Profit & Loss |
Date of Accounts |
2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 232 | 972 515 | 97 726 | 695 738 | 3 |
Current Assets | 232 | 4 932 942 | 4 932 309 | 5 447 | 5 242 |
Debtors | 1 022 990 | 3 960 427 | 4 834 583 | 4 751 | 5 239 |
Net Assets Liabilities | 1 045 710 | 3 846 280 | 3 494 501 | 3 094 834 | 2 887 |
Other Debtors | 199 528 | 15 037 | | | 3 |
Total Inventories | 3 712 904 | 3 833 266 | 3 091 611 | 3 245 330 | |
|
Other Financial Data |
Audit Fees Expenses | | 8 860 | | | |
Fees For Non-audit Services | 12 350 | 2 240 | | | |
Accrued Liabilities | | | | 12 | 15 |
Accrued Liabilities Deferred Income | 22 366 | 233 315 | 48 623 | 11 652 | |
Accumulated Amortisation Impairment Intangible Assets | 76 679 | 91 362 | 100 872 | 57 469 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 428 819 | 474 956 | |
Accumulated Depreciation Not Including Impairment Property Plant Equipment | 230 411 | 334 517 | | | |
Additions Other Than Through Business Combinations Intangible Assets | | 656 163 | | 109 390 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 18 079 | | 6 675 | |
Administrative Expenses | 2 847 732 | 3 477 449 | | | |
Amounts Owed By Group Undertakings | | | | 4 751 | 5 156 |
Amounts Owed By Related Parties | | 3 945 390 | | | |
Amounts Owed To Group Undertakings | 525 386 | | | | |
Amounts Owed To Other Related Parties Other Than Directors | 1 310 000 | 45 887 | | | |
Average Lease Term In Years Property Plant Equipment Leased Under Finance Leases | | 1 | | | |
Average Number Employees During Period | 44 | 5 | 5 | 5 | 5 |
Bank Borrowings | | | | 412 643 | |
Bank Borrowings Overdrafts | 20 006 | 3 795 000 | 506 110 | 102 563 | |
Bank Overdrafts | | | | 33 734 | |
Cash Cash Equivalents Cash Flow Value | -1 409 868 | 1 260 122 | | | |
Commitments For Acquisition Intangible Assets | | 166 416 | | | |
Comprehensive Income Expense | -358 102 | -1 815 348 | | | |
Corporation Tax Payable | 18 106 | 120 476 | 117 813 | 70 259 | |
Cost Sales | 6 874 367 | 7 408 629 | | | |
Creditors | 663 472 | 77 297 | 4 204 563 | 5 359 486 | 5 359 |
Current Tax For Period | | | 47 132 | 76 781 | |
Debentures In Issue | | 3 795 000 | 3 795 000 | 4 545 000 | 4 545 |
Deferred Income | | | 203 572 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -13 517 | -44 384 | |
Depreciation Amortisation Impairment Expense | 122 809 | 150 434 | | | |
Finance Lease Liabilities Present Value Total | 20 133 | | | | |
Finished Goods Goods For Resale | 1 177 476 | 1 338 558 | 1 229 195 | 1 292 069 | |
Fixed Assets | 882 591 | 1 298 482 | | | |
Foreign Exchange Differences Increase Decrease In Amortisation Impairment Intangible Assets | | 3 349 | | | |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | 21 714 | | 34 317 | |
Further Item Creditors Assumed Component Total Creditors Assumed | | | | 814 | 814 |
Further Item Creditors Component Total Creditors | | 233 315 | 409 563 | 814 486 | |
Future Finance Charges On Finance Leases | 20 133 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 80 556 | 96 724 | | | |
Gain Loss Due To Foreign Exchange Differences Net Tax In Other Comprehensive Income | 10 585 | 60 133 | | | |
Gross Profit Loss | 3 570 841 | 3 154 338 | | | |
Income Taxes Paid Refund Classified As Operating Activities | -391 | 99 452 | | | |
Increase Decrease From Foreign Exchange Differences Intangible Assets | | 3 349 | | | |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | 35 713 | | 31 602 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 103 126 | 2 669 990 | | | |
Increase Decrease In Intangible Assets | | 3 006 698 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | 11 334 | | 1 105 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 82 392 | | 11 820 | |
Intangible Assets | 96 373 | 987 021 | 957 026 | 581 497 | |
Intangible Assets Gross Cost | 110 086 | 113 435 | 113 435 | 68 927 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 25 463 | 25 629 | |
Interest Income On Bank Deposits | | | 257 | 4 | |
Interest Payable Similar Charges Finance Costs | 172 684 | 336 636 | | 363 278 | |
Interest Received Classified As Investing Activities | 3 | 9 181 | | | |
Investments Fixed Assets | 3 018 950 | 3 018 950 | 3 018 950 | 3 018 950 | 3 019 |
Investments In Subsidiaries | 3 018 950 | 3 018 950 | 3 018 950 | 3 018 950 | 3 019 |
Issue Equity Instruments | 1 142 022 | 3 450 000 | 75 000 | 21 000 | |
Loans Advances Granted To Other Related Parties Classified As Financing Activities | 218 997 | | | | |
Loans Owed To Related Parties | 1 425 720 | 4 074 202 | | | |
Net Cash Flows From Used In Financing Activities | 110 120 | 4 171 606 | | | |
Net Cash Flows From Used In Investing Activities | -95 971 | -828 948 | | | |
Net Cash Flows From Used In Operating Activities | 88 977 | -672 668 | | | |
Net Cash Generated From Operations | 259 328 | -469 895 | | | |
Net Current Assets Liabilities | -663 240 | 4 855 645 | 4 680 114 | 5 435 370 | 5 227 |
Net Finance Income Costs | | | 257 | 4 | |
Net Interest Paid Received Classified As Operating Activities | 170 742 | 103 321 | | | |
Nominal Value Allotted Share Capital | 1 475 | 2 000 | | 98 | 98 |
Number Shares Issued Fully Paid | 25 | 145 000 | | 296 000 | 296 000 |
Operating Profit Loss | -161 191 | -1 480 857 | | | |
Other Cash Inflow Outflow Classified As Financing Activities | 37 749 | -1 690 089 | | | |
Other Creditors | 115 720 | 297 854 | | 175 258 | |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | 44 508 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 2 949 | |
Other Disposals Intangible Assets | | | | 44 508 | |
Other Disposals Property Plant Equipment | | | | 2 949 | |
Other Interest Receivable Similar Income Finance Income | 3 | 9 181 | | | |
Other Operating Expenses Format2 | 375 924 | 712 498 | | | |
Other Remaining Borrowings | 250 000 | | | | |
Other Taxation Social Security Payable | 28 251 | 42 032 | | | |
Par Value Share | | 1 | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 19 506 | 21 802 | | | |
Payments To Acquire Or Redeem Own Shares Other Equity Instruments | | 25 | | | |
Payments To Related Parties | 15 000 | 15 000 | | | |
Pension Costs Defined Contribution Plan | 53 754 | 72 438 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 89 506 | 93 992 | |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | 229 578 | 308 561 | 328 368 | 514 929 | |
Proceeds From Borrowings Classified As Financing Activities | | 2 800 000 | | | |
Proceeds From Issuing Shares Other Equity Instruments | | 3 450 000 | | | |
Proceeds From Loans Advances To Related Parties Classified As Financing Activities | 9 542 | | | | |
Profit Loss | -60 500 | -649 405 | -426 779 | 421 | 208 |
Profit Loss On Ordinary Activities After Tax | 60 500 | 649 405 | | | |
Profit Loss On Ordinary Activities Before Tax | -333 872 | -1 808 312 | | | |
Property Plant Equipment Gross Cost | 431 087 | 466 800 | 448 498 | 486 775 | |
Provisions For Liabilities Balance Sheet Subtotal | 261 023 | 248 346 | | | |
Purchase Intangible Assets | 75 999 | 656 163 | | | |
Purchase Property Plant Equipment | 19 975 | 181 966 | | | |
Raw Materials Consumables | 2 530 177 | 2 494 708 | 1 862 416 | 1 953 261 | |
Redemption Shares Decrease In Equity | | 25 | | | |
Repayments Borrowings Classified As Financing Activities | 61 164 | 366 478 | | | |
Social Security Costs | 144 871 | 1 476 | 3 032 | 2 923 | 3 |
Staff Costs Employee Benefits Expense | 1 954 538 | 16 476 | 33 032 | 32 923 | 33 |
Tax Decrease From Utilisation Tax Losses | 45 856 | 283 926 | 25 365 | | |
Tax Expense Credit Applicable Tax Rate | -63 436 | -343 579 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 51 187 | 118 530 | 143 986 | 80 702 | |
Tax Increase Decrease From Effect Foreign Tax Rates | 1 208 | 8 292 | 8 362 | -70 353 | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | 360 961 | 120 214 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 34 815 | 67 169 | 33 615 | 32 397 | |
Total Assets Less Current Liabilities | 2 355 710 | 7 874 595 | 7 699 064 | 8 454 | 8 246 |
Total Borrowings | | | 3 795 000 | 4 545 000 | |
Total Current Tax Expense Credit | 9 361 | 64 784 | | | |
Total Deferred Tax Expense Credit | 25 454 | 2 385 | | | |
Trade Creditors Trade Payables | 848 703 | 1 125 279 | 709 373 | 1 046 930 | |
Trade Debtors Trade Receivables | 593 884 | 537 898 | 394 660 | 436 689 | |
Turnover Revenue | 2 180 979 | 2 873 841 | | | |
Wages Salaries | 1 755 913 | 15 000 | 30 000 | 30 000 | 30 |
Work In Progress | 5 251 | | | | |
Director Remuneration Benefits Including Payments To Third Parties | 235 828 | 347 298 | | | |
Number Directors Accruing Retirement Benefits | 1 | 1 | | | |