Profit & Loss |
Date of Accounts |
2019-02-28 | 2020-02-29 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 118 353 | 320 372 |
Current Assets | 4 127 686 | 3 686 991 |
Debtors | 2 827 290 | 1 859 719 |
Net Assets Liabilities | 3 820 271 | 3 989 643 |
Other Debtors | 199 375 | 153 849 |
Property Plant Equipment | 2 031 286 | 2 021 953 |
Total Inventories | 1 182 043 | 1 506 900 |
|
Other Financial Data |
Audit Fees Expenses | 9 065 | 7 940 |
Amount Specific Advance Or Credit Directors | 30 000 | 313 |
Amount Specific Advance Or Credit Made In Period Directors | 30 000 | 313 |
Amount Specific Advance Or Credit Repaid In Period Directors | | 30 000 |
Company Contributions To Money Purchase Plans Directors | 24 754 | 35 314 |
Director Remuneration | 310 610 | 412 535 |
Dividend Recommended By Directors | | 92 766 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 4 | 4 |
Accrued Liabilities | 286 721 | 104 312 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | 46 428 | 46 428 |
Accumulated Amortisation Impairment Intangible Assets | 14 025 | |
Accumulated Depreciation Impairment Property Plant Equipment | 2 683 508 | 2 852 953 |
Administrative Expenses | 1 875 726 | 2 021 718 |
Applicable Tax Rate | 19 | 19 |
Average Number Employees During Period | 75 | 85 |
Bank Borrowings | 258 125 | 156 345 |
Bank Borrowings Overdrafts | 183 680 | 126 885 |
Cash Cash Equivalents Cash Flow Value | 118 353 | |
Comprehensive Income Expense | 562 412 | 262 138 |
Corporation Tax Payable | 59 595 | |
Cost Sales | 5 711 690 | 5 316 369 |
Creditors | 370 753 | 262 255 |
Current Tax For Period | 59 595 | |
Depreciation Amortisation Expense | 248 474 | 268 583 |
Depreciation Expense Property Plant Equipment | 207 683 | 204 894 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 99 138 |
Disposals Property Plant Equipment | | 104 859 |
Dividend Per Share Interim | | 92 766 |
Dividends Paid | | 92 766 |
Dividends Paid Classified As Financing Activities | | -92 766 |
Dividends Paid On Shares Interim | | 92 766 |
Finance Lease Liabilities Present Value Total | 187 073 | 135 370 |
Finance Lease Payments Owing Minimum Gross | 302 481 | 146 141 |
Fixed Assets | 2 031 286 | 2 021 953 |
Future Finance Charges On Finance Leases | 13 886 | 10 771 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 61 320 | 7 910 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -184 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 221 289 | -438 077 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -416 155 | 937 884 |
Gain Loss On Disposal Assets Income Statement Subtotal | 14 190 | -2 721 |
Gain Loss On Disposals Property Plant Equipment | 14 190 | -2 721 |
Gross Profit Loss | 2 436 546 | 2 246 055 |
Income Taxes Paid Refund Classified As Operating Activities | 72 836 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 75 432 | 202 019 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -72 836 | -59 595 |
Increase Decrease In Property Plant Equipment | | 69 760 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 190 130 | 324 857 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 268 583 |
Intangible Assets Gross Cost | 14 025 | |
Interest Expense On Bank Loans Similar Borrowings | 6 948 | 6 717 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 6 795 | 6 551 |
Interest Paid Classified As Operating Activities | -6 948 | -6 717 |
Interest Payable Similar Charges Finance Costs | 13 743 | 13 268 |
Merchandise | 452 015 | 588 189 |
Net Cash Flows From Used In Financing Activities | -16 771 | 193 646 |
Net Cash Flows From Used In Investing Activities | 410 540 | 261 658 |
Net Cash Flows From Used In Operating Activities | -469 201 | -657 323 |
Net Cash Generated From Operations | -410 108 | -670 591 |
Net Current Assets Liabilities | 2 387 459 | 2 466 505 |
Net Interest Received Paid Classified As Investing Activities | | -313 |
Number Shares Issued Fully Paid | | 506 628 |
Operating Profit Loss | 560 820 | 224 337 |
Other Creditors | 252 369 | 95 914 |
Other Deferred Tax Expense Credit | -2 094 | 8 839 |
Other Interest Receivable Similar Income Finance Income | | 313 |
Other Taxation Social Security Payable | 57 789 | 62 783 |
Par Value Share | | 10 |
Payments Finance Lease Liabilities Classified As Financing Activities | -83 197 | -28 787 |
Payments To Redeem Own Shares | 90 000 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 104 103 | 116 441 |
Prepayments | 102 335 | 102 332 |
Proceeds From Borrowings Classified As Financing Activities | -90 000 | |
Proceeds From Issuing Shares | 3 665 | |
Proceeds From Sales Property Plant Equipment | -68 659 | -3 000 |
Profit Loss | 562 412 | 262 138 |
Profit Loss On Ordinary Activities Before Tax | 547 077 | 211 382 |
Property Plant Equipment Gross Cost | 4 714 794 | 4 874 906 |
Provisions | 181 293 | 190 132 |
Provisions For Liabilities Balance Sheet Subtotal | 181 293 | 190 132 |
Purchase Property Plant Equipment | -479 199 | -264 971 |
Repayments Borrowings Classified As Financing Activities | -46 367 | -101 780 |
Social Security Costs | 184 342 | 204 328 |
Staff Costs Employee Benefits Expense | 2 855 534 | 2 848 484 |
Tax Decrease From Utilisation Tax Losses | 20 589 | 27 786 |
Tax Expense Credit Applicable Tax Rate | 103 945 | 40 163 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -21 065 | -11 282 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -15 335 | -50 756 |
Total Additions Including From Business Combinations Property Plant Equipment | | 264 971 |
Total Assets Less Current Liabilities | 4 418 745 | 4 488 458 |
Total Borrowings | 539 870 | 409 303 |
Total Current Tax Expense Credit | -13 241 | -59 595 |
Trade Creditors Trade Payables | 720 412 | 737 953 |
Trade Debtors Trade Receivables | 2 495 580 | 1 603 225 |
Turnover Revenue | 8 148 236 | 7 562 424 |
Wages Salaries | 2 567 089 | 2 527 715 |
Work In Progress | 730 028 | 918 711 |