Profit & Loss |
Date of Accounts |
2016-06-30 | 2017-06-30 | 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 | 372 697 | 313 999 | 159 866 | | | | 2 433 900 | 734 371 |
Current Assets | 2 174 296 | 3 132 521 | 3 113 152 | 2 297 966 | 3 129 954 | 3 237 972 | 6 204 269 | 5 860 027 |
Debtors | 298 731 | 413 645 | 611 526 | 479 192 | 756 285 | 961 501 | 1 244 021 | 2 151 548 |
Net Assets Liabilities | 1 876 448 | 2 251 445 | 2 361 172 | 2 402 690 | 3 406 248 | 3 397 156 | 3 060 196 | 3 632 712 |
Other Debtors | 70 176 | 46 825 | 83 212 | 142 953 | 243 955 | 469 110 | 570 600 | 43 731 |
Property Plant Equipment | 971 933 | 647 343 | 587 816 | 1 563 056 | 1 888 461 | 1 903 689 | 1 747 925 | |
Total Inventories | 1 502 868 | 2 404 877 | 2 341 760 | 1 818 774 | 2 373 669 | 2 276 471 | 2 526 348 | 2 930 377 |
|
Other Financial Data |
Director Remuneration | | | | | | 6 872 | 7 179 | 7 308 |
Accrued Liabilities Deferred Income | | | | | | 16 730 | 16 850 | 17 750 |
Accumulated Amortisation Impairment Intangible Assets | 25 323 | 37 594 | 46 797 | 59 068 | 72 483 | 85 899 | 85 899 | 86 295 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 398 039 | 1 118 451 | 1 186 413 | 1 214 082 | 1 287 070 | 1 501 595 | 1 659 701 | 606 028 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | 36 558 | 22 453 |
Administrative Expenses | | | | | | 220 806 | 471 584 | 236 769 |
Amortisation Expense Intangible Assets | | | | | | 13 416 | | 396 |
Applicable Tax Rate | | | | | | 19 | 19 | 19 |
Average Number Employees During Period | | 8 | 8 | 8 | 6 | 6 | 7 | 7 |
Bank Borrowings Overdrafts | 536 526 | 633 109 | | 170 971 | 71 238 | 262 179 | | |
Bank Overdrafts | | | | | 71 238 | 262 179 | | |
Cash Cash Equivalents Cash Flow Value | | | | | | -262 179 | 2 433 900 | |
Comprehensive Income Expense | | | | | | -7 092 | -334 960 | 574 516 |
Corporation Tax Payable | | | | | | | | 169 992 |
Corporation Tax Recoverable | | | | | | 2 826 | 47 526 | 44 700 |
Cost Sales | | | | | | 11 348 316 | 11 720 853 | 12 979 520 |
Creditors | 23 082 | 1 529 024 | 1 339 727 | 1 430 842 | 1 459 978 | 1 567 481 | 4 678 416 | 16 797 |
Current Tax For Period | | | | | | -2 826 | -44 700 | 169 992 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | 51 404 | 5 388 |
Depreciation Amortisation Expense | | | | | | 283 711 | 239 500 | 210 628 |
Depreciation Expense Property Plant Equipment | | | | | | 270 295 | 239 500 | 210 232 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 380 501 | | 72 413 | 38 174 | 55 770 | 81 394 | 29 556 |
Disposals Property Plant Equipment | | 768 532 | | 76 185 | 96 709 | 58 711 | 107 390 | 65 794 |
Dividends Paid | | | | | | 2 000 | 2 000 | 2 000 |
Dividends Paid Classified As Financing Activities | | | | | | -2 000 | -2 000 | -2 000 |
Dividends Received Classified As Investing Activities | | | | | | | | -51 |
Finance Lease Liabilities Present Value Total | 23 082 | 23 082 | | | | | | |
Finished Goods | 1 112 545 | 2 127 146 | 2 031 277 | 1 519 785 | 2 175 353 | 2 041 388 | 2 266 020 | 2 500 848 |
Fixed Assets | 1 033 115 | 696 254 | 627 524 | 1 590 493 | 1 902 483 | 1 904 295 | 1 748 531 | 1 823 302 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | | 2 826 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 82 111 | 206 307 | 310 836 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -202 390 | -237 820 | -954 084 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | 10 752 | 26 150 | 20 121 |
Gain Loss On Disposals Property Plant Equipment | | | | | | 10 752 | 26 150 | 20 121 |
Government Grants Payable | | | | | | | | 16 797 |
Gross Profit Loss | | | | | | 176 333 | 77 171 | 916 353 |
Income From Other Fixed Asset Investments | | | | | | | | 51 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | -190 941 | 2 696 079 | -1 699 529 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | 13 | 2 826 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | -97 198 | 249 877 | 404 029 |
Increase From Amortisation Charge For Year Intangible Assets | | 12 271 | 9 203 | 12 271 | 13 415 | 13 416 | | 396 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 100 913 | 67 962 | 100 082 | 111 162 | 270 295 | 239 500 | 99 686 |
Intangible Assets | 60 576 | 48 305 | 39 102 | 26 831 | 13 416 | | | 2 454 |
Intangible Assets Gross Cost | 85 899 | 85 899 | 85 899 | 85 899 | 85 899 | 85 899 | 85 899 | 88 749 |
Interest Expense On Bank Overdrafts | | | | | | 71 | 403 | |
Interest Paid Classified As Operating Activities | | | | | | -71 | -403 | |
Interest Payable Similar Charges Finance Costs | | | | | | 71 | 403 | |
Investments Fixed Assets | 606 | 606 | 606 | 606 | 606 | 606 | 606 | 606 |
Merchandise | 3 650 | 3 906 | 2 525 | 16 811 | 18 972 | 12 659 | 16 280 | 9 750 |
Net Cash Flows From Used In Financing Activities | | | | | | 38 395 | -3 164 807 | 1 347 268 |
Net Cash Flows From Used In Investing Activities | | | | | | 274 771 | 57 586 | 265 227 |
Net Cash Flows From Used In Operating Activities | | | | | | -122 225 | 411 142 | 87 034 |
Net Cash Generated From Operations | | | | | | -251 450 | 410 739 | 89 860 |
Net Current Assets Liabilities | 866 415 | 1 603 497 | 1 773 425 | 867 124 | 1 669 976 | 1 670 491 | 1 525 853 | 2 062 848 |
Number Shares Issued But Not Fully Paid | | 435 | | | | | 565 | 565 |
Operating Profit Loss | | | | | | 1 572 | -342 699 | 766 910 |
Other Creditors | 168 339 | 442 178 | 697 082 | 587 178 | 552 255 | 525 340 | | |
Other Deferred Tax Expense Credit | | | | | | 11 419 | 36 558 | 22 453 |
Other Investments Other Than Loans | 606 | 606 | 606 | 606 | 606 | 606 | 606 | 606 |
Other Operating Income Format1 | | | | | | 46 045 | 51 714 | 87 326 |
Other Taxation Social Security Payable | 150 285 | 109 139 | 42 360 | 4 103 | 132 553 | 2 045 | 2 417 | 1 820 |
Par Value Share | | 1 | | | | | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 3 512 | 3 860 | 6 121 |
Prepayments Accrued Income | | | | | | 25 440 | 26 389 | 35 880 |
Proceeds From Sales Property Plant Equipment | | | | | | -13 693 | -52 146 | -56 359 |
Profit Loss | | | | | | -7 092 | -334 960 | 574 516 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 1 501 | -343 102 | 766 961 |
Property Plant Equipment Gross Cost | 2 369 972 | 1 765 794 | 1 774 229 | 2 777 138 | 3 175 531 | 3 405 284 | 3 407 626 | 3 660 619 |
Provisions | | | | | | 177 630 | 214 188 | 236 641 |
Provisions For Liabilities Balance Sheet Subtotal | | 48 306 | 39 777 | 54 927 | 166 211 | 177 630 | 214 188 | 236 641 |
Purchase Intangible Assets | | | | | | | | -2 850 |
Purchase Property Plant Equipment | | | | | | -288 464 | -109 732 | -318 787 |
Raw Materials | 5 405 | 3 435 | 49 029 | 5 390 | | 29 463 | 14 450 | 70 915 |
Recoverable Value-added Tax | | | | | | 66 781 | 63 713 | 109 197 |
Social Security Costs | | | | | | 6 076 | 7 500 | 6 155 |
Staff Costs Employee Benefits Expense | | | | | | 149 892 | 153 789 | 152 701 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | 150 | 75 | 753 |
Tax Expense Credit Applicable Tax Rate | | | | | | 285 | -65 189 | 145 723 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 11 100 | 2 892 | 42 087 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 8 593 | -8 142 | 192 445 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | 2 850 |
Total Additions Including From Business Combinations Property Plant Equipment | | 164 354 | 8 435 | 1 079 094 | 495 102 | 288 464 | 109 732 | 318 787 |
Total Assets Less Current Liabilities | 1 899 530 | 2 299 751 | 2 400 949 | 2 457 617 | 3 572 459 | 3 574 786 | 3 274 384 | 3 886 150 |
Total Operating Lease Payments | | | | | | 31 248 | 31 448 | 9 327 |
Trade Creditors Trade Payables | 429 649 | 321 516 | 600 285 | 668 590 | 703 932 | 777 917 | 983 732 | 1 271 869 |
Trade Debtors Trade Receivables | 228 555 | 366 820 | 528 314 | 336 239 | 512 330 | 492 391 | 535 793 | 802 266 |
Turnover Revenue | | | | | | 11 524 649 | 11 798 024 | 13 895 873 |
Wages Salaries | | | | | | 140 304 | 142 429 | 140 425 |
Work In Progress | 311 958 | 190 550 | 148 289 | 140 488 | 70 884 | 81 871 | 92 693 | 111 207 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -129 154 | | |
Tax Decrease From Utilisation Tax Losses | | | | | | 2 826 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 171 | | |