Profit & Loss |
Date of Accounts |
2022-03-31 | 2023-03-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 13 197 | 6 291 |
Current Assets | 3 177 620 | 4 935 576 |
Debtors | 3 164 423 | 4 929 285 |
Net Assets Liabilities | 2 331 053 | 1 750 157 |
Other Debtors | 65 679 | 530 000 |
Total Inventories | 6 299 566 | 4 743 176 |
|
Other Financial Data |
Accrued Income | 707 512 | 78 000 |
Accumulated Amortisation Impairment Intangible Assets | -59 675 | -62 780 |
Accumulated Depreciation Impairment Property Plant Equipment | 28 555 | 29 358 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 500 |
Administrative Expenses | 553 670 | 785 149 |
Amounts Owed By Related Parties | 3 164 423 | 4 399 285 |
Amounts Owed To Related Parties | 1 005 383 | 3 246 736 |
Applicable Tax Rate | 19 | 19 |
Average Number Employees During Period | 8 | 6 |
Balances Amounts Owed To Related Parties | 243 534 | 584 000 |
Balances With Banks | 13 197 | 6 291 |
Bank Borrowings | 3 426 544 | |
Cash Cash Equivalents Cash Flow Value | 113 709 | |
Comprehensive Income Expense | 679 476 | -580 896 |
Cost Sales | 2 484 062 | 6 830 208 |
Creditors | 3 426 544 | 3 724 227 |
Current Tax For Period | | 1 356 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 12 552 | |
Depreciation Amortisation Expense | 1 952 | 3 538 |
Fixed Assets | 609 329 | 616 952 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 3 440 395 | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | 6 000 | |
Further Item Non-operating Gain Loss Before Tax Income Statement Item Component Profit Or Loss Before Tax | | -617 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -1 485 584 | 1 822 156 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 278 228 | -287 248 |
Gain Loss In Cash Flows From Change In Inventories | 2 609 759 | -1 556 390 |
Gain Loss On Financial Liabilities Fair Value Through Profit Or Loss | -6 000 | |
Gross Profit Loss | 841 727 | 452 591 |
Income From Leasing Plant Equipment | -79 180 | 10 167 |
Income From Related Parties | 27 252 | 7 477 |
Income Taxes Paid Refund Classified As Operating Activities | -12 552 | 1 356 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -1 342 952 | -10 798 |
Increase Decrease In Net Debt From Cash Flows | | 3 406 577 |
Increase From Amortisation Charge For Year Intangible Assets | | -3 105 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 803 |
Intangible Assets | -3 105 | |
Intangible Assets Gross Cost | -62 780 | -62 780 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | 2 289 |
Interest Paid Classified As Financing Activities | | -2 289 |
Interest Paid Classified As Operating Activities | | 2 289 |
Interest Payable Similar Charges Finance Costs | | 2 289 |
Investment Property | 196 000 | 196 000 |
Investment Property Fair Value Model | 196 000 | 196 000 |
Investments Fixed Assets | 536 817 | 535 817 |
Investments In Subsidiaries | 536 817 | 535 817 |
Net Cash Flows From Used In Financing Activities | 2 329 854 | -3 428 833 |
Net Cash Flows From Used In Investing Activities | -729 | -1 500 |
Net Cash Flows From Used In Operating Activities | -3 672 077 | 3 419 535 |
Net Cash Generated From Operations | -3 684 629 | 3 420 891 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 688 942 | -244 903 |
Net Current Assets Liabilities | 1 794 236 | 1 214 340 |
Net Debt Funds | -3 312 518 | 94 059 |
Number Shares Issued Fully Paid | 2 | 2 |
Operating Profit Loss | 686 990 | -247 824 |
Other Creditors | 369 001 | 465 000 |
Other Departments Average Number Employees | 2 | 2 |
Other Inventories | 202 285 | 189 941 |
Other Operating Income Format1 | 398 933 | 84 734 |
Other Payables Accrued Expenses | 9 000 | 9 500 |
Other Remaining Operating Income | 316 249 | |
Ownership Interest In Joint Venture Percent | 50 | 50 |
Ownership Interest In Subsidiary Percent | 100 | 100 |
Par Value Share | | 1 |
Payments To Related Parties | 3 887 | 3 306 |
Pension Costs Defined Contribution Plan | 6 507 | 4 808 |
Prepayments | 25 160 | 92 987 |
Production Average Number Employees | 5 | 3 |
Profit Loss | -21 942 | -580 896 |
Profit Loss Attributable To Non-controlling Interests | | 232 |
Profit Loss Attributable To Owners Parent | 679 476 | -242 657 |
Profit Loss On Ordinary Activities Before Tax | 692 028 | -241 069 |
Property Plant Equipment Gross Cost | 29 358 | 29 358 |
Purchase Property Plant Equipment | -729 | -1 500 |
Rental Income From Investment Property | | 338 731 |
Rental Income From Sub-leases | 82 684 | 84 734 |
Repayments Borrowings Classified As Financing Activities | -1 110 541 | -3 426 544 |
Revenue From Rendering Services | 138 164 | 162 538 |
Revenue From Sale Goods | 3 266 805 | 6 771 363 |
Selling Average Number Employees | 1 | 1 |
Share Profit Loss Associates Accounted For By Equity Method | 11 038 | 9 661 |
Share Profit Loss Associates Joint Ventures Accounted For Using Equity Method | 11 038 | 9 661 |
Social Security Costs | 26 460 | 18 259 |
Staff Costs Employee Benefits Expense | 301 510 | 218 423 |
Taxation Social Security Payable | 70 515 | 79 219 |
Tax Decrease From Tax Losses For Which No Deferred Tax Asset Was Recognised | 12 552 | |
Tax Decrease From Utilisation Tax Losses | -129 700 | 69 436 |
Tax Expense Credit Applicable Tax Rate | 131 485 | -46 377 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 456 | -145 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 80 | 5 266 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | -2 321 | -26 824 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 12 552 | 1 356 |
Total Assets Less Current Liabilities | 6 233 062 | 2 564 093 |
Total Borrowings | 3 426 544 | |
Trade Creditors Trade Payables | 286 816 | 147 871 |
Trade Debtors Trade Receivables | 314 178 | 15 365 |
Turnover Revenue | 3 325 789 | 7 282 799 |
Wages Salaries | 268 543 | 195 356 |
Work In Progress | 6 097 281 | 4 553 235 |