Profit & Loss |
Date of Accounts |
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 | 17 392 | 758 | 985 | 128 442 | 917 | 185 163 |
Current Assets | 5 970 401 | 6 799 271 | 5 850 614 | 5 177 250 | 6 317 160 | 5 483 441 |
Debtors | 2 582 786 | 2 801 422 | 2 418 636 | 2 350 815 | 3 181 350 | 2 115 735 |
Net Assets Liabilities | 4 331 620 | 4 334 492 | 4 359 751 | 4 605 895 | 3 413 590 | 3 511 880 |
Other Debtors | 13 315 | 12 815 | 12 315 | 11 815 | 13 681 | 42 740 |
Property Plant Equipment | 368 117 | 330 623 | 386 442 | 344 099 | 80 025 | 234 405 |
Total Inventories | 3 370 223 | 3 997 091 | 3 430 993 | 2 697 993 | 3 134 893 | 3 182 543 |
|
Other Financial Data |
Audit Fees Expenses | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 |
Accrued Liabilities Deferred Income | 101 858 | 87 503 | 141 750 | 67 737 | 102 735 | 88 906 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 082 063 | 1 106 357 | 1 095 518 | 1 053 534 | 992 608 | 1 021 381 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | | 238 134 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 110 680 | 3 324 | | 250 003 |
Administration Support Average Number Employees | 8 | 8 | 8 | 9 | 9 | 9 |
Administrative Expenses | 1 269 291 | 1 319 061 | 1 278 876 | 1 228 470 | 1 374 294 | 1 421 867 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 34 | 34 | 34 | 31 | 30 | 28 |
Bank Overdrafts | | 15 596 | 25 053 | | 417 367 | |
Comprehensive Income Expense | | | | 422 144 | -892 305 | |
Corporation Tax Payable | 65 017 | 50 105 | 50 339 | 60 167 | 161 679 | |
Cost Inventories Recognised As Expense Net Write Downs Reversals | 9 938 139 | 9 942 423 | 9 752 771 | 8 243 928 | 10 630 944 | 9 153 932 |
Cost Sales | 10 874 671 | 10 916 150 | 10 582 849 | 9 084 025 | 11 593 741 | 10 013 191 |
Creditors | 2 308 535 | 3 102 291 | 2 171 414 | 1 419 035 | 2 448 160 | 1 625 498 |
Current Tax For Period | 65 017 | 50 105 | 50 339 | 60 167 | 161 679 | -13 594 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -5 309 | -5 252 | 12 780 | -4 472 | -12 850 | 45 033 |
Deferred Tax Liabilities | 23 363 | 18 111 | 30 891 | 26 419 | 13 569 | 58 602 |
Depreciation Expense Property Plant Equipment | 44 381 | 34 361 | 52 780 | 40 826 | 27 992 | 80 225 |
Dividends Paid | 184 000 | 160 000 | 216 000 | 176 000 | 300 000 | -25 106 |
Dividends Paid Classified As Financing Activities | 184 000 | 160 000 | 216 000 | 176 000 | 300 000 | |
Finished Goods Goods For Resale | 3 370 223 | 3 997 091 | 3 430 993 | 2 697 993 | 3 134 893 | 3 182 543 |
Fixed Assets | 1 453 117 | 1 415 623 | 1 471 442 | 1 634 099 | 318 159 | 472 539 |
Further Item Interest Expense Component Total Interest Expense | 14 285 | 10 811 | 11 411 | 8 236 | 8 040 | 8 430 |
Further Item Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings Component Corresponding Total | 19 222 | 22 920 | 23 431 | | | |
Further Item Non-operating Gain Loss Before Tax Income Statement Item Component Profit Or Loss Before Tax | | | | | -6 190 000 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 122 500 | 52 500 | | | 807 000 | 627 000 |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | | | | 205 000 | | |
Gain Loss On Disposals Property Plant Equipment | 157 | -2 233 | 2 919 | 11 659 | 4 663 917 | -3 798 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | 205 000 | -792 432 | |
Gross Profit Loss | 1 531 029 | 1 498 896 | 1 575 941 | 1 405 334 | 2 190 412 | 1 590 463 |
Income Taxes Paid Refund Classified As Operating Activities | -116 745 | -65 017 | -50 105 | -50 339 | -60 167 | -148 085 |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | 205 000 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 14 803 | -32 230 | -9 230 | 152 510 | -544 892 | 601 613 |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Profit Or Loss | -5 309 | -5 252 | 12 780 | -4 472 | -12 850 | 45 033 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 34 361 | 52 780 | 40 826 | 27 992 | 80 225 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 2 004 | 2 263 | 2 086 | 519 | 490 | 892 |
Interest Expense On Preference Shares Classified As Debt | 10 276 | 12 660 | 13 091 | 8 360 | 9 066 | 25 106 |
Interest Paid Classified As Operating Activities | 45 787 | 48 654 | 50 019 | 17 979 | 19 419 | 35 861 |
Interest Payable Similar Charges Finance Costs | 45 787 | 48 654 | 50 019 | 17 979 | 19 419 | 35 861 |
Interest Received Classified As Operating Activities | 477 | 477 | 4 | | 4 411 | 792 |
Investment Property | 1 085 000 | 1 085 000 | 1 085 000 | 1 290 000 | 238 134 | 238 134 |
Investment Property Fair Value Model | 1 085 000 | 1 085 000 | 1 085 000 | 1 290 000 | 238 134 | 238 134 |
Key Management Personnel Compensation Total | 130 912 | 130 460 | 104 000 | 104 000 | 96 600 | 142 600 |
Net Cash Flows From Used In Financing Activities | -184 000 | -160 000 | -216 000 | -176 000 | -300 000 | |
Net Cash Flows From Used In Investing Activities | -12 467 | 900 | -105 680 | 13 176 | 5 951 865 | -238 403 |
Net Cash Flows From Used In Operating Activities | 211 270 | 126 870 | 312 450 | 315 334 | -6 196 757 | 840 016 |
Net Cash Generated From Operations | 373 325 | 240 064 | 412 570 | 383 652 | -6 121 582 | 1 023 170 |
Net Current Assets Liabilities | 3 661 866 | 3 696 980 | 3 679 200 | 3 758 215 | 3 869 000 | 3 857 943 |
Nominal Value Allotted Share Capital | 810 000 | 810 000 | 810 000 | 810 000 | 810 000 | 810 000 |
Number Shares Issued Fully Paid | | 760 000 | 760 000 | 760 000 | 760 000 | 760 000 |
Operating Profit Loss | 339 543 | 258 135 | 351 474 | 279 159 | 797 615 | 168 596 |
Other Comprehensive Income Expense Net Tax | | | | -205 000 | 792 432 | |
Other Creditors | 1 283 482 | 1 603 638 | 816 766 | 506 962 | 634 252 | 417 905 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 10 067 | 63 619 | 82 810 | 88 918 | 51 452 |
Other Disposals Investment Property Fair Value Model | | | | | 1 290 000 | |
Other Disposals Property Plant Equipment | | 13 200 | 65 700 | 87 651 | 325 000 | 66 850 |
Other Interest Expense | | | 23 431 | 864 | 1 823 | |
Other Interest Receivable Similar Income Finance Income | 477 | 477 | 4 | | 4 411 | 792 |
Other Operating Income Format1 | 77 805 | 78 300 | 54 409 | 102 295 | -18 503 | |
Other Taxation Social Security Payable | 429 319 | 377 076 | 470 235 | 367 563 | 370 570 | 318 998 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 59 665 | 64 814 | 66 315 | 65 149 | 63 146 | 65 142 |
Prepayments Accrued Income | 86 969 | 89 871 | 67 031 | 92 855 | 64 500 | 36 742 |
Proceeds From Sales Investment Properties | | | | | 1 290 000 | |
Proceeds From Sales Property Plant Equipment | 250 | 900 | 5 000 | 16 500 | 4 899 999 | 11 600 |
Production Average Number Employees | 23 | 23 | 23 | 19 | 18 | 17 |
Profit Loss | 234 682 | 162 872 | 241 259 | 422 144 | -892 305 | 98 290 |
Profit Loss On Ordinary Activities Before Tax | 294 390 | 207 725 | 304 378 | 477 839 | -743 476 | 129 729 |
Property Plant Equipment Gross Cost | 1 450 180 | 1 436 980 | 1 481 960 | 1 397 633 | 1 072 633 | 1 255 786 |
Purchase Investment Properties | | | | | 238 134 | |
Purchase Property Plant Equipment | 12 717 | | 110 680 | 3 324 | | 250 003 |
Redeemable Preference Shares Liability | 760 000 | 760 000 | 760 000 | 760 000 | 760 000 | 760 000 |
Research Development Average Number Employees | 2 | 2 | 2 | 2 | 2 | 1 |
Revenue From Sale Goods | 12 405 700 | 12 415 046 | 12 158 790 | 10 489 359 | 13 784 153 | 11 603 654 |
Selling Average Number Employees | 1 | 1 | 1 | 1 | 1 | 1 |
Social Security Costs | 78 240 | 81 936 | 80 504 | 82 475 | 79 427 | 92 017 |
Staff Costs Employee Benefits Expense | 968 505 | 1 007 808 | 355 573 | 359 752 | 927 747 | 1 006 932 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 23 363 | 18 111 | 30 891 | 26 419 | 13 569 | 58 602 |
Tax Decrease From Utilisation Tax Losses | | | | | | -14 065 |
Tax Expense Credit Applicable Tax Rate | 55 934 | 39 468 | 57 832 | 90 789 | -141 260 | 24 649 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 3 875 | 5 252 | -12 779 | 4 471 | -881 186 | -14 250 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | 5 208 | 5 385 | 5 286 | 3 857 | 1 184 125 | 6 975 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 59 708 | 44 853 | 63 119 | 55 695 | 148 829 | 31 439 |
Total Assets Less Current Liabilities | 5 114 983 | 5 112 603 | 5 150 642 | 5 392 314 | 4 187 159 | 4 330 482 |
Total Current Tax Expense Credit | 65 017 | 50 105 | 50 339 | 60 167 | 148 829 | 31 439 |
Total Operating Lease Payments | 70 000 | 70 000 | 70 000 | | | |
Trade Creditors Trade Payables | 428 859 | 968 373 | 667 271 | 416 606 | 761 557 | 799 689 |
Trade Debtors Trade Receivables | 2 482 502 | 2 698 736 | 2 339 290 | 2 246 145 | 3 103 169 | 2 036 253 |
Turnover Revenue | 12 405 700 | 12 415 046 | 12 158 790 | 10 489 359 | 13 784 153 | 11 603 654 |
Wages Salaries | 830 600 | 861 058 | 208 754 | 212 128 | 785 174 | 849 773 |
Director Remuneration | 54 151 | 55 157 | 42 200 | 42 428 | 41 973 | 66 071 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 | 1 | 1 |