Profit & Loss |
Date of Accounts |
2017-03-31 | 2018-03-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 351 898 | 11 957 |
Current Assets | 5 681 207 | 6 461 523 |
Debtors | 3 785 176 | 5 039 680 |
Net Assets Liabilities | 1 024 900 | 962 332 |
Other Debtors | 1 690 903 | 2 191 975 |
Property Plant Equipment | 1 394 412 | 1 140 052 |
Total Inventories | 1 544 133 | 1 409 886 |
|
Other Financial Data |
Audit Fees Expenses | 10 000 | 10 000 |
Director Remuneration | 9 982 | 11 509 |
Accrued Liabilities | 71 077 | 11 127 |
Accumulated Amortisation Impairment Intangible Assets | 782 129 | 826 100 |
Accumulated Depreciation Impairment Property Plant Equipment | 687 801 | 792 093 |
Additional Provisions Increase From New Provisions Recognised | | -29 248 |
Administrative Expenses | 2 845 862 | 2 799 625 |
Amortisation Expense Intangible Assets | 102 273 | 75 773 |
Applicable Tax Rate | 20 | 19 |
Bank Borrowings | 247 195 | 247 195 |
Bank Borrowings Overdrafts | 2 385 055 | 2 136 363 |
Bank Overdrafts | 474 539 | 893 980 |
Cash Cash Equivalents Cash Flow Value | -122 641 | -882 023 |
Comprehensive Income Expense | -124 099 | 257 432 |
Corporation Tax Payable | 117 920 | 135 820 |
Cost Sales | 11 293 288 | 12 329 137 |
Creditors | 2 385 055 | 2 136 363 |
Current Tax For Period | 55 852 | 64 200 |
Deferred Tax Liabilities | 47 825 | 10 117 |
Depreciation Amortisation Expense | 275 508 | 196 960 |
Depreciation Expense Property Plant Equipment | 155 915 | 114 366 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | 38 623 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 10 074 |
Disposals Intangible Assets | | 119 994 |
Disposals Property Plant Equipment | | 191 379 |
Dividends Paid | 251 650 | 320 000 |
Dividends Paid Classified As Financing Activities | -251 650 | -320 000 |
Dividends Paid On Shares Final | 251 650 | 320 000 |
Finished Goods | 1 544 133 | 1 409 886 |
Fixed Assets | 2 624 715 | 2 206 390 |
Further Item Interest Expense Component Total Interest Expense | 3 966 | 1 617 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 45 051 | 180 780 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 375 279 | 266 163 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -824 575 | -1 231 483 |
Gain Loss On Disposal Assets Income Statement Subtotal | -49 447 | 92 324 |
Gain Loss On Disposals Property Plant Equipment | -49 447 | 92 324 |
Gross Profit Loss | 2 799 348 | 3 144 502 |
Income From Related Parties | 948 633 | 872 526 |
Income Taxes Paid Refund Classified As Operating Activities | -54 886 | -46 300 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 111 632 | -759 382 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -212 886 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 592 780 | -134 247 |
Increase From Amortisation Charge For Year Intangible Assets | | 82 594 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 114 366 |
Intangible Assets | 1 230 303 | 1 066 338 |
Intangible Assets Gross Cost | 2 012 432 | 1 892 438 |
Interest Expense On Bank Overdrafts | 99 371 | 105 300 |
Interest Paid Classified As Operating Activities | -99 371 | -105 300 |
Interest Payable Similar Charges Finance Costs | 103 337 | 106 917 |
Loans Owed By Related Parties | 8 677 | 381 383 |
Loans Owed To Related Parties | -550 242 | -168 859 |
Net Cash Flows From Used In Financing Activities | 829 | 592 717 |
Net Cash Flows From Used In Investing Activities | -967 568 | -313 689 |
Net Cash Flows From Used In Operating Activities | 855 107 | 480 354 |
Net Cash Generated From Operations | 696 884 | 327 137 |
Net Current Assets Liabilities | 1 031 098 | 1 108 915 |
Number Shares Issued Fully Paid | | 350 |
Operating Profit Loss | 20 237 | 399 300 |
Other Creditors | 466 117 | 1 135 335 |
Other Deferred Tax Expense Credit | 198 033 | -29 249 |
Other Operating Income Format1 | 66 751 | 54 423 |
Other Taxation Social Security Payable | 19 326 | 1 475 |
Par Value Share | | 1 |
Payments To Related Parties | 126 271 | 438 291 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 1 728 | 4 925 |
Prepayments | 18 930 | 20 034 |
Proceeds From Borrowings Classified As Financing Activities | -251 981 | |
Proceeds From Sales Intangible Assets | | -81 371 |
Proceeds From Sales Property Plant Equipment | -1 005 000 | -273 629 |
Profit Loss | -124 099 | 257 432 |
Profit Loss On Ordinary Activities Before Tax | -83 100 | 292 383 |
Property Plant Equipment Gross Cost | 2 082 213 | 1 932 145 |
Provisions | 245 858 | 216 610 |
Provisions For Liabilities Balance Sheet Subtotal | 245 858 | 216 610 |
Purchase Property Plant Equipment | -37 432 | -41 311 |
Recoverable Value-added Tax | 134 620 | 192 122 |
Rental Leasing Income | 66 751 | 54 423 |
Repayments Borrowings Classified As Financing Activities | | -248 691 |
Social Security Costs | 65 306 | 71 682 |
Staff Costs Employee Benefits Expense | 1 094 143 | 1 173 648 |
Tax Expense Credit Applicable Tax Rate | -16 620 | 55 553 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 39 325 | 28 366 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 19 368 | 4 165 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 40 999 | 34 951 |
Total Additions Including From Business Combinations Property Plant Equipment | | 41 311 |
Total Assets Less Current Liabilities | 3 655 813 | 3 315 305 |
Total Borrowings | 721 734 | 1 141 175 |
Total Current Tax Expense Credit | -157 034 | 64 200 |
Total Operating Lease Payments | 156 880 | 142 322 |
Trade Creditors Trade Payables | 3 252 930 | 2 844 924 |
Trade Debtors Trade Receivables | 1 940 723 | 2 612 528 |
Turnover Revenue | 14 092 636 | 15 473 639 |
Wages Salaries | 1 027 109 | 1 097 041 |