1 333 297 | 2 231 304 | |
|
Other Financial Data |
Audit Fees Expenses | 13 050 | 15 650 | 11 000 |
Accrued Liabilities Deferred Income | 30 774 | 162 138 | 390 595 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 025 492 | 2 046 210 | 2 096 686 |
Additional Provisions Increase From New Provisions Recognised | | -4 019 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 27 248 | 65 800 |
Administration Support Average Number Employees | 7 | 6 | |
Administrative Expenses | 957 067 | 1 441 374 | 1 449 925 |
Amounts Owed To Directors | 5 001 | 549 727 | |
Applicable Tax Rate | 19 | 19 | |
Average Number Employees During Period | 42 | 31 | 33 |
Cash Cash Equivalents Cash Flow Value | 776 588 | 649 607 | 840 206 |
Comprehensive Income Expense | 39 679 | 249 609 | 197 111 |
Corporation Tax Payable | 16 224 | 61 984 | 48 371 |
Cost Sales | 6 840 483 | 9 110 418 | 10 510 551 |
Creditors | 1 409 509 | 2 710 022 | 2 521 331 |
Current Tax For Period | 16 224 | 61 984 | 48 371 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -5 330 | -4 019 | 52 545 |
Deferred Tax Liabilities | 151 646 | 147 627 | |
Depreciation Expense Property Plant Equipment | 65 023 | 59 822 | |
Depreciation Impairment Expense Property Plant Equipment | | 59 822 | 50 476 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 39 104 | |
Disposals Property Plant Equipment | | 41 904 | |
Distribution Average Number Employees | 19 | 10 | |
Dividends Paid | | 139 000 | |
Dividends Paid Classified As Financing Activities | | 139 000 | |
Dividends Paid On Shares | | 139 000 | |
Dividends Paid On Shares Interim | | 139 000 | |
Finished Goods Goods For Resale | | 2 231 304 | 2 216 437 |
Further Item Interest Expense Component Total Interest Expense | | | 107 |
Further Item Tax Increase Decrease Component Adjusting Items | | 828 | 48 041 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | 3 018 |
Gain Loss In Cash Flows From Change In Accrued Items | -160 | 131 364 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -530 926 | 578 663 | 175 078 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 118 345 | -671 451 | -130 091 |
Gain Loss In Cash Flows From Change In Inventories | 1 045 695 | -898 007 | -14 867 |
Gain Loss On Disposals Property Plant Equipment | 642 | 1 200 | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | -1 397 | | |
Government Grant Income | 180 107 | 1 169 | |
Gross Profit Loss | 772 781 | 1 743 596 | |
Income Taxes Paid Refund Classified As Operating Activities | 3 596 | -16 224 | -61 984 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 686 525 | 126 981 | -190 599 |
Increase Decrease In Net Debt From Cash Flows | | 671 707 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 59 822 | 50 476 |
Interest Paid Classified As Operating Activities | 1 784 | | -107 |
Interest Payable Similar Charges Finance Costs | 1 784 | | 107 |
Net Cash Flows From Used In Financing Activities | 136 608 | 406 895 | |
Net Cash Flows From Used In Investing Activities | -14 288 | -23 248 | |
Net Cash Flows From Used In Operating Activities | 564 205 | -510 628 | |
Net Cash Generated From Operations | 569 585 | -494 404 | -318 490 |
Net Current Assets Liabilities | 3 083 276 | 3 225 240 | 3 459 572 |
Net Debt Funds | -771 587 | -99 880 | |
Net Deferred Tax Liability Asset | 151 646 | 147 627 | |
Number Shares Issued Fully Paid | 1 500 | 1 500 | |
Operating Profit Loss | 52 357 | 307 574 | |
Other Creditors | | 549 727 | 632 727 |
Other Finance Costs | 1 784 | | |
Other Operating Income Format1 | 236 643 | 5 352 | 189 |
Other Taxation Social Security Payable | 269 829 | 372 622 | 321 735 |
Par Value Share | | 1 | |
Pension Costs Defined Contribution Plan | 15 997 | 12 083 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 15 997 | 12 083 | 14 284 |
Prepayments Accrued Income | 128 729 | 98 775 | 103 126 |
Proceeds From Borrowings Classified As Financing Activities | | 544 726 | |
Proceeds From Government Grants Classified As Financing Activities | 180 107 | 1 169 | |
Proceeds From Sales Property Plant Equipment | 8 700 | 4 000 | |
Production Average Number Employees | 16 | 15 | |
Profit Loss | 39 679 | 249 609 | 197 111 |
Profit Loss On Ordinary Activities Before Tax | 50 573 | 307 574 | 298 027 |
Property Plant Equipment Gross Cost | 2 932 451 | 2 917 795 | 2 983 595 |
Provisions | 151 646 | 147 627 | |
Purchase Property Plant Equipment | 22 988 | 27 248 | -65 800 |
Raw Materials | 1 333 297 | 2 231 304 | |
Repayments Borrowings Classified As Financing Activities | 43 499 | | |
Revenue From Commissions | | 4 183 | 35 |
Revenue From Sale Goods | 7 613 264 | 10 854 013 | |
Social Security Costs | 64 829 | 84 886 | |
Staff Costs Employee Benefits Expense | 950 718 | 932 699 | 1 059 803 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 151 646 | 147 627 | 200 172 |
Tax Expense Credit Applicable Tax Rate | 9 609 | 58 439 | 56 625 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 5 330 | 2 717 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 285 | 828 | |
Tax Increase Decrease From Other Short-term Timing Differences | -5 330 | -4 019 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 10 894 | 57 965 | 100 916 |
Total Assets Less Current Liabilities | 3 990 235 | 4 096 825 | 4 346 481 |
Trade Creditors Trade Payables | 1 087 681 | 1 563 551 | 1 127 903 |
Trade Debtors Trade Receivables | 2 254 171 | 2 955 576 | 2 819 021 |
Turnover Revenue | 7 613 264 | 10 854 013 | |
Wages Salaries | 869 892 | 856 095 | 965 923 |
Director Remuneration | 52 641 | 260 000 | 290 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | |