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 | 9 669 | 53 819 | 26 599 | 8 778 | 23 562 | 1 226 851 | 250 024 | 67 841 |
Current Assets | 2 370 209 | 2 532 032 | 3 486 373 | 3 646 218 | 4 017 958 | 7 382 166 | 6 613 986 | 5 899 856 |
Debtors | 1 774 546 | 1 749 786 | 2 295 964 | 2 659 035 | 3 052 443 | 5 251 068 | 5 660 583 | 4 817 927 |
Net Assets Liabilities | 1 822 797 | 1 503 290 | 2 041 339 | 2 116 426 | 2 041 629 | 2 082 984 | 1 826 885 | 1 895 725 |
Other Debtors | 63 996 | 136 156 | 4 114 | 5 701 | 1 565 | 84 795 | 2 584 915 | 2 323 577 |
Property Plant Equipment | 1 085 197 | 1 033 111 | 915 577 | 208 952 | 272 408 | 281 473 | 269 571 | 149 535 |
Total Inventories | 585 994 | 728 427 | 1 163 810 | 978 405 | 941 953 | 904 247 | 703 379 | 1 014 088 |
|
Other Financial Data |
Accrued Liabilities | 508 587 | 280 377 | 329 258 | 256 359 | 294 786 | 385 312 | | |
Accumulated Amortisation Impairment Intangible Assets | 857 667 | 1 025 667 | 1 192 667 | 1 359 667 | 1 526 666 | 1 665 999 | 1 666 999 | 1 763 722 |
Accumulated Depreciation Impairment Property Plant Equipment | 433 624 | 521 555 | 651 120 | 585 441 | 280 424 | 345 284 | 418 152 | 377 877 |
Average Number Employees During Period | | 39 | 37 | 40 | 43 | 55 | 28 | 27 |
Bank Borrowings | 689 193 | 733 284 | 585 660 | 780 938 | 871 662 | 1 443 197 | 1 349 283 | 1 424 883 |
Bank Borrowings Overdrafts | 423 179 | 597 168 | 31 647 | 780 938 | 871 662 | 1 407 407 | 962 963 | 518 518 |
Corporation Tax Payable | 96 989 | 188 403 | 267 883 | 61 702 | 79 889 | | | |
Creditors | 370 758 | 204 199 | 61 451 | 2 019 700 | 2 348 917 | 1 438 678 | 999 517 | 535 370 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 40 300 | | 139 393 | 382 215 | 25 253 | 17 692 | 122 101 |
Disposals Property Plant Equipment | | 52 697 | | 959 270 | 382 765 | 47 130 | 24 000 | 169 062 |
Dividends Paid | | | | 452 000 | 450 000 | | | |
Finance Lease Liabilities Present Value Total | 104 744 | 68 083 | 29 804 | | | 11 375 | 19 708 | 19 708 |
Fixed Assets | 1 897 530 | 1 677 444 | 1 392 910 | 519 285 | 415 742 | 285 474 | 272 572 | 248 459 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | 2 969 | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | 168 000 | 167 000 | 167 000 | 166 999 | 139 333 | 1 000 | 96 723 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 128 231 | 126 596 | 73 714 | 77 198 | 90 113 | 90 560 | 81 826 |
Intangible Assets | 812 333 | 644 333 | 477 333 | 310 333 | 143 334 | 4 001 | 3 001 | 98 924 |
Intangible Assets Gross Cost | 1 670 000 | 1 670 000 | 1 670 000 | 1 670 000 | 1 670 000 | 1 670 000 | 1 670 000 | 1 862 646 |
Merchandise | | | 1 163 810 | 978 405 | 941 953 | 904 247 | 703 379 | 1 014 088 |
Net Current Assets Liabilities | 346 082 | 82 217 | 739 518 | 1 626 518 | 1 669 041 | 3 282 498 | 2 553 830 | 2 182 636 |
Other Creditors | 162 998 | 116 480 | 223 785 | 129 908 | 293 308 | 84 029 | 1 930 570 | 1 657 785 |
Other Taxation Social Security Payable | 31 722 | 31 965 | 28 039 | 36 436 | 45 269 | 50 704 | | |
Prepayments Accrued Income | 73 015 | 98 815 | 92 249 | 109 330 | 91 762 | 208 285 | | |
Profit Loss | | | | 527 087 | 375 203 | 41 355 | -256 099 | 68 840 |
Property Plant Equipment Gross Cost | 1 518 821 | 1 554 666 | 1 566 697 | 794 393 | 552 832 | 626 757 | 687 723 | 527 412 |
Provisions | | | 29 638 | 29 377 | 43 154 | 46 310 | -2 278 | -2 044 |
Provisions For Liabilities Balance Sheet Subtotal | 50 057 | 52 172 | 29 638 | 29 377 | 43 154 | 46 310 | | |
Recoverable Value-added Tax | | | 40 233 | 11 122 | 6 086 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 88 542 | 9 062 | 186 966 | 141 204 | 121 055 | 84 966 | 8 751 |
Total Assets Less Current Liabilities | 2 243 612 | 1 759 661 | 2 132 428 | 2 145 803 | 2 084 783 | 3 567 972 | 2 826 402 | 2 431 095 |
Total Borrowings | 829 049 | 838 028 | 709 899 | 780 938 | | 2 893 250 | 2 368 508 | 1 979 961 |
Trade Creditors Trade Payables | 550 493 | 1 151 884 | 966 539 | 737 583 | 755 159 | 1 649 970 | 760 595 | 614 844 |
Trade Debtors Trade Receivables | 1 573 767 | 2 011 118 | 2 214 638 | 2 137 669 | 2 586 629 | 3 452 478 | 3 020 830 | 2 468 391 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | 2 969 | | | | | |
Administrative Expenses | | | | | | 3 425 210 | 3 753 825 | 3 331 134 |
Amortisation Expense Intangible Assets | | | | | | 138 334 | 1 000 | 96 323 |
Applicable Tax Rate | | | | | | 19 | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | 1 226 851 | 250 024 | |
Corporation Tax Recoverable | | | | | | 52 343 | 52 560 | 23 915 |
Cost Sales | | | | | | 22 916 060 | 18 131 873 | 19 801 006 |
Current Tax For Period | | | | | | -1 088 | | |
Deferred Tax Asset Debtors | | | | | | | 2 278 | 2 044 |
Deferred Tax Assets | | | | | | | 47 522 | 25 477 |
Depreciation Amortisation Expense | | | | | | 229 446 | 91 560 | 178 549 |
Depreciation Expense Property Plant Equipment | | | | | | 86 057 | 77 455 | 58 731 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | 11 319 | 5 000 | 20 203 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -107 975 | 91 092 | 188 716 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 1 249 533 | 53 111 | -418 536 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -2 146 283 | -407 020 | 813 777 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | -1 877 | 692 | -10 760 |
Gain Loss On Disposals Property Plant Equipment | | | | | | -1 877 | 692 | -10 760 |
Government Grant Income | | | | | | 266 061 | 38 682 | |
Gross Profit Loss | | | | | | 3 263 113 | 3 395 772 | 3 335 294 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -79 924 | -217 | 28 645 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 1 203 289 | -976 827 | -182 183 |
Increase Decrease In Property Plant Equipment | | | | | | | 34 045 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | -37 706 | -200 868 | 310 709 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | 100 953 | 70 444 | 109 297 |
Interest Expense On Bank Overdrafts | | | | | | 10 556 | 5 034 | 12 342 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 287 | 1 147 | 2 163 |
Interest Paid Classified As Operating Activities | | | | | | -111 509 | -75 478 | -121 639 |
Interest Payable Similar Charges Finance Costs | | | | | | 111 796 | 76 625 | 123 802 |
Net Cash Flows From Used In Financing Activities | | | | | | -2 019 786 | 531 784 | 388 547 |
Net Cash Flows From Used In Investing Activities | | | | | | 101 020 | 77 749 | 165 196 |
Net Cash Flows From Used In Operating Activities | | | | | | 715 477 | 367 294 | -371 560 |
Net Cash Generated From Operations | | | | | | 523 757 | 290 452 | -466 717 |
Net Interest Received Paid Classified As Investing Activities | | | | | | -35 | -217 | |
Number Shares Issued Fully Paid | | | | | 10 000 | 10 000 | 10 000 | 10 000 |
Operating Profit Loss | | | | | | 103 964 | -228 279 | 192 876 |
Other Deferred Tax Expense Credit | | | | | | 3 156 | -48 588 | 234 |
Other Interest Receivable Similar Income Finance Income | | | | | | 35 | 217 | |
Other Operating Income Format1 | | | | | | 266 061 | 129 774 | 188 716 |
Par Value Share | | | | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -2 844 | -11 372 | -19 702 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 127 785 | 130 882 | 120 400 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | -2 127 090 | | |
Proceeds From Sales Property Plant Equipment | | | | | | -20 000 | -7 000 | -36 201 |
Profit Loss On Ordinary Activities Before Tax | | | | | | -7 797 | -304 687 | 69 074 |
Purchase Intangible Assets | | | | | | | | -192 646 |
Purchase Property Plant Equipment | | | | | | -121 055 | -84 966 | -8 751 |
Repayments Borrowings Classified As Financing Activities | | | | | | -148 148 | -538 358 | -368 845 |
Social Security Costs | | | | | | 173 373 | 163 944 | 156 209 |
Staff Costs Employee Benefits Expense | | | | | | 2 338 846 | 2 082 993 | 1 923 727 |
Tax Decrease Increase From Effect Tax Incentives | | | | | | | 2 048 | |
Tax Expense Credit Applicable Tax Rate | | | | | | -1 481 | -57 891 | 13 124 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | 13 677 | -13 677 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 1 502 | 2 517 | 1 286 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | | -4 843 | -499 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | -49 152 | -48 588 | 234 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | 192 646 |
Total Current Tax Expense Credit | | | | | | -52 308 | | |
Total Operating Lease Payments | | | | | | 346 227 | 368 807 | 221 343 |
Turnover Revenue | | | | | | 26 179 173 | 21 527 645 | 23 136 300 |
Wages Salaries | | | | | | 2 037 688 | 1 788 167 | 1 647 118 |