Profit & Loss |
Date of Accounts |
2017-02-28 | 2018-02-28 | 2019-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 75 123 | 18 966 | 50 991 | 54 495 | 1 451 969 | 1 227 814 | 386 272 |
Current Assets | 3 898 277 | 3 348 563 | 3 814 738 | 3 935 482 | 5 615 992 | 5 906 351 | 6 117 244 |
Debtors | 2 804 071 | 2 377 859 | 2 839 395 | 2 753 384 | 2 903 286 | 2 986 436 | 4 018 239 |
Net Assets Liabilities | 1 448 218 | 1 446 962 | 1 676 900 | 1 271 781 | 1 524 419 | 2 058 008 | 1 602 196 |
Other Debtors | 82 | 85 | 85 | 85 | 19 411 | 6 500 | 6 323 |
Property Plant Equipment | 125 051 | 79 055 | 33 246 | 35 017 | 30 338 | 49 898 | 44 772 |
Total Inventories | 1 019 083 | 951 738 | 924 352 | 1 127 603 | 1 260 737 | 1 692 101 | 1 712 733 |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | 9 500 | 9 500 | 9 500 | 9 500 | 9 500 | 1 204 964 | 1 556 353 |
Amount Specific Advance Or Credit Made In Period Directors | 547 045 | 317 943 | 314 613 | 315 189 | 280 514 | 9 500 | 1 191 389 |
Amount Specific Advance Or Credit Repaid In Period Directors | 460 000 | 370 000 | 208 000 | 160 000 | 315 189 | 840 000 | 840 000 |
Audit Fees Expenses | | | | | | 9 000 | 11 950 |
Company Contributions To Money Purchase Plans Directors | | | | | | 51 524 | 51 990 |
Director Remuneration | | | | | | 152 993 | 124 329 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | 2 | 2 |
Accrued Liabilities Deferred Income | 144 349 | 155 885 | 243 910 | 194 742 | 254 876 | 258 762 | 311 022 |
Accumulated Depreciation Impairment Property Plant Equipment | 380 076 | 428 769 | 478 655 | 496 978 | 513 129 | 531 886 | 533 250 |
Amounts Owed By Group Undertakings | 3 972 | 2 486 | 2 456 | 2 456 | 2 456 | 2 456 | 670 |
Amounts Owed To Group Undertakings | 69 496 | | | | | | |
Average Number Employees During Period | 41 | 42 | 38 | 42 | 42 | 47 | 51 |
Bank Borrowings Overdrafts | 50 147 | 21 313 | | | 71 495 | 858 348 | 585 000 |
Corporation Tax Payable | 205 135 | 81 903 | 167 035 | 70 700 | 141 183 | 330 518 | 322 667 |
Corporation Tax Recoverable | 258 207 | 157 489 | 192 139 | 223 970 | 223 970 | 223 970 | 485 520 |
Creditors | 226 440 | 1 970 786 | 2 167 784 | 2 698 718 | 1 121 510 | 858 348 | 1 324 184 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 6 136 | 1 899 | 9 168 | | | 19 457 |
Disposals Property Plant Equipment | | 6 136 | 1 899 | 9 168 | | | 19 642 |
Fixed Assets | 218 551 | 82 185 | 33 246 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 54 829 | 51 785 | 27 491 | 16 151 | 18 757 | 20 821 |
Investments Fixed Assets | 93 500 | 3 130 | | | | | |
Net Current Assets Liabilities | 1 478 867 | 1 377 777 | 1 646 954 | 1 236 764 | 2 615 591 | 2 866 458 | 2 881 608 |
Other Creditors | 666 211 | 861 059 | 832 552 | 881 788 | 717 193 | 419 654 | 739 184 |
Other Investments Other Than Loans | 93 500 | 3 130 | -3 130 | | | | |
Other Taxation Social Security Payable | 273 504 | 145 169 | 34 764 | 531 899 | 536 216 | 544 014 | 183 938 |
Prepayments | 135 472 | 143 351 | 155 590 | 143 639 | 163 425 | 169 968 | 180 680 |
Property Plant Equipment Gross Cost | 505 127 | 507 824 | 511 901 | 531 995 | 543 467 | 581 784 | 578 022 |
Provisions For Liabilities Balance Sheet Subtotal | 22 760 | 13 000 | 3 300 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 8 833 | 5 976 | 29 262 | 11 472 | 38 317 | 15 880 |
Total Assets Less Current Liabilities | 1 697 418 | 1 459 962 | 1 680 200 | 1 271 781 | 2 645 929 | 2 916 356 | 2 926 380 |
Trade Creditors Trade Payables | 740 862 | 558 183 | 629 603 | 816 203 | 869 508 | 1 111 185 | 800 396 |
Trade Debtors Trade Receivables | 1 519 494 | 1 239 661 | 1 547 725 | 1 268 291 | 1 413 756 | 1 360 224 | 1 705 532 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | -64 797 |
Administrative Expenses | | | | | | 2 642 395 | 3 405 547 |
Amounts Owed By Directors | | | | 500 000 | 500 000 | 500 000 | 500 000 |
Amounts Owed To Directors | | | | | | | 44 980 |
Applicable Tax Rate | | | | | | 19 | 19 |
Bank Borrowings | | | | | | 246 652 | 260 000 |
Cash Cash Equivalents Cash Flow Value | | | | | | 1 227 814 | |
Cost Sales | | | | | | 7 735 741 | 7 941 109 |
Current Tax For Period | | | | | | 330 518 | 184 617 |
Deferred Tax Asset Debtors | | | | 18 354 | 18 354 | 18 354 | 83 151 |
Depreciation Amortisation Expense | | | | | | 18 757 | 20 821 |
Depreciation Expense Property Plant Equipment | | | | | | 18 757 | 20 821 |
Dividends Paid | | | | | | 840 000 | 840 000 |
Dividends Paid Classified As Financing Activities | | | | | | -840 000 | -840 000 |
Dividends Paid On Shares Interim | | | | | | 840 000 | 840 000 |
Finished Goods | | | | | | 1 692 101 | 1 712 733 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | 298 557 | -714 871 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 135 382 | 791 516 |
Gain Loss Before Tax On Sale Discontinued Operations | | | | | | | -368 694 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | 77 415 | -5 914 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -268 281 | 216 345 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 50 400 | -355 843 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | -185 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -185 |
Gross Profit Loss | | | | | | 4 339 706 | 4 278 297 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -141 183 | -454 066 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | -904 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | -224 155 | -841 542 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | 48 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | 431 364 | 20 632 |
Interest Paid Classified As Operating Activities | | | | | | 41 027 | 73 251 |
Loans From Directors | | | | 9 500 | 9 500 | | |
Loans From Group Undertakings Participating Interests | | | | 41 200 | 41 200 | | |
Net Cash Flows From Used In Financing Activities | | | | | | 1 118 274 | 736 528 |
Net Cash Flows From Used In Investing Activities | | | | | | 38 317 | 15 880 |
Net Cash Flows From Used In Operating Activities | | | | | | -932 436 | 89 134 |
Net Cash Generated From Operations | | | | | | -1 032 592 | -291 681 |
Number Shares Issued Fully Paid | | | | | | | 100 |
Operating Profit Loss | | | | | | 1 704 107 | 872 750 |
Other Deferred Tax Expense Credit | | | | | | | -64 797 |
Other Operating Income Format1 | | | | | | 6 796 | |
Par Value Share | | | | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -195 000 | -260 000 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 180 521 | 155 663 |
Profit Loss | | | | | | 1 373 589 | 384 188 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 1 704 107 | 504 056 |
Provisions | | | | | | -18 354 | -83 151 |
Purchase Property Plant Equipment | | | | | | -38 317 | -15 880 |
Social Security Costs | | | | | | 136 666 | 188 661 |
Staff Costs Employee Benefits Expense | | | | | | 1 746 370 | 2 058 510 |
Tax Expense Credit Applicable Tax Rate | | | | | | 323 780 | 95 771 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -2 326 | -5 812 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 9 064 | 24 606 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 330 518 | 119 868 |
Total Current Tax Expense Credit | | | | | | 330 518 | 184 665 |
Total Operating Lease Payments | | | | | | 226 358 | 300 297 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | -60 |
Turnover Revenue | | | | | | 12 075 447 | 12 219 406 |
Value-added Tax Payable | | | | 152 686 | 252 235 | | |
Wages Salaries | | | | | | 1 429 183 | 1 714 186 |