Profit & Loss |
Date of Accounts |
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 | 2 531 168 | 1 367 738 | 2 197 739 | 3 249 352 | 4 218 037 | 4 679 446 | 3 612 800 |
Current Assets | 7 616 602 | 7 021 506 | 9 267 398 | 9 292 846 | 9 193 674 | 11 711 883 | 12 464 685 |
Debtors | 1 576 304 | 1 536 637 | 1 764 013 | 1 505 302 | 1 627 838 | 2 204 359 | 2 392 365 |
Net Assets Liabilities | 6 577 054 | 6 823 397 | 7 468 757 | 8 078 152 | 8 404 913 | 9 780 325 | 10 565 914 |
Other Debtors | 17 128 | | 50 812 | 56 162 | 80 317 | 136 322 | 39 251 |
Property Plant Equipment | 1 350 417 | 1 472 181 | 1 399 177 | 1 267 767 | 1 218 546 | 1 110 219 | 1 316 706 |
Total Inventories | 3 509 130 | 4 117 131 | 5 305 646 | 4 538 192 | 3 347 799 | 4 828 078 | 6 459 520 |
|
Other Financial Data |
Director Remuneration | 559 992 | 562 661 | 683 000 | 657 250 | 623 000 | 779 930 | 622 600 |
Dividend Recommended By Directors | | 945 | 945 | 945 | 945 | 945 | 945 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Accrued Liabilities | 1 140 855 | 823 705 | 1 415 203 | 1 825 946 | 957 055 | 1 010 854 | 1 146 328 |
Accrued Liabilities Deferred Income | | | 1 200 | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 492 781 | 1 625 323 | 1 590 426 | 1 760 514 | 1 915 784 | 2 056 286 | 2 207 793 |
Additional Provisions Increase From New Provisions Recognised | | 9 403 | -9 028 | -22 049 | -7 103 | 4 886 | 58 743 |
Administration Support Average Number Employees | | 13 | 14 | | | | |
Administrative Expenses | 2 629 204 | 2 446 671 | 2 400 137 | 2 636 039 | 2 861 122 | 3 296 310 | 3 244 981 |
Amounts Owed By Directors | | | 20 701 | | | | |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 40 | 46 | 43 | 42 | 41 | 40 | 43 |
Cash Cash Equivalents Cash Flow Value | 2 531 168 | | 2 197 739 | 3 249 352 | 4 218 037 | 4 679 446 | |
Cash Receipts From Government Grants | -1 136 | -1 136 | -1 136 | -1 136 | -1 136 | -1 136 | -1 136 |
Comprehensive Income Expense | -166 809 | 247 288 | 646 305 | 610 340 | 327 706 | 1 376 357 | 786 534 |
Corporation Tax Payable | 134 606 | 82 613 | 178 608 | 187 365 | 93 456 | 352 225 | 116 060 |
Cost Sales | 11 123 122 | 11 052 309 | 11 905 130 | 11 807 003 | 9 538 750 | 12 445 124 | 13 243 033 |
Creditors | 14 762 | 13 627 | 12 492 | 11 356 | 10 218 | 9 084 | 7 945 |
Current Tax For Period | 134 606 | 82 613 | 178 608 | 187 365 | 93 456 | 352 225 | 73 259 |
Deferred Tax Liabilities | | 136 150 | 127 122 | | | | |
Depreciation Amortisation Expense | 129 723 | 152 905 | 173 448 | 175 029 | 175 719 | 165 082 | 176 759 |
Depreciation Expense Property Plant Equipment | 129 723 | 152 905 | 173 448 | 175 028 | 175 719 | 165 081 | 176 759 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 20 363 | 208 345 | 4 940 | 20 449 | 24 579 | 25 252 |
Disposals Property Plant Equipment | | 20 725 | 208 345 | 6 300 | 20 449 | 25 084 | 25 252 |
Distribution Costs | 625 751 | 735 746 | 663 988 | 612 404 | 263 350 | 546 200 | 583 975 |
Dividends Paid | 945 | 945 | 945 | 945 | 945 | 945 | 945 |
Dividends Paid Classified As Financing Activities | -945 | -945 | -945 | -945 | -945 | -945 | -945 |
Dividends Paid On Shares Final | 945 | 945 | 945 | 945 | 945 | 945 | 945 |
Finished Goods | | | 705 258 | | | | |
Further Operating Expense Item Component Total Operating Expenses | 5 000 | 5 500 | 8 500 | 9 500 | 9 500 | 10 000 | 10 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 703 621 | -675 950 | 1 441 698 | -700 930 | -373 006 | 771 950 | 352 258 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -213 106 | 39 667 | -206 675 | 238 010 | -122 536 | -576 521 | -188 006 |
Gain Loss On Disposal Assets Income Statement Subtotal | | 1 222 | | | | 3 495 | 3 000 |
Gain Loss On Disposals Property Plant Equipment | | 1 222 | | | | 3 495 | 3 000 |
Goods For Resale | | 608 832 | 934 469 | | | | |
Government Grants Payable | | 13 627 | 12 492 | | | | |
Gross Profit Loss | 3 209 066 | 3 517 802 | 3 873 714 | 4 018 251 | 3 537 025 | 5 573 756 | 4 692 574 |
Income Taxes Paid Refund Classified As Operating Activities | -238 396 | -134 606 | -82 613 | -178 608 | -187 365 | -93 456 | -309 424 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -522 325 | -1 163 430 | 830 001 | 1 051 613 | 968 685 | 461 409 | -1 066 646 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 829 753 | 608 001 | 1 188 515 | -767 454 | -1 190 393 | 1 480 279 | 1 631 442 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 152 905 | 173 448 | 175 028 | 175 719 | 165 081 | 176 759 |
Loans Advances Granted To Other Related Parties Classified As Financing Activities | | | -20 701 | | | | |
Merchandise | 1 733 206 | 2 247 072 | 2 520 424 | 2 493 084 | 2 288 541 | 3 987 654 | 4 749 811 |
Net Cash Flows From Used In Financing Activities | 945 | 945 | 21 646 | -19 756 | 945 | 945 | 945 |
Net Cash Flows From Used In Investing Activities | 27 580 | 270 663 | 95 285 | 38 906 | 126 128 | 52 173 | 326 464 |
Net Cash Flows From Used In Operating Activities | 493 800 | 891 822 | -946 932 | -1 070 763 | -1 095 758 | -514 527 | 739 237 |
Net Cash Generated From Operations | 255 404 | 757 216 | -1 029 545 | -1 249 371 | -1 283 123 | -607 983 | 429 813 |
Net Current Assets Liabilities | 5 368 146 | 5 500 993 | 6 209 194 | 6 926 814 | 7 294 555 | 8 782 046 | 9 418 752 |
Net Interest Received Paid Classified As Investing Activities | -4 297 | -2 784 | -5 159 | -4 712 | -370 | -1 086 | -53 782 |
Nominal Value Allotted Share Capital | | 13 500 | 13 500 | | | | |
Number Shares Issued Fully Paid | | 13 500 | 13 500 | 13 500 | 13 500 | 13 500 | 13 500 |
Operating Profit Loss | -44 753 | 336 521 | 810 725 | 770 944 | 413 689 | 1 732 382 | 864 754 |
Other Deferred Tax Expense Credit | -8 253 | 9 404 | -9 029 | -22 049 | -7 103 | 4 886 | 58 743 |
Other Departments Average Number Employees | | 3 | 2 | | | | |
Other Interest Receivable Similar Income Finance Income | 4 297 | 2 784 | 5 159 | 4 712 | 370 | 1 086 | 53 782 |
Other Operating Income Format1 | 1 136 | 1 136 | 1 136 | 1 136 | 1 136 | 1 136 | 1 136 |
Other Taxation Social Security Payable | 603 090 | 367 446 | 349 638 | 302 209 | 183 027 | 527 690 | 645 482 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 71 939 | 52 144 | 66 724 | 60 182 | 56 524 | 54 787 | 80 355 |
Prepayments Accrued Income | 58 068 | 57 438 | 59 724 | 91 456 | 45 008 | 265 793 | 357 115 |
Proceeds From Sales Property Plant Equipment | | -1 584 | | -1 360 | | -4 000 | -3 000 |
Production Average Number Employees | | 30 | 27 | | | | |
Profit Loss | -166 809 | 247 288 | 646 305 | 610 340 | 327 706 | 1 376 357 | 786 534 |
Profit Loss On Ordinary Activities Before Tax | -40 456 | 339 305 | 815 884 | 775 656 | 414 059 | 1 733 468 | 918 536 |
Property Plant Equipment Gross Cost | 2 843 198 | 3 097 504 | 2 989 603 | 3 028 281 | 3 134 330 | 3 166 505 | 3 524 499 |
Provisions | 126 747 | 136 150 | 127 122 | 105 073 | 97 970 | 102 856 | 161 599 |
Provisions For Liabilities Balance Sheet Subtotal | 126 747 | 136 150 | 127 122 | 105 073 | 97 970 | 102 856 | 161 599 |
Purchase Property Plant Equipment | -31 877 | -275 031 | -100 444 | -44 978 | -126 498 | -57 259 | -383 246 |
Raw Materials | 949 943 | 1 261 227 | 1 145 495 | 1 312 572 | 791 576 | 506 391 | 739 797 |
Social Security Costs | | 78 407 | 91 929 | 88 318 | 85 757 | 29 002 | 53 406 |
Staff Costs Employee Benefits Expense | 2 007 800 | 2 133 173 | 2 245 128 | 2 451 821 | 2 038 146 | 2 630 646 | 2 678 738 |
Tax Expense Credit Applicable Tax Rate | -8 091 | 64 468 | 155 018 | 147 375 | 78 671 | 329 359 | 174 522 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 10 504 | -2 927 | 12 463 | 25 277 | 10 651 | 21 741 | -61 818 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 123 940 | 30 476 | 11 127 | 14 713 | 4 134 | 1 356 | 3 927 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 126 353 | 92 017 | 169 579 | 165 316 | 86 353 | 357 111 | 132 002 |
Total Additions Including From Business Combinations Property Plant Equipment | | 275 031 | 100 444 | 44 978 | 126 498 | 57 259 | 383 246 |
Total Assets Less Current Liabilities | 6 718 563 | 6 973 174 | 7 608 371 | 8 194 581 | 8 513 101 | 9 892 265 | 10 735 458 |
Trade Creditors Trade Payables | 369 905 | 246 749 | 1 114 755 | 50 512 | 163 248 | 1 039 068 | 1 138 063 |
Trade Debtors Trade Receivables | 1 501 108 | 1 479 199 | 1 632 776 | 1 357 684 | 1 502 513 | 1 802 244 | 1 995 999 |
Turnover Revenue | 14 332 188 | 14 570 111 | 15 778 844 | 15 825 254 | 13 075 775 | 18 018 880 | 17 935 607 |
Wages Salaries | 1 935 861 | 2 081 029 | 2 086 475 | 2 303 321 | 1 895 865 | 2 546 857 | 2 544 977 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -42 802 |
Other Creditors | | | | | 502 333 | | |
Work In Progress | | | | | | | 257 712 |