Profit & Loss |
Date of Accounts |
2015-02-28 | 2016-02-29 | 2017-02-28 | 2018-02-28 | 2019-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 250 | 1 250 | 8 500 | 8 615 | 8 615 | 8 620 | 98 138 | 8 187 | 21 245 |
Current Assets | | 1 404 468 | 1 306 575 | 2 726 933 | 3 158 350 | 3 559 860 | 3 319 388 | 3 204 473 | 4 162 041 |
Debtors | | 1 044 938 | 953 997 | 858 824 | 2 755 449 | 3 137 304 | 2 701 308 | 2 597 366 | 2 835 612 |
Net Assets Liabilities | 1 744 093 | 2 054 223 | 1 961 004 | 2 510 305 | 2 551 388 | 2 553 607 | 2 488 966 | 3 389 652 | 3 036 153 |
Other Debtors | | 59 271 | 48 019 | 47 910 | 54 284 | 94 042 | 99 549 | 104 585 | 121 088 |
Property Plant Equipment | 4 750 195 | 6 056 918 | 6 172 902 | 4 435 940 | 4 906 675 | 5 414 513 | 5 351 590 | 8 974 306 | 8 488 007 |
Total Inventories | 334 706 | 358 280 | 344 078 | 305 270 | 394 286 | 413 936 | 519 942 | 598 920 | 605 184 |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 7 207 | 7 424 | 6 781 |
Accrued Liabilities Deferred Income | | 187 359 | 112 730 | 56 203 | 66 219 | 10 843 | 19 665 | 61 240 | 85 654 |
Accumulated Depreciation Impairment Property Plant Equipment | | 4 227 745 | 4 616 135 | 5 078 784 | 5 414 200 | 5 998 944 | 6 643 178 | 6 716 790 | 6 842 488 |
Additional Provisions Increase From New Provisions Recognised | | | 94 002 | 131 425 | 128 197 | 74 114 | | 412 649 | 415 160 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 910 005 | 413 894 |
Administration Support Average Number Employees | | | | | | | 15 | 17 | 16 |
Administrative Expenses | | 1 328 917 | 1 314 054 | 1 454 963 | 1 483 143 | 1 438 493 | 1 447 922 | 1 568 829 | 1 600 035 |
Amounts Owed By Directors | | | | | | | 186 591 | 213 358 | 256 042 |
Applicable Tax Rate | | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | 127 | 124 | 124 | 111 | 110 | 113 | 109 | 103 |
Bank Borrowings Overdrafts | | 474 309 | 436 669 | 396 735 | 356 513 | 1 212 500 | 1 112 500 | 213 153 | 285 000 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | 639 668 | 639 668 | 670 018 |
Cash Cash Equivalents Cash Flow Value | | -487 630 | -591 082 | -659 147 | -700 906 | -20 803 | 98 138 | 8 187 | 21 245 |
Comprehensive Income Expense | | 278 114 | 8 781 | 651 301 | 208 684 | 141 715 | 103 407 | 1 281 088 | -191 626 |
Corporation Tax Recoverable | | 67 679 | | | | 98 325 | 59 685 | 103 567 | 201 270 |
Cost Sales | | 9 945 458 | 9 929 770 | 9 822 035 | 9 450 555 | 10 150 824 | 8 858 242 | 9 845 901 | 9 862 993 |
Creditors | 1 494 802 | 2 148 725 | 1 650 907 | 1 676 000 | 1 551 946 | 3 066 402 | 3 306 526 | 4 257 731 | 4 671 082 |
Current Asset Investments | | | | | | | | | 700 000 |
Current Tax For Period | | -54 678 | 10 588 | 13 819 | 16 057 | 866 | -21 964 | -43 881 | -113 893 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | -23 878 | 315 956 | 348 192 |
Deferred Tax Liabilities | | | | | | | 605 955 | 1 018 604 | 1 433 764 |
Depreciation Expense Property Plant Equipment | | 639 080 | 751 931 | 368 557 | 182 282 | 220 155 | 225 224 | 456 170 | 551 547 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 359 084 | | 166 986 | 28 030 | 21 320 | 382 558 | 425 849 |
Disposals Property Plant Equipment | | | 399 344 | | 326 548 | 177 904 | 77 193 | 484 477 | 570 073 |
Distribution Average Number Employees | | | | | | | 96 | 90 | 85 |
Dividends Paid | | 128 000 | 102 000 | 102 000 | 80 334 | 139 496 | 168 050 | 180 402 | 161 873 |
Dividends Paid Classified As Financing Activities | | -128 000 | -102 000 | -102 000 | -80 334 | -139 496 | -168 050 | 180 402 | 161 873 |
Dividends Paid On Shares | | | | | | 139 496 | 168 050 | 43 200 | 44 273 |
Finance Lease Liabilities Present Value Total | | 1 674 416 | 1 214 238 | 1 086 566 | 1 129 918 | 1 518 208 | 1 584 865 | 747 945 | 651 446 |
Finance Lease Payments Owing Minimum Gross | | | | | | | 2 165 148 | 2 502 685 | 2 043 871 |
Fixed Assets | 4 758 195 | 6 064 918 | 6 180 902 | 6 131 890 | 6 636 725 | 7 194 563 | 7 131 640 | 9 032 306 | 8 546 007 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | | | | 1 039 837 | 269 403 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | -16 107 | -66 968 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 4 745 | 13 424 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | | | | 8 822 | 41 575 | 24 414 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -21 913 | 104 030 | -355 016 | 281 777 | 130 897 | 81 485 | 324 326 | 517 357 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 78 849 | 94 379 | 224 359 | -284 695 | -284 052 | 412 895 | -96 058 | -97 859 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | -106 006 | -78 978 | -6 264 |
Gain Loss On Disposals Property Plant Equipment | | -31 737 | -13 960 | 30 000 | 797 | -2 754 | -5 583 | -69 219 | -76 224 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | | 508 913 | 100 246 |
Government Grant Income | | | | | | | 202 513 | 33 807 | |
Gross Profit Loss | | 1 484 306 | 1 570 195 | 1 913 881 | 1 919 084 | 1 697 027 | 1 412 230 | 1 792 140 | 1 659 288 |
Income Expense Recognised Directly In Equity | | | | | | | -168 048 | -180 402 | -161 873 |
Income Taxes Paid Refund Classified As Operating Activities | | 4 000 | 104 622 | -2 039 | 18 754 | 219 | 109 923 | -43 881 | -151 370 |
Income Tax Expense Credit On Components Other Comprehensive Income | | -9 337 | | | | | | 96 693 | 66 968 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | -2 741 990 | | 158 920 | |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | | | | | | | -574 072 |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | | | | | 1 039 837 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -85 655 | -103 452 | -68 065 | -41 759 | 680 103 | 118 941 | -89 951 | 13 058 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -21 964 | 10 788 | -37 477 |
Increase Decrease In Net Debt From Cash Flows | | | | | | | | 712 508 | -866 892 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 751 931 | 606 990 | 624 884 | 612 774 | 665 554 | 456 170 | 551 547 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 98 844 | 111 870 | 198 351 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 69 416 | 50 667 | 129 008 | 71 575 | 24 582 | 81 834 | 110 927 | 135 972 |
Interest Income On Cash Cash Equivalents | | | | | | | 16 | 1 | 201 |
Interest Paid Classified As Operating Activities | | -86 906 | -78 637 | -96 315 | -129 489 | -214 354 | -153 985 | 268 101 | 432 170 |
Interest Payable Similar Charges Finance Costs | | 156 322 | 129 304 | 225 323 | 201 064 | 238 936 | 235 819 | 268 101 | 432 170 |
Interest Received Classified As Operating Activities | | | | | | | 4 122 | 4 475 | 8 466 |
Investment Property Fair Value Model | | | | 1 687 950 | 1 722 050 | 1 722 050 | 1 722 050 | 2 761 887 | |
Investments | | | | | | | 58 000 | 58 000 | 58 000 |
Investments Fixed Assets | 8 000 | 8 000 | 8 000 | 8 000 | 8 000 | 58 000 | 58 000 | 58 000 | 58 000 |
Issue Equity Instruments | | | | | | | 2 | | |
Net Cash Flows From Used In Financing Activities | | -968 227 | 404 242 | 646 507 | -183 318 | -1 331 562 | 399 887 | -640 480 | -840 647 |
Net Cash Flows From Used In Investing Activities | | 1 761 128 | 909 171 | 26 050 | 951 418 | 1 169 194 | 644 382 | -276 905 | 34 648 |
Net Cash Flows From Used In Operating Activities | | -707 246 | -1 209 961 | -604 492 | -726 341 | -517 735 | -1 163 210 | 827 434 | 819 057 |
Net Cash Generated From Operations | | -859 568 | -1 234 643 | -862 099 | -908 651 | -756 452 | -1 289 106 | 1 047 179 | 1 091 391 |
Net Current Assets Liabilities | -1 119 143 | -1 469 770 | -2 082 789 | -1 479 258 | -1 977 672 | -944 721 | -730 193 | -1 053 258 | -509 041 |
Net Debt Funds | | | | | | | 3 329 510 | 4 042 018 | 3 175 126 |
Net Deferred Tax Liability Asset | | | | | | | -210 828 | -79 242 | -115 223 |
Number Shares Issued Fully Paid | | | 8 000 | 8 000 | 8 000 | 8 000 | 2 | 2 | 2 |
Operating Profit Loss | | 155 389 | 256 141 | 215 746 | 498 980 | 313 769 | 229 593 | 1 404 569 | 395 622 |
Other Comprehensive Income Expense Net Tax | | 225 749 | -30 111 | 518 779 | 16 400 | | | 412 220 | 33 278 |
Other Creditors | | 10 836 | 52 747 | 53 617 | 121 483 | 142 637 | 81 773 | 1 673 668 | 2 096 176 |
Other Finance Costs | | | | | | | 55 141 | 45 304 | 97 847 |
Other Interest Receivable Similar Income Finance Income | | | 2 815 | 12 509 | 4 522 | 4 172 | 4 122 | 4 475 | 8 466 |
Other Investments Other Than Loans | | 8 000 | 8 000 | 8 000 | 8 000 | 58 000 | 58 000 | 58 000 | 58 000 |
Other Operating Income Format1 | | | | 59 900 | 63 039 | 55 235 | 265 285 | 141 421 | 66 966 |
Other Remaining Operating Income | | | | | | | 7 472 | 49 149 | 10 866 |
Other Taxation Social Security Payable | | 432 875 | 440 116 | 100 565 | 165 521 | 211 076 | 166 202 | 525 054 | 533 314 |
Par Value Share | | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | 1 057 709 | -276 442 | -527 281 | 210 691 | 448 914 | -5 211 | 1 143 750 | 763 794 |
Pension Costs Defined Contribution Plan | | | | | | | 52 111 | 53 611 | 61 886 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 20 792 | 15 007 | 60 611 | 41 041 | 40 924 | 59 162 | 60 691 | 75 456 |
Prepayments Accrued Income | | 506 043 | 463 596 | 278 997 | 477 045 | 574 060 | 498 500 | 227 070 | 215 840 |
Proceeds From Borrowings Classified As Financing Activities | | | | | -774 853 | -2 210 137 | -550 000 | 1 583 213 | 390 000 |
Proceeds From Government Grants Classified As Financing Activities | | | | | | | 202 513 | 33 807 | |
Proceeds From Issuing Shares | | | | | | | -2 | | |
Proceeds From Sales Property Plant Equipment | | -65 648 | -26 300 | -30 000 | -160 359 | -147 120 | -10 000 | 32 700 | 68 000 |
Profit Loss | | 52 365 | 38 892 | 132 522 | 192 284 | 141 715 | 103 407 | 772 175 | -224 904 |
Profit Loss On Ordinary Activities Before Tax | | -933 | 129 652 | 1 130 263 | 336 538 | 79 005 | -2 104 | 1 140 943 | -28 082 |
Property Plant Equipment Gross Cost | | 10 284 663 | 10 789 037 | 9 514 724 | 10 320 875 | 11 413 457 | 11 994 768 | 15 691 096 | 15 330 495 |
Provisions | | 392 200 | 486 202 | 617 627 | 555 719 | 629 833 | 605 955 | 1 018 604 | 1 433 764 |
Provisions For Liabilities Balance Sheet Subtotal | 400 157 | 392 200 | 486 202 | 617 627 | 555 719 | 629 833 | 605 955 | 1 018 604 | 1 433 764 |
Purchase Property Plant Equipment | | -1 826 776 | -938 286 | -68 559 | -1 116 299 | -1 270 486 | -658 504 | 309 605 | 33 352 |
Raw Materials | | 358 280 | 344 078 | 305 270 | 394 286 | 413 936 | 519 942 | 598 920 | 605 184 |
Rental Leasing Income | | | | | | | 55 300 | 58 465 | 56 100 |
Repayments Borrowings Classified As Financing Activities | | 28 311 | 45 317 | | -777 765 | -1 254 635 | -306 736 | 933 348 | 304 980 |
Revenue From Rendering Services | | | | | | | 10 270 472 | 11 638 041 | 11 522 281 |
Social Security Costs | | 304 113 | 293 560 | 301 896 | 309 261 | 307 252 | 304 618 | 329 334 | 359 723 |
Staff Costs Employee Benefits Expense | | 3 647 389 | 3 621 080 | 3 531 688 | 3 547 253 | 3 544 034 | 3 586 352 | 3 741 949 | 3 795 780 |
Tax Expense Credit Applicable Tax Rate | | -187 | 25 930 | 214 750 | 63 942 | 15 011 | -400 | 216 779 | -5 336 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | -59 669 | -50 000 | -133 893 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -68 241 | 5 503 | 26 709 | -49 054 | -145 482 | -12 899 | 202 847 | 123 057 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 15 470 | 6 257 | 6 219 | 6 095 | 6 685 | 5 496 | 5 976 | 6 748 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | 7 803 | -1 515 | -9 208 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | -53 298 | 90 760 | 113 582 | 144 254 | -62 710 | -105 511 | 368 768 | 196 822 |
Total Assets Less Current Liabilities | 3 639 052 | 4 595 148 | 4 098 113 | 4 677 881 | 4 659 053 | 6 249 842 | 6 401 447 | 7 979 048 | 8 036 966 |
Total Current Tax Expense Credit | | -54 678 | -3 242 | -17 843 | 16 057 | -136 824 | -81 633 | -43 881 | -151 370 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | -34 568 | 514 668 | 16 400 | | | 1 548 750 | 369 650 |
Trade Creditors Trade Payables | | 1 084 760 | 1 202 557 | 996 437 | 1 246 991 | 1 349 768 | 1 318 851 | 1 036 671 | 1 019 492 |
Trade Debtors Trade Receivables | | 386 420 | 345 740 | 418 049 | 2 052 546 | 2 199 825 | 1 856 984 | 1 948 786 | 2 041 372 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | -1 729 237 | | 88 130 | |
Turnover Revenue | | 11 429 764 | 11 499 965 | 11 657 378 | 11 369 639 | 11 847 851 | 10 270 472 | 11 638 041 | 11 522 281 |
Wages Salaries | | 3 322 484 | 3 312 513 | 3 199 631 | 3 196 951 | 3 195 858 | 3 222 572 | 3 351 924 | 3 360 601 |
Advances Credits Directors | | | | | | 171 051 | 186 591 | 213 358 | 256 042 |
Advances Credits Made In Period Directors | | | | | | | 68 272 | 42 817 | 79 084 |
Advances Credits Repaid In Period Directors | | | | | | | 52 732 | 16 050 | 36 400 |
Company Contributions To Money Purchase Plans Directors | | | | | | | 2 | 2 | 13 570 |
Director Remuneration | | 53 550 | 47 363 | 53 500 | 92 486 | 79 500 | 74 610 | 19 240 | 19 240 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | | | | 74 612 | 19 242 | 32 810 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | 2 | 2 |
Amount Specific Advance Or Credit Directors | 31 640 | 9 211 | 47 893 | 27 098 | 41 684 | 41 289 | 41 243 | | |
Amount Specific Advance Or Credit Made In Period Directors | | 9 211 | 38 682 | 18 205 | 14 586 | 30 152 | 28 392 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | 15 326 | | 39 000 | | 30 547 | 28 438 | | |
Dividend Recommended By Directors | | | 102 000 | 102 000 | 80 334 | 139 496 | 168 050 | | |
Number Directors Accruing Benefits Under Defined Benefit Scheme | | 1 | 1 | 1 | | | | | |
Bank Borrowings | | 577 065 | 560 803 | 465 531 | 2 034 909 | 3 066 382 | 2 471 738 | | |
Bank Overdrafts | 403 225 | 488 880 | 599 582 | 667 762 | 709 521 | 29 423 | | | |
Corporation Tax Payable | | | 33 701 | 13 819 | 48 630 | 10 350 | | | |
Depreciation Amortisation Expense | | 639 080 | 751 931 | 466 760 | 502 402 | 612 734 | 665 556 | | |
Dividend Per Share Interim | | | 13 | 13 | | | | | |
Dividends Paid On Shares Final | | | | 102 000 | 80 334 | 139 496 | 3 600 | | |
Dividends Paid On Shares Interim | | 128 000 | 102 000 | 102 000 | | | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | -113 579 | -42 | -7 | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | 216 412 | -30 111 | -642 752 | 16 400 | | | | |
Further Item Interest Expense Component Total Interest Expense | | 34 973 | 26 249 | 42 932 | 48 271 | 119 | 35 278 | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | -31 737 | -13 960 | 30 000 | 797 | -2 754 | -5 583 | | |
Increase Decrease In Property Plant Equipment | | | | | 34 395 | 1 112 454 | 300 719 | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | 23 574 | -14 202 | -38 808 | 89 016 | 19 650 | 106 006 | | |
Interest Expense On Bank Loans Similar Borrowings | | 44 066 | 41 518 | 55 641 | 66 218 | 155 796 | 98 844 | | |
Interest Expense On Bank Overdrafts | | 7 867 | 10 870 | 13 896 | 15 000 | 3 100 | | | |
Investment Property | | | | 1 687 950 | 1 722 050 | 1 722 050 | 1 722 050 | | |
Issue Bonus Shares Decrease Increase In Equity | | | 30 111 | -518 779 | | | | | |
Net Interest Received Paid Classified As Investing Activities | | | -2 815 | -12 509 | -4 522 | -4 172 | -4 122 | | |
Other Deferred Tax Expense Credit | | 1 380 | 94 002 | -58 680 | 128 197 | 74 114 | -23 878 | | |
Other Remaining Borrowings | | | | 66 648 | 65 515 | 124 618 | 442 959 | | |
Payments To Related Parties | | 24 473 | 47 268 | 7 680 | | | | | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | -4 457 | -4 111 | | | | | |
Tax Decrease From Utilisation Tax Losses | | -52 958 | 27 666 | 66 069 | 4 774 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 938 286 | 64 448 | 1 116 299 | 1 270 486 | 658 504 | | |
Total Borrowings | | 3 307 133 | 3 198 420 | 4 168 271 | 4 465 875 | 5 266 164 | 4 636 886 | | |
Total Operating Lease Payments | | 177 394 | 49 565 | 123 466 | 127 370 | 82 820 | 75 998 | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | -23 878 | | |
Dividend Per Share Final | | | | | | 19 969 | 3 600 | | |
Nominal Value Shares Issued Specific Share Issue | | | | | | | 1 | | |