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 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 538 481 | 545 239 | 682 545 | 656 245 | 1 127 171 | 1 336 937 | 1 821 817 | 1 585 554 |
Current Assets | 834 615 | 937 530 | 1 012 300 | 1 066 655 | 1 499 384 | 1 711 862 | 2 172 616 | 2 123 853 |
Debtors | 27 579 | 83 356 | 43 490 | 78 827 | 49 636 | 80 258 | 50 961 | 159 177 |
Net Assets Liabilities | 2 949 188 | 3 139 022 | 3 295 628 | 3 529 037 | 3 887 761 | 4 280 975 | 4 695 221 | 5 029 625 |
Other Debtors | 973 | 1 503 | 20 462 | | 21 032 | 37 643 | 2 443 | 82 709 |
Property Plant Equipment | 4 422 088 | 4 419 761 | 4 347 586 | 4 514 786 | 4 469 700 | 4 405 307 | 4 294 293 | 4 421 728 |
Total Inventories | 268 555 | 308 935 | 286 265 | 331 583 | 322 577 | 294 667 | 299 838 | |
|
Other Financial Data |
Audit Fees Expenses | 5 000 | 5 000 | 5 500 | 6 500 | 6 695 | 7 165 | 7 250 | 8 000 |
Accrued Liabilities Deferred Income | | | | 51 640 | 51 319 | 44 180 | 32 353 | 75 267 |
Accumulated Amortisation Impairment Intangible Assets | 39 848 | 43 450 | | 43 450 | 43 450 | 43 450 | 43 450 | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 441 050 | 1 584 282 | 1 753 393 | 1 941 249 | 2 117 245 | 2 285 519 | 2 417 017 | 2 600 664 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 130 910 | 103 881 | 80 047 | 311 082 |
Administrative Expenses | 1 372 896 | 1 624 864 | 1 872 147 | 2 043 546 | 2 048 609 | 2 094 365 | 2 181 920 | 2 152 377 |
Average Number Employees During Period | 56 | 66 | 71 | 75 | 79 | 75 | 85 | 78 |
Bank Borrowings | 1 039 369 | 859 526 | 677 092 | 493 754 | 306 187 | 115 354 | | |
Bank Borrowings Overdrafts | 862 009 | 679 499 | 494 229 | 311 084 | 123 517 | 115 354 | | |
Cash Cash Equivalents Cash Flow Value | 538 481 | 545 239 | 682 545 | 656 245 | 1 127 171 | 1 336 937 | 1 821 817 | 1 585 554 |
Corporation Tax Payable | 67 637 | 63 062 | 54 266 | 29 453 | 96 322 | 104 040 | 141 351 | 93 053 |
Cost Sales | 1 914 061 | 2 334 762 | 2 457 467 | 2 543 450 | 2 718 377 | 3 221 402 | 3 134 483 | 2 779 075 |
Creditors | 862 009 | 679 499 | 494 229 | 848 584 | 636 017 | 500 000 | 792 877 | 409 502 |
Current Tax For Period | 67 637 | 63 062 | 54 266 | 29 453 | 96 412 | 104 039 | 141 351 | 93 710 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 43 632 | -18 664 | -11 583 | 61 761 | -16 156 |
Depreciation Expense Property Plant Equipment | 155 916 | 160 194 | 169 111 | 187 856 | 175 996 | 168 274 | 190 402 | |
Depreciation Impairment Expense Property Plant Equipment | | | | 187 856 | 175 996 | 168 274 | 190 402 | 183 647 |
Dividends Paid | 45 000 | 50 000 | 20 000 | 20 000 | 20 000 | 20 000 | | |
Dividends Paid Classified As Financing Activities | -45 000 | -50 000 | -20 000 | -20 000 | -20 000 | -20 000 | | |
Dividends Paid On Shares Interim | 45 000 | 50 000 | 20 000 | 20 000 | 20 000 | 20 000 | | |
Finished Goods Goods For Resale | | | | 188 806 | 194 662 | 198 944 | 244 018 | 290 303 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | 183 338 | 187 567 | 190 833 | 115 354 | |
Further Item Creditors Component Total Creditors | | | | 537 500 | 512 500 | 500 000 | 792 877 | 409 502 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -13 | | -20 390 | -12 194 | -16 156 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 46 826 | 6 476 | 69 392 | -152 665 | -161 152 | 43 302 | 48 224 | 191 278 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 50 861 | -55 777 | 39 866 | 35 337 | -29 191 | 37 751 | -29 297 | 108 216 |
Gain Loss In Cash Flows From Change In Inventories | | | | 45 318 | -9 006 | -27 910 | 5 171 | 79 284 |
Gain Loss On Disposals Property Plant Equipment | 3 574 | 3 962 | | | | 1 500 | 724 | |
Government Grant Income | | | | | | 53 823 | 21 947 | |
Gross Profit Loss | 1 700 233 | 1 928 631 | 2 069 916 | 2 133 760 | 2 445 555 | 2 470 595 | 2 729 685 | |
Income Taxes Paid Refund Classified As Operating Activities | -7 968 | -67 637 | -63 062 | -54 253 | -29 543 | -96 321 | -104 040 | -142 008 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 86 384 | 6 758 | 137 306 | 26 300 | -470 926 | | -484 880 | 236 263 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -13 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 160 194 | 169 111 | | 175 996 | 168 274 | 190 402 | 183 647 |
Intangible Assets Gross Cost | 43 450 | 43 450 | | 43 450 | 43 450 | 43 450 | 43 450 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 9 957 | 5 728 | 2 012 | 1 888 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 75 | | | | | 450 | | |
Interest Income On Bank Deposits | | | | | | | | 3 754 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | 3 754 |
Interest Paid Classified As Operating Activities | -17 405 | -13 262 | -10 863 | | | | -1 888 | |
Interest Payable Similar Charges Finance Costs | 17 480 | 13 262 | 10 863 | 9 957 | 5 728 | 2 462 | 1 888 | |
Interest Received Classified As Investing Activities | | | | | | | | -3 754 |
Net Cash Flows From Used In Financing Activities | 166 128 | 155 769 | 222 851 | 203 338 | 207 567 | | | |
Net Cash Flows From Used In Investing Activities | 262 786 | 153 905 | 96 936 | 355 056 | 130 910 | | | |
Net Cash Flows From Used In Operating Activities | -515 298 | -316 432 | -457 093 | -532 094 | -809 403 | -522 980 | -678 898 | |
Net Cash Generated From Operations | -538 488 | -397 331 | -531 018 | -596 304 | -844 674 | -621 763 | -784 826 | -213 073 |
Net Current Assets Liabilities | -423 114 | -398 843 | -367 088 | 97 108 | 269 687 | 579 694 | 1 459 592 | 1 267 030 |
Net Finance Income Costs | | | | | | | | 3 754 |
Net Interest Paid Received Classified As Operating Activities | | | | -9 957 | -5 728 | -2 462 | -1 888 | |
Operating Profit Loss | 330 700 | 327 177 | 229 979 | 336 438 | 462 200 | 508 132 | 619 246 | |
Other Creditors | 13 803 | 26 114 | 47 591 | 371 366 | 514 710 | 532 382 | 212 437 | 432 685 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 58 904 | |
Other Disposals Property Plant Equipment | | | | | | | 59 563 | |
Other Interest Receivable Similar Income Finance Income | 2 258 | | | | | | | 3 754 |
Other Operating Income Format1 | 3 363 | 23 410 | 32 210 | 246 224 | 65 254 | 131 902 | 71 481 | 50 294 |
Other Taxation Social Security Payable | 12 400 | 17 798 | 24 529 | 26 259 | 17 231 | 16 639 | 21 386 | 22 638 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 2 520 | 3 382 | 104 814 | 110 891 | 16 326 | 175 286 | 98 991 | 20 077 |
Prepayments Accrued Income | | | | 8 419 | 8 419 | 13 479 | 22 527 | 34 944 |
Proceeds From Sales Property Plant Equipment | -5 500 | -5 000 | | | | -1 500 | -1 383 | |
Profit Loss | 239 393 | 239 834 | 176 606 | 253 409 | 378 724 | 413 214 | 414 246 | 334 404 |
Profit Loss On Ordinary Activities Before Tax | 315 478 | 313 915 | 219 116 | 326 481 | 456 472 | 505 670 | 617 358 | 411 958 |
Property Plant Equipment Gross Cost | 5 863 138 | 6 004 043 | 6 100 979 | 6 456 035 | 6 586 945 | 6 690 826 | 6 711 310 | 7 022 392 |
Provisions For Liabilities Balance Sheet Subtotal | 191 379 | 202 397 | 190 641 | 234 273 | 215 609 | | | |
Purchase Property Plant Equipment | -268 286 | -158 905 | -96 936 | -355 056 | -130 910 | -103 881 | -80 047 | -311 082 |
Raw Materials Consumables | 161 057 | 148 544 | 150 995 | 98 750 | 93 450 | 61 260 | 44 570 | |
Social Security Costs | 46 208 | 61 262 | 72 851 | 78 327 | 83 637 | 81 077 | 84 973 | |
Staff Costs Employee Benefits Expense | 786 789 | 981 727 | 1 202 657 | 1 289 193 | 1 278 575 | 1 384 648 | 1 465 931 | 1 501 621 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 234 273 | 215 609 | 204 026 | 265 787 | 249 631 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | 3 754 |
Tax Expense Credit Applicable Tax Rate | 63 096 | 62 783 | 41 632 | 62 031 | 86 730 | 96 077 | 117 298 | 78 272 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 12 989 | 11 298 | 11 270 | 11 054 | -8 982 | -3 621 | 36 385 | 69 022 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 76 085 | 74 081 | 42 510 | 73 072 | 77 748 | 92 456 | 203 112 | 77 554 |
Total Assets Less Current Liabilities | 4 002 576 | 4 020 918 | 3 980 498 | 4 611 894 | 4 739 387 | 4 985 001 | 5 753 885 | 5 688 758 |
Total Borrowings | | | | 311 084 | 123 517 | 115 354 | | |
Total Current Tax Expense Credit | | | | 29 440 | 96 412 | | | |
Total Operating Lease Payments | 128 000 | 128 000 | 154 150 | 148 514 | 146 300 | 146 300 | 121 037 | |
Trade Creditors Trade Payables | 263 608 | 250 250 | 287 990 | 308 159 | 367 445 | 319 573 | 305 497 | 233 180 |
Trade Debtors Trade Receivables | 18 503 | 74 233 | 14 609 | 70 408 | 20 185 | 29 136 | 25 991 | 41 524 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 1 604 | |
Turnover Revenue | 3 614 294 | 4 263 393 | 4 527 383 | 4 677 210 | 5 163 932 | 5 691 997 | 5 864 168 | |
Wages Salaries | 738 061 | 917 083 | 1 024 992 | 1 099 975 | 1 178 612 | 1 128 285 | 1 281 967 | 1 370 749 |
Work In Progress | | | | 44 027 | 34 465 | 34 463 | 11 250 | |
Company Contributions To Defined Benefit Plans Directors | | | | 100 000 | 351 | 160 356 | 80 346 | |
Director Remuneration | 29 836 | 29 836 | 29 836 | | 44 222 | 42 428 | 24 000 | |
Director Remuneration Benefits Including Payments To Third Parties | | | | 127 646 | 44 573 | 202 784 | 104 346 | |
Company Contributions To Money Purchase Plans Directors | | | 100 000 | | | | | |
Dividend Recommended By Directors | | 50 000 | | | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | | | | | |
Accrued Liabilities | 65 552 | 67 677 | 71 121 | | | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | 11 018 | -11 756 | | | | | |
Amortisation Expense Intangible Assets | 4 345 | 3 602 | | | | | | |
Amounts Owed To Directors | 657 369 | 731 445 | 711 028 | | | | | |
Applicable Tax Rate | 20 | 20 | 19 | | | | | |
Comprehensive Income Expense | 239 393 | 239 834 | | | | | | |
Depreciation Amortisation Expense | 160 262 | 163 797 | 169 111 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 16 962 | | | | | | |
Disposals Property Plant Equipment | | 18 000 | | | | | | |
Fixed Assets | 4 425 690 | 4 419 761 | 4 347 586 | | | | | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | 2 258 | | | | | | | |
Further Operating Expense Item Component Total Operating Expenses | -46 662 | -53 323 | -50 264 | | | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | 3 574 | 3 962 | | | | | | |
Income From Related Parties | 120 000 | 120 000 | 150 000 | | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 46 587 | 40 380 | -22 670 | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | 3 602 | | | | | | |
Intangible Assets | 3 602 | | | | | | | |
Interest Expense On Bank Loans Similar Borrowings | 17 405 | 13 262 | 10 863 | | | | | |
Loans Owed To Related Parties | -657 369 | -731 445 | -711 028 | | | | | |
Merchandise | 79 970 | 129 715 | 90 450 | | | | | |
Number Shares Issued Fully Paid | | 730 | 730 | | | | | |
Other Deferred Tax Expense Credit | 8 448 | 11 019 | -11 756 | | | | | |
Par Value Share | | 10 | 10 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | -18 192 | | | | | | | |
Payments To Related Parties | 45 000 | 50 000 | 20 000 | | | | | |
Prepayments | 8 103 | 7 620 | 8 419 | | | | | |
Provisions | 191 379 | 202 397 | 190 641 | | | | | |
Raw Materials | 27 528 | 30 676 | 44 820 | | | | | |
Repayments Borrowings Classified As Financing Activities | -175 433 | -179 845 | -182 434 | | | | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | -10 392 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 158 905 | 96 936 | | | | | |