Profit & Loss |
Date of Accounts |
2022-02-28 | 2023-02-28 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 1 690 077 | 964 574 |
Current Assets | 2 274 102 | 2 136 250 |
Debtors | 584 025 | 1 171 676 |
Net Assets Liabilities | 8 465 176 | 8 824 772 |
Other Debtors | 277 936 | 98 272 |
Property Plant Equipment | 7 853 760 | 7 737 219 |
Total Inventories | 6 132 148 | 4 426 722 |
|
Other Financial Data |
Audit Fees Expenses | 18 285 | 20 500 |
Accrued Liabilities Deferred Income | 7 595 | 7 250 |
Accumulated Amortisation Impairment Intangible Assets | 848 292 | 901 188 |
Accumulated Depreciation Impairment Property Plant Equipment | 327 240 | 443 781 |
Additional Provisions Increase From New Provisions Recognised | | -997 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 62 395 |
Administration Support Average Number Employees | 6 | 5 |
Administrative Expenses | 1 542 378 | 2 181 194 |
Amortisation Expense Intangible Assets | 52 896 | 52 896 |
Amortisation Rate Used For Intangible Assets | | 10 |
Amounts Owed By Group Undertakings | 566 600 | 1 166 130 |
Amounts Owed To Directors | 1 532 000 | 926 243 |
Amounts Owed To Group Undertakings | 10 600 | |
Applicable Tax Rate | 19 | 19 |
Average Number Employees During Period | 186 | 188 |
Bank Borrowings Overdrafts | 74 051 | 25 907 |
Bank Overdrafts | 74 051 | 25 907 |
Cash Cash Equivalents | 3 724 224 | 3 559 490 |
Cash Cash Equivalents Cash Flow Value | 3 724 224 | 3 559 490 |
Comprehensive Income Expense | 3 186 389 | 1 297 944 |
Corporation Tax Payable | 110 498 | 111 570 |
Cost Sales | 15 530 592 | 14 052 208 |
Creditors | 1 662 796 | 1 048 807 |
Current Tax For Period | 777 032 | 326 171 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 5 200 | -997 |
Deferred Tax Liabilities | 111 481 | 110 484 |
Depreciation Expense Property Plant Equipment | 282 355 | 235 304 |
Depreciation Rate Used For Property Plant Equipment | | 15 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 994 |
Disposals Property Plant Equipment | | 25 400 |
Dividends Paid | 2 462 000 | 1 704 700 |
Dividends Paid Classified As Financing Activities | 820 000 | 1 704 700 |
Dividends Paid On Shares | 2 462 000 | 1 704 700 |
Finished Goods | 6 132 148 | 4 426 722 |
Fixed Assets | 7 853 870 | 7 737 329 |
Gain Loss In Cash Flows From Change In Accrued Items | -194 658 | 12 444 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 636 378 | -754 782 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -264 653 | 175 046 |
Gain Loss In Cash Flows From Change In Inventories | -3 444 314 | 1 705 426 |
Gain Loss On Disposals Property Plant Equipment | -258 | 440 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | 215 000 | -178 188 |
Gross Profit Loss | 5 297 294 | 3 535 235 |
Income Taxes Paid Refund Classified As Operating Activities | 628 485 | 966 965 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -911 899 | -164 734 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -4 617 | |
Increase Decrease In Net Debt From Cash Flows | | -278 284 |
Increase From Amortisation Charge For Year Intangible Assets | | 52 896 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 116 541 |
Intangible Assets | 324 057 | 271 161 |
Intangible Assets Gross Cost | | 1 172 349 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 74 | 20 |
Interest Income On Cash Cash Equivalents | 129 | 32 650 |
Interest Paid Classified As Operating Activities | 74 | 12 283 |
Interest Payable Similar Charges Finance Costs | 74 | 12 283 |
Interest Received Classified As Operating Activities | 129 | 32 650 |
Investments | 110 | 110 |
Investments Fixed Assets | 110 | 110 |
Investments In Group Undertakings | 110 | 110 |
Net Cash Flows From Used In Financing Activities | -1 173 232 | -2 147 718 |
Net Cash Flows From Used In Investing Activities | -142 448 | -99 063 |
Net Cash Flows From Used In Operating Activities | 403 781 | 2 082 047 |
Net Cash Generated From Operations | 1 032 211 | 3 028 645 |
Net Current Assets Liabilities | 611 306 | 1 087 443 |
Net Debt Funds | -2 354 963 | -2 633 247 |
Net Deferred Tax Liability Asset | 111 481 | 110 484 |
Number Shares Issued Fully Paid | 110 | 110 |
Operating Profit Loss | 3 963 949 | 1 602 751 |
Other Creditors | 3 833 | 2 861 |
Other Finance Costs | | 12 263 |
Other Interest Receivable Similar Income Finance Income | 129 | 32 650 |
Other Operating Income Format1 | 209 033 | 248 710 |
Other Remaining Operating Income | 30 404 | 6 585 |
Other Taxation Social Security Payable | 1 504 | 149 |
Par Value Share | | 1 |
Pension Costs Defined Contribution Plan | 43 174 | 46 402 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 43 174 | 46 402 |
Prepayments Accrued Income | 24 902 | 41 399 |
Proceeds From Sales Property Plant Equipment | 417 | 12 850 |
Profit Loss | 2 769 799 | 2 064 296 |
Profit Loss On Ordinary Activities Before Tax | 3 964 004 | 1 623 118 |
Property Plant Equipment Gross Cost | 2 266 855 | 8 181 000 |
Provisions | 111 481 | 110 484 |
Provisions For Liabilities Balance Sheet Subtotal | 111 481 | 110 484 |
Purchase Property Plant Equipment | 142 865 | 111 913 |
Rental Leasing Income | 178 629 | 242 125 |
Revenue From Sale Goods | 20 827 886 | 17 587 443 |
Social Security Costs | 280 623 | 284 061 |
Staff Costs Employee Benefits Expense | 3 708 128 | 3 783 062 |
Tax Expense Credit Applicable Tax Rate | 753 161 | 308 392 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 23 871 | 17 779 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 777 615 | 325 174 |
Total Assets Less Current Liabilities | 8 465 176 | 8 824 772 |
Total Current Tax Expense Credit | 772 415 | 326 171 |
Total Operating Lease Payments | 33 283 | 33 915 |
Trade Creditors Trade Payables | 599 | 3 595 |
Trade Debtors Trade Receivables | 17 425 | 5 546 |
Turnover Revenue | 20 827 886 | 17 587 443 |
Wages Salaries | 3 384 331 | 3 452 599 |
Director Remuneration | 18 459 | 154 130 |