Profit & Loss |
Date of Accounts |
2016-03-31 | 2017-03-31 | 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 | 16 666 756 | 17 173 478 | 8 792 412 | 5 265 134 | 10 884 591 | 8 247 163 | 4 204 130 | 6 583 183 | 7 233 135 |
Current Assets | 25 299 066 | 28 194 753 | 21 637 048 | 15 138 450 | 20 293 729 | 15 939 209 | 11 706 105 | 13 506 126 | 14 005 425 |
Debtors | 2 195 117 | 2 528 813 | 3 138 124 | 2 995 153 | 1 932 407 | 913 719 | 1 529 254 | 1 717 293 | 3 007 781 |
Net Assets Liabilities | 7 039 551 | 8 585 678 | 4 934 033 | 5 294 423 | 4 909 527 | 4 377 703 | | | |
Other Debtors | | 91 667 | 1 636 667 | | | 6 273 | | | |
Property Plant Equipment | 105 264 | 103 208 | 98 312 | 89 496 | 69 456 | 127 758 | 185 592 | 193 197 | 164 683 |
Total Inventories | 6 437 193 | 8 492 462 | 6 676 413 | 6 878 163 | 7 476 731 | 6 778 327 | 5 972 721 | 5 205 650 | 3 764 509 |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | | | | 22 736 | 1 472 | 8 984 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | 22 736 | | 27 897 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | 21 264 | 38 353 |
Director Remuneration | 240 985 | 243 677 | 364 690 | 358 038 | 306 756 | 222 377 | | | |
Accrued Liabilities | 17 730 | 30 442 | 24 199 | 45 740 | 44 690 | 54 282 | 36 615 | 23 491 | 13 893 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 608 299 | 1 642 702 | 1 675 473 | 1 705 304 | 1 728 456 | 1 755 899 | 1 774 241 | 1 826 019 | 1 874 619 |
Additional Provisions Increase From New Provisions Recognised | | 1 607 | 70 | -385 | -2 751 | -8 382 | | | |
Administrative Expenses | 2 897 851 | 3 608 093 | 3 058 991 | 2 927 771 | 3 065 014 | 2 440 050 | | | |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | 19 | | | |
Average Number Employees During Period | 6 | 5 | 9 | 8 | 7 | 5 | 6 | 6 | 6 |
Cash Cash Equivalents Cash Flow Value | 16 666 756 | 17 173 478 | | 5 265 134 | 10 884 591 | | | | |
Comprehensive Income Expense | 1 036 997 | 1 546 127 | 859 216 | 360 390 | -384 896 | -531 824 | | | |
Corporation Tax Payable | | 329 680 | 212 300 | | | | | | |
Corporation Tax Recoverable | 74 330 | | | | | | | | |
Cost Sales | 17 394 773 | 16 982 729 | 11 483 731 | 6 802 888 | 9 769 124 | 2 257 430 | | | |
Creditors | 18 354 938 | 19 700 835 | 13 759 710 | 14 722 390 | 20 245 276 | 16 489 264 | 13 610 036 | 16 391 756 | 16 855 282 |
Current Tax For Period | 286 019 | 404 010 | 212 300 | -212 300 | | | | | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | 70 | -385 | | | | | |
Depreciation Amortisation Expense | 35 088 | 34 403 | 32 771 | 29 831 | 23 152 | 27 443 | | | |
Depreciation Expense Property Plant Equipment | 35 088 | 34 403 | 32 771 | 29 831 | 23 152 | 27 443 | | | |
Dividends Paid | | | 1 480 762 | | | | | | |
Dividends Paid Classified As Financing Activities | | | -1 480 762 | | | | | | |
Dividends Paid On Shares Interim | | | 1 480 762 | | | | | | |
Fixed Assets | | | 98 312 | 4 889 496 | 4 869 456 | 4 927 758 | 4 985 592 | 4 993 197 | 5 227 183 |
Further Operating Expense Item Component Total Operating Expenses | 13 180 | 13 575 | 13 575 | 915 000 | 11 250 | 1 409 858 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 915 000 | 915 000 | 915 000 | 915 000 | 915 000 | 915 000 | 915 000 | 915 000 | 915 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 8 090 232 | 1 018 782 | -5 822 968 | 1 162 138 | 5 518 152 | -3 741 956 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 12 389 | -408 026 | -609 311 | 355 271 | 1 062 746 | 806 388 | | | |
Gross Profit Loss | 4 198 379 | 5 545 081 | 3 954 161 | 2 966 484 | 2 560 360 | 1 802 493 | | | |
Income Taxes Paid Refund Classified As Operating Activities | -200 000 | | -295 277 | -212 300 | | 212 300 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 8 316 453 | 506 722 | -8 381 066 | -3 527 278 | 5 619 457 | -2 637 428 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 568 525 | -212 300 | | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 941 498 | 2 055 269 | -1 816 049 | 201 750 | 598 568 | -698 404 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 34 403 | 32 771 | 29 831 | 23 152 | 27 443 | 39 836 | 25 644 | 48 600 |
Interest Expense On Bank Overdrafts | 1 464 | 10 | 1 200 | 1 900 | 4 468 | 366 | | | |
Interest Expense On Loan Capital | | 46 | | | | | | | |
Interest Paid Classified As Operating Activities | -1 464 | -56 | -1 200 | -1 900 | -4 468 | -366 | | | |
Interest Payable Similar Charges Finance Costs | 1 464 | 56 | 1 200 | 1 900 | 4 468 | 366 | | | |
Investments | | | | 4 800 000 | 4 800 000 | 4 800 000 | 4 800 000 | 4 800 000 | 5 062 500 |
Investments Fixed Assets | | | | 4 800 000 | 4 800 000 | 4 800 000 | 4 800 000 | 4 800 000 | 5 062 500 |
Investments In Associates | | | | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 |
Investments In Associates Joint Ventures Participating Interests | | | | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 |
Loans To Associates Joint Ventures Participating Interests | | | | 4 795 000 | 4 795 000 | 4 795 000 | 4 795 000 | 4 795 000 | 5 057 500 |
Loans To Joint Ventures | | | | 4 795 000 | 4 795 000 | | 4 795 000 | 4 795 000 | 5 057 500 |
Merchandise | 6 437 193 | 8 492 462 | | | | | | | |
Net Assets Liabilities Joint Ventures | | | | -54 379 | -126 204 | 63 964 | | | |
Net Cash Flows From Used In Financing Activities | -3 350 | 2 565 | 1 481 539 | -12 842 | -4 734 | 14 056 | | | |
Net Cash Flows From Used In Investing Activities | -17 828 | 17 535 | -115 338 | 4 710 123 | -118 363 | -11 972 | | | |
Net Cash Flows From Used In Operating Activities | -8 295 275 | -526 822 | 6 240 840 | -1 170 003 | -5 496 360 | 2 635 344 | | | |
Net Cash Generated From Operations | -8 496 739 | -526 878 | 5 944 363 | -1 384 203 | -5 500 828 | 2 847 278 | | | |
Net Current Assets Liabilities | 6 944 128 | 8 493 918 | 4 847 239 | 416 060 | 48 453 | -550 055 | -1 903 931 | -2 885 630 | -2 849 857 |
Net Interest Received Paid Classified As Investing Activities | -18 828 | -14 812 | -143 213 | -110 892 | -121 475 | -18 392 | | | |
Number Shares Issued Fully Paid | | 400 000 | 400 000 | 400 000 | 400 000 | 400 000 | 400 000 | 400 000 | 400 000 |
Operating Profit Loss | 1 300 528 | 1 936 988 | 895 170 | 38 713 | -504 654 | -558 232 | | | |
Other Deferred Tax Expense Credit | -5 124 | 1 607 | 70 | -385 | -2 751 | -8 382 | | | |
Other Interest Receivable Similar Income Finance Income | 18 828 | 14 812 | 143 213 | 110 892 | 121 475 | 18 392 | | | |
Other Taxation Social Security Payable | 53 107 | 51 157 | 112 339 | 28 962 | 43 198 | 18 659 | 19 931 | 27 595 | 11 706 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 30 000 | 30 000 | 22 317 | 3 045 | 24 418 | 5 237 | | | |
Percentage Class Share Held In Joint Venture | | | | 50 | 50 | 50 | | | |
Prepayments | 374 135 | 263 613 | 257 603 | 258 420 | 349 906 | 375 557 | 753 799 | 657 186 | 694 747 |
Profit Loss | 1 036 997 | 1 546 127 | -2 170 883 | 360 390 | -384 896 | -531 824 | | | |
Profit Loss From Continuing Operations Joint Ventures | | | | 54 377 | 61 827 | -190 168 | | | |
Profit Loss On Ordinary Activities Before Tax | 1 317 892 | 1 951 744 | -1 992 916 | 147 705 | -387 647 | -540 206 | | | |
Property Plant Equipment Gross Cost | 1 713 563 | 1 745 910 | 1 773 785 | 1 794 800 | 1 797 912 | 1 883 657 | 1 959 833 | 2 019 216 | 2 039 302 |
Provisions | 9 841 | 11 448 | 11 518 | 11 133 | 8 382 | | | | |
Provisions For Liabilities Balance Sheet Subtotal | 9 841 | 11 448 | 11 518 | 11 133 | 8 382 | | | | |
Purchase Property Plant Equipment | -1 000 | -32 347 | -27 875 | -21 015 | -3 112 | -85 745 | | | |
Recoverable Value-added Tax | 124 862 | 271 350 | 130 296 | 204 082 | 175 963 | 172 714 | 106 644 | 52 821 | |
Social Security Costs | 68 631 | 78 074 | 93 977 | 89 634 | 75 586 | 60 584 | | | |
Staff Costs Employee Benefits Expense | 717 143 | 735 799 | 856 046 | 805 996 | 709 979 | 577 746 | | | |
Tax Decrease From Utilisation Tax Losses | | | 27 210 | 45 084 | -52 049 | -95 708 | | | |
Tax Expense Credit Applicable Tax Rate | 263 578 | 390 349 | -378 654 | 28 064 | -73 653 | -102 639 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -8 488 | -642 | 4 378 | 2 750 | -11 944 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 22 149 | 22 104 | 12 642 | 18 854 | 18 725 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 280 895 | 405 617 | 177 967 | -212 685 | -2 751 | -8 382 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 32 347 | 27 875 | 21 015 | 3 112 | 85 745 | 98 318 | 59 383 | 20 086 |
Total Assets Less Current Liabilities | 7 049 392 | 8 597 126 | 7 975 650 | 5 305 556 | 4 917 909 | 4 377 703 | 3 081 661 | 2 107 567 | 2 377 326 |
Total Current Tax Expense Credit | | 404 010 | 177 897 | -212 300 | | | | | |
Trade Creditors Trade Payables | 16 163 974 | 16 322 034 | 10 367 203 | 13 563 828 | 18 670 191 | 14 958 809 | 12 953 517 | 15 879 895 | 15 217 861 |
Trade Debtors Trade Receivables | 1 621 790 | 1 902 183 | 1 113 558 | 2 320 351 | 1 194 238 | 359 175 | 646 075 | 1 005 814 | 2 313 034 |
Turnover Revenue | 21 593 152 | 22 527 810 | 15 437 892 | 9 769 372 | 12 329 484 | 4 059 923 | | | |
Wages Salaries | 618 512 | 627 725 | 739 752 | 713 317 | 609 975 | 511 925 | | | |
Cash Receipts From Government Grants | | | | | | -79 325 | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | -385 | -2 751 | -8 232 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 21 494 | | |
Disposals Property Plant Equipment | | | | | | | 22 142 | | |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | | | | | 79 325 | | | |
Government Grant Income | | | | | | 79 325 | | | |
Investments In Joint Ventures | | | | | | 5 000 | 5 000 | | |
Other Operating Income Format1 | | | | | | 79 325 | | | |