Profit & Loss |
Date of Accounts |
2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 5 097 | 111 833 | 24 967 | 5 837 | 16 491 | 45 604 | 10 325 |
Current Assets | 5 397 392 | 5 685 626 | 6 879 622 | 5 078 596 | 5 940 513 | 7 427 710 | 8 243 635 |
Debtors | 2 427 505 | 2 418 355 | 2 819 995 | 1 816 732 | 3 801 842 | 3 499 789 | 2 940 918 |
Net Assets Liabilities | 1 906 721 | 2 254 449 | 2 597 718 | 2 510 136 | 2 306 297 | 2 707 612 | 2 989 132 |
Other Debtors | 299 261 | 144 329 | 75 172 | 73 620 | 1 296 806 | 883 931 | 378 239 |
Property Plant Equipment | 258 025 | 271 819 | 251 581 | 253 132 | 197 890 | 171 570 | 154 409 |
Total Inventories | 2 964 790 | 3 155 438 | 4 034 660 | 3 256 027 | 2 122 180 | 3 882 317 | 5 292 392 |
|
Other Financial Data |
Audit Fees Expenses | 7 500 | 7 500 | | 12 692 | 14 700 | 17 750 | |
Accrued Liabilities Deferred Income | | | | 16 016 | 545 100 | 13 075 | 25 911 |
Accumulated Amortisation Impairment Intangible Assets | 15 360 | 16 320 | 17 280 | 40 059 | 54 765 | 61 920 | |
Accumulated Depreciation Impairment Property Plant Equipment | 238 209 | 301 507 | 352 355 | 437 221 | 473 768 | 462 671 | 498 893 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 32 985 | |
Administrative Expenses | 1 440 215 | 1 690 087 | 2 204 177 | 3 092 514 | 2 096 753 | 1 816 519 | 2 628 930 |
Amortisation Expense Intangible Assets | 960 | 960 | | 22 779 | 14 706 | 7 155 | |
Amounts Owed To Group Undertakings | | 155 133 | 434 172 | 668 535 | 787 818 | 1 084 734 | 1 460 410 |
Average Number Employees During Period | | 31 | 34 | 37 | 26 | 30 | 30 |
Bank Borrowings | | 61 545 | 41 626 | 410 533 | 350 000 | 150 000 | |
Bank Borrowings Overdrafts | 71 399 | 41 959 | 21 500 | 350 000 | 150 000 | 150 000 | |
Corporation Tax Payable | 129 030 | 127 056 | 131 507 | 58 273 | 9 614 | 175 177 | 196 546 |
Cost Sales | 7 735 532 | 9 160 053 | 9 289 833 | 12 142 180 | 6 591 904 | 11 570 569 | 11 553 274 |
Creditors | 61 841 | 41 959 | 21 500 | 350 000 | 150 000 | 4 848 768 | 5 370 305 |
Current Tax For Period | 107 670 | 126 950 | 128 386 | 58 273 | 9 212 | 174 775 | 196 646 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 8 700 | 9 100 | -6 600 | |
Depreciation Expense Property Plant Equipment | 56 220 | 63 298 | | 108 592 | 53 780 | 50 536 | 49 451 |
Dividends Paid | 737 000 | 190 800 | 170 000 | 249 000 | 176 667 | 328 833 | 400 000 |
Dividends Paid On Shares Interim | | | | 249 000 | 176 667 | 328 833 | 400 000 |
Finished Goods Goods For Resale | | | | 3 256 027 | 2 122 180 | 3 882 317 | |
Fixed Assets | 261 865 | 274 699 | 253 501 | 274 993 | 205 045 | 171 570 | 154 409 |
Further Item Interest Expense Component Total Interest Expense | | | 43 | 636 | 522 | 3 296 | 109 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 16 100 | 27 | -1 881 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 48 748 | 28 611 | 22 627 | 37 313 | 58 544 | 28 615 | 57 636 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -4 644 | 32 964 | -20 611 | |
Gain Loss On Disposals Property Plant Equipment | | | | -7 336 | 1 038 | -8 772 | -1 189 |
Government Grant Income | | | | 240 535 | 171 888 | 2 462 | |
Gross Profit Loss | 1 942 673 | 2 384 258 | 2 874 222 | 3 121 641 | 1 959 873 | 2 776 933 | 3 563 513 |
Increase From Amortisation Charge For Year Intangible Assets | | 960 | 960 | 22 779 | 14 706 | 7 155 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 63 298 | 60 995 | 108 592 | 53 780 | 50 533 | 49 451 |
Intangible Assets | 3 840 | 2 880 | 1 920 | 21 861 | 7 155 | | |
Intangible Assets Gross Cost | 19 200 | 19 200 | 19 200 | 61 920 | 61 920 | 61 920 | |
Interest Payable Similar Charges Finance Costs | 23 585 | 24 993 | 33 390 | 41 271 | 43 868 | 64 553 | 60 710 |
Net Current Assets Liabilities | 1 739 697 | 2 058 409 | 2 397 417 | 2 625 543 | 2 300 752 | 2 578 942 | 2 873 330 |
Operating Profit Loss | 502 458 | 694 171 | 670 045 | 269 662 | 35 008 | 962 876 | 934 583 |
Other Creditors | 31 278 | 44 441 | 5 892 | 19 113 | 476 494 | 2 212 088 | 1 896 481 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 17 233 | 61 630 | |
Other Disposals Property Plant Equipment | | | | | 18 695 | 70 402 | |
Other Interest Expense | | | | 40 635 | 43 346 | 61 257 | |
Other Operating Income Format1 | | | | 240 535 | 171 888 | 2 462 | |
Other Taxation Social Security Payable | 17 253 | 27 709 | 23 184 | 18 836 | 144 113 | 210 421 | 168 161 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 5 247 | 11 907 | 25 573 | 11 658 | 15 886 | 16 044 |
Prepayments Accrued Income | | | | 133 235 | 107 835 | 83 683 | 131 778 |
Profit Loss | 388 418 | 538 528 | 513 269 | 161 418 | -27 172 | 730 148 | 681 520 |
Profit Loss On Ordinary Activities Before Tax | 478 906 | 669 178 | 636 655 | 228 391 | -8 860 | 898 323 | 873 873 |
Property Plant Equipment Gross Cost | 496 234 | 573 326 | 603 936 | 690 353 | 671 658 | 634 241 | 653 302 |
Social Security Costs | | 68 342 | 76 005 | 101 829 | 143 969 | 72 954 | 158 331 |
Staff Costs Employee Benefits Expense | | 841 204 | 971 657 | 1 637 710 | 1 348 640 | 974 411 | 1 607 134 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 40 400 | 49 500 | 42 900 | |
Tax Expense Credit Applicable Tax Rate | | 127 144 | 120 964 | 43 394 | -1 683 | 170 681 | 192 339 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 2 043 | 3 576 | 15 174 | 400 | 974 | 1 353 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 90 488 | 130 650 | 123 386 | 66 973 | 18 312 | 168 175 | 192 353 |
Total Assets Less Current Liabilities | 2 001 562 | 2 333 108 | 2 650 918 | 2 900 536 | 2 505 797 | 2 750 512 | 3 027 739 |
Total Borrowings | | 2 094 434 | 2 667 881 | 1 400 306 | 150 000 | 2 330 001 | 1 894 642 |
Total Operating Lease Payments | | | | 56 041 | 48 205 | 278 611 | 317 319 |
Trade Creditors Trade Payables | 1 006 836 | 1 048 326 | 1 188 624 | 409 774 | 1 476 622 | 1 003 273 | 1 505 895 |
Trade Debtors Trade Receivables | 2 101 182 | 2 274 026 | 2 432 401 | 1 483 169 | 2 397 201 | 2 532 175 | 2 421 901 |
Turnover Revenue | 9 678 205 | 11 544 311 | 12 164 055 | 15 263 821 | 8 551 777 | 14 347 502 | 15 116 787 |
Wages Salaries | | 767 615 | 883 745 | 1 510 308 | 1 193 013 | 885 571 | 1 432 759 |
Company Contributions To Defined Benefit Plans Directors | | | | 3 067 | 2 126 | 2 298 | |
Director Remuneration | | 58 191 | 83 463 | 240 167 | 699 802 | 257 298 | 753 690 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 243 234 | 701 928 | 259 596 | |
Company Contributions To Money Purchase Plans Directors | | 205 | 1 200 | 3 067 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 2 | 2 | 2 | | | |
Accrued Liabilities | 76 238 | 170 792 | 52 445 | 16 016 | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | -5 000 | | | | -4 293 |
Amounts Owed By Group Undertakings | 27 062 | | | | | | |
Applicable Tax Rate | | 19 | 19 | 19 | | 19 | 22 |
Deferred Tax Liabilities | | | | | | 42 900 | 38 607 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 10 147 | 23 726 | | | 13 229 |
Disposals Property Plant Equipment | | | 18 820 | 31 062 | | | 16 918 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | 20 611 | -51 622 |
Interest Expense On Bank Loans Similar Borrowings | | 24 993 | 33 347 | 40 635 | | 61 257 | 60 601 |
Loans Owed By Related Parties | | | | | | 21 915 | |
Loans Owed To Related Parties | | | | | | -3 087 | |
Merchandise | | 3 155 438 | 4 034 660 | | | 3 882 317 | 4 698 011 |
Number Shares Issued Fully Paid | | | 102 | 102 | | | 102 |
Other Deferred Tax Expense Credit | -17 182 | 3 700 | -5 000 | 8 700 | | -6 600 | -4 293 |
Other Interest Receivable Similar Income Finance Income | 33 | | | | | | |
Par Value Share | | | 1 | 1 | | | 1 |
Prepayments | | 141 329 | 212 883 | 133 235 | | | |
Provisions | | 36 700 | 31 700 | 40 400 | | 42 900 | 38 607 |
Provisions For Liabilities Balance Sheet Subtotal | 33 000 | 36 700 | 31 700 | 40 400 | | 42 900 | 38 607 |
Recoverable Value-added Tax | | | 89 935 | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -1 881 | 2 929 |
Total Additions Including From Business Combinations Property Plant Equipment | | 77 092 | 49 430 | 117 479 | | | 35 979 |
Additional Provisions Increase From New Provisions Recognised | | | | 8 700 | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | 42 720 | | | |