Profit & Loss |
Date of Accounts |
2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
USD | USD | USD | USD | USD | USD |
|
Balance Sheet |
Cash Bank On Hand | 12 850 523 | 14 075 978 | 3 126 264 | 27 845 114 | 6 269 434 | 5 897 710 |
Current Assets | 45 097 463 | 15 309 184 | 14 746 234 | 34 044 870 | 7 128 351 | 6 336 440 |
Debtors | 32 246 940 | 325 244 | 3 670 019 | 5 628 289 | 614 933 | 194 746 |
Net Assets Liabilities | -4 475 089 | 634 433 | 777 929 | -2 208 950 | -2 964 648 | -3 595 709 |
Other Debtors | 51 835 | 224 906 | 3 460 034 | 5 578 807 | 591 389 | 111 003 |
Property Plant Equipment | 1 | | 1 068 | 267 | | |
Total Inventories | | 907 962 | 7 949 951 | 571 467 | 271 576 | 243 984 |
|
Other Financial Data |
Audit Fees Expenses | 9 005 | 8 495 | 7 825 | 7 000 | | |
Accrued Liabilities Deferred Income | 1 256 844 | 1 526 843 | 814 146 | 2 944 457 | | |
Accumulated Depreciation Impairment Property Plant Equipment | 18 307 | 18 308 | 18 842 | 19 643 | 19 109 | |
Administrative Expenses | 1 218 434 | 1 784 346 | 1 251 939 | 1 643 034 | | |
Average Number Employees During Period | | | 4 | 4 | 3 | 3 |
Bank Borrowings | | | | 3 144 543 | 2 840 012 | |
Bank Borrowings Overdrafts | | | | | 4 492 367 | 4 492 000 |
Bank Overdrafts | | | | 30 000 000 | 5 000 408 | |
Cash Cash Equivalents Cash Flow Value | 12 850 523 | 14 075 978 | 3 126 264 | 27 845 114 | | |
Comprehensive Income Expense | -1 375 576 | 109 522 | 143 496 | -2 986 879 | | |
Cost Sales | 200 766 777 | 97 512 667 | 18 622 210 | 40 367 749 | | |
Creditors | 17 000 000 | 6 700 000 | 10 000 000 | 33 109 544 | 8 394 403 | 7 531 475 |
Depreciation Expense Property Plant Equipment | 4 869 | 1 | 534 | 801 | | |
Depreciation Impairment Expense Property Plant Equipment | | | 534 | 801 | | |
Finished Goods Goods For Resale | | | 7 949 951 | 571 467 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 74 394 | 81 263 | 77 441 | 37 868 | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -1 880 | 5 090 | -319 | -2 340 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 28 461 967 | -29 597 802 | -603 668 | -740 171 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -28 721 800 | 31 921 695 | -3 344 774 | 1 958 270 | | |
Gain Loss In Cash Flows From Change In Inventories | | | 7 041 989 | -7 378 484 | | |
Gross Profit Loss | 1 774 814 | 2 454 618 | 598 110 | 585 590 | | |
Income Taxes Paid Refund Classified As Operating Activities | | -1 711 | -1 711 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 | 534 | 801 | 267 | |
Interest Payable Similar Charges Finance Costs | 1 932 219 | 568 044 | -706 180 | 2 141 000 | | |
Interest Received Classified As Investing Activities | | | -43 351 | -211 565 | | |
Net Cash Flows From Used In Operating Activities | 1 630 803 | -1 516 450 | 10 891 463 | -2 962 742 | | |
Net Cash Generated From Operations | -301 416 | -2 084 494 | 11 595 932 | -5 103 742 | | |
Net Current Assets Liabilities | 12 524 910 | 7 334 433 | 10 776 861 | 935 326 | -413 181 | -1 195 035 |
Net Finance Income Costs | | | 43 351 | 211 565 | | |
Net Interest Paid Received Classified As Operating Activities | | | 706 180 | -2 141 000 | | |
Operating Profit Loss | 556 380 | 670 272 | -606 035 | -1 057 444 | | |
Other Creditors | 173 206 | 178 027 | 1 413 587 | 27 210 | 2 950 506 | 2 947 601 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 801 | |
Other Disposals Property Plant Equipment | | | | | 801 | |
Other Interest Expense | | | -706 180 | 2 141 000 | | |
Other Interest Income | | | 43 351 | 211 565 | | |
Other Interest Receivable Similar Income Finance Income | 263 | 9 005 | 43 351 | 211 565 | | |
Other Inventories | | | | | 243 984 | 243 984 |
Other Operating Income Format1 | | | 47 794 | | | |
Other Remaining Borrowings | 5 000 000 | 6 700 000 | 10 000 000 | 33 144 543 | | |
Other Taxation Social Security Payable | 20 761 | 23 251 | 15 891 | 16 779 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 91 108 | 95 041 | 87 758 | 133 403 | | |
Prepayments Accrued Income | 37 745 | 45 930 | 43 165 | 3 894 | 4 416 | 4 530 |
Profit Loss | -1 375 576 | 109 522 | 143 496 | -2 986 879 | | |
Profit Loss On Ordinary Activities Before Tax | -1 375 576 | 111 233 | 143 496 | -2 986 879 | | |
Property Plant Equipment Gross Cost | 18 308 | 18 308 | 19 910 | 19 910 | 19 109 | |
Purchase Property Plant Equipment | | | -1 602 | | | |
Repayments Borrowings Classified As Financing Activities | | | -100 000 | 21 544 543 | | |
Social Security Costs | 61 138 | 56 546 | 59 246 | 87 389 | | |
Staff Costs Employee Benefits Expense | 598 420 | 685 148 | 652 863 | 990 185 | | |
Taxation Social Security Payable | | | | 16 779 | 16 029 | 9 153 |
Tax Decrease From Utilisation Tax Losses | -232 884 | 598 917 | -519 280 | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | -33 288 | | | |
Tax Expense Credit Applicable Tax Rate | -275 115 | 21 134 | 27 264 | -567 507 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 41 257 | 579 494 | -579 832 | 152 | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | 567 355 | | |
Total Assets Less Current Liabilities | 12 524 911 | 7 334 433 | 10 777 929 | 935 593 | -413 181 | -1 195 035 |
Total Borrowings | | | 10 000 000 | 3 144 543 | | |
Trade Creditors Trade Payables | 31 121 742 | 1 244 920 | 125 749 | 121 098 | 82 630 | 82 721 |
Trade Debtors Trade Receivables | 32 157 360 | 54 408 | 147 628 | 45 588 | 79 213 | 79 213 |
Turnover Revenue | 202 541 591 | 99 967 285 | 19 220 320 | 40 953 339 | | |
Wages Salaries | 446 174 | 533 561 | 505 859 | 769 393 | | |
Company Contributions To Defined Benefit Plans Directors | | | 63 396 | 84 287 | | |
Director Remuneration | 300 025 | 354 587 | 340 219 | 604 592 | | |
Director Remuneration Benefits Including Payments To Third Parties | | | 403 615 | 688 879 | | |
Applicable Tax Rate | 20 | 19 | 19 | | | |
Corporation Tax Payable | | 1 711 | | | | |
Current Tax For Period | | 1 711 | | | | |
Depreciation Amortisation Expense | 4 869 | 1 | 534 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 2 737 223 | 1 225 455 | -10 949 714 | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | 907 962 | 7 041 989 | | | |
Interest Expense On Bank Loans Similar Borrowings | 1 932 219 | 568 044 | -706 180 | | | |
Interest Paid Classified As Operating Activities | -1 932 219 | -568 044 | 706 180 | | | |
Issue Equity Instruments | | 5 000 000 | | | | |
Merchandise | | 907 962 | 7 949 951 | | | |
Net Cash Flows From Used In Financing Activities | -4 367 763 | 300 000 | 100 000 | | | |
Net Cash Flows From Used In Investing Activities | -263 | -9 005 | -41 749 | | | |
Net Interest Received Paid Classified As Investing Activities | -263 | -9 005 | -43 351 | | | |
Number Shares Issued Fully Paid | | 500 000 | 500 000 | | | |
Par Value Share | | 1 | 1 | | | |
Proceeds From Borrowings Classified As Financing Activities | -4 367 763 | 300 000 | | | | |
Recoverable Value-added Tax | | 33 304 | 19 192 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 974 | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 1 711 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 1 602 | | | |
Total Operating Lease Payments | 229 408 | 248 840 | 235 508 | | | |