Profit & Loss |
Date of Accounts |
2017-02-28 | 2018-02-28 | 2019-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 2 688 180 | 3 133 626 | 3 274 533 | 2 647 807 | 2 012 283 | 2 787 106 | 2 965 016 |
Current Assets | 3 328 727 | 3 732 178 | 3 977 023 | 3 202 120 | 2 510 576 | 3 797 278 | 3 581 258 |
Debtors | 546 457 | 520 460 | 622 404 | 471 535 | 437 596 | 902 653 | 403 177 |
Net Assets Liabilities | 5 663 327 | 6 611 734 | 7 097 874 | 7 271 043 | 6 771 506 | 7 134 121 | 7 126 514 |
Other Debtors | 381 002 | 362 298 | 486 616 | 326 693 | 280 197 | 775 930 | 266 273 |
Property Plant Equipment | 4 258 822 | 4 649 888 | 4 474 880 | 4 915 402 | 4 896 889 | 4 757 356 | 4 629 708 |
Total Inventories | 94 090 | 78 092 | 80 086 | 82 778 | 60 697 | 107 519 | |
|
Other Financial Data |
Audit Fees Expenses | 8 150 | 8 150 | 10 470 | 7 560 | 6 700 | 8 775 | 10 900 |
Accrued Liabilities Deferred Income | 34 113 | 27 079 | 22 301 | 25 905 | 24 530 | 52 725 | 20 451 |
Accumulated Depreciation Impairment Property Plant Equipment | 5 084 611 | 4 459 615 | 4 647 741 | 4 855 871 | 5 095 793 | 5 209 218 | 5 399 477 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 082 929 | 84 586 | 697 027 | 221 409 | 211 931 | 87 998 |
Administrative Expenses | 2 895 289 | 2 543 280 | 2 912 354 | 3 016 108 | 2 179 652 | 2 875 070 | 3 483 669 |
Average Number Employees During Period | 94 | 89 | 77 | 78 | 67 | 78 | 68 |
Balances Amounts Owed By Related Parties | 380 236 | 361 599 | 485 967 | | 279 697 | 775 216 | 257 470 |
Balances Amounts Owed To Related Parties | 655 200 | 655 200 | 141 366 | 2 165 | 73 036 | 263 422 | 8 251 |
Cash Cash Equivalents Cash Flow Value | | 3 133 626 | 3 274 533 | 2 647 807 | 2 012 283 | 2 787 106 | 2 965 016 |
Corporation Tax Payable | 120 985 | 125 042 | 177 007 | 185 524 | | 100 601 | 153 689 |
Corporation Tax Recoverable | | | | | 57 537 | | |
Cost Sales | 1 375 279 | 1 635 156 | 1 771 743 | 1 679 402 | 316 805 | 1 334 645 | 1 562 975 |
Creditors | 1 748 122 | 1 613 534 | 1 192 665 | 690 741 | 440 149 | 1 171 095 | 829 968 |
Current Tax For Period | 120 985 | 125 042 | 177 046 | 185 351 | | 158 138 | 153 689 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | 3 888 | 547 | | 2 312 | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | -11 973 | 2 844 | -473 | 662 | 20 863 | 64 488 | 1 216 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 4 801 | -26 034 | 4 492 | -6 288 | 16 897 | -10 880 | 3 850 |
Depreciation Expense Property Plant Equipment | 250 910 | 245 198 | 225 947 | 237 821 | 239 922 | 239 635 | |
Depreciation Impairment Expense Property Plant Equipment | | | 225 947 | 237 821 | 239 922 | 239 635 | 201 684 |
Dividend Income From Group Undertakings | 20 000 | | | | 10 000 | 20 000 | 5 000 |
Dividends Paid | 200 000 | | 200 000 | 500 000 | 200 000 | 200 000 | 600 000 |
Dividends Paid Classified As Financing Activities | -200 000 | | -200 000 | -500 000 | -200 000 | -200 000 | -600 000 |
Dividends Paid On Shares Final | | | 200 000 | 500 000 | 200 000 | 200 000 | 600 000 |
Dividends Received Classified As Investing Activities | -20 000 | | | | -10 000 | -20 000 | -5 000 |
Finished Goods Goods For Resale | 94 090 | 78 092 | 80 086 | 82 778 | 60 697 | 107 519 | 213 065 |
Fixed Assets | 4 278 105 | 4 669 171 | 4 494 163 | 4 934 685 | 4 916 172 | 4 776 639 | 4 648 991 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | 3 888 | 547 | | 2 312 | | |
Further Item Interest Expense Component Total Interest Expense | | | | 251 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | 13 234 | 14 812 | -614 | 662 | 20 863 | 18 007 | 17 861 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 1 287 | 772 | 257 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 510 441 | 65 068 | -630 345 | 394 215 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -150 869 | -91 476 | 522 594 | -499 476 |
Gain Loss In Cash Flows From Change In Inventories | | | | 2 692 | -22 081 | 46 822 | 105 546 |
Gain Loss On Disposals Property Plant Equipment | 2 677 | 402 534 | 5 393 | 1 466 | | 77 008 | |
Government Grant Income | | | | | 694 023 | 333 567 | |
Gross Profit Loss | 3 444 125 | 3 591 033 | 3 773 946 | 3 857 011 | 1 150 034 | 3 043 790 | |
Income From Related Parties | | 164 870 | 140 636 | 114 127 | 100 500 | 108 573 | 126 801 |
Income Taxes Paid Refund Classified As Operating Activities | -46 561 | -115 839 | -124 467 | -176 834 | -185 524 | | -100 601 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -140 907 | 626 726 | 635 524 | -774 823 | -177 910 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -5 146 | -614 | | -57 537 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 245 198 | 225 947 | 237 821 | 239 922 | 239 635 | 201 684 |
Interest Income | | | | 12 242 | 8 593 | 2 074 | 20 403 |
Interest Income On Bank Deposits | 5 916 | 1 237 | 5 507 | 12 189 | 8 593 | 2 074 | 13 753 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 5 916 | 1 237 | 5 507 | 12 189 | 8 593 | 2 074 | 13 753 |
Interest Payable Similar Charges Finance Costs | | | | 251 | | | |
Interest Received Classified As Investing Activities | -6 097 | -1 248 | -5 546 | -12 242 | -8 593 | -2 074 | -20 403 |
Investments | | | 19 283 | 19 283 | 19 283 | 19 283 | 19 283 |
Investments Fixed Assets | 19 283 | 19 283 | 19 283 | 19 283 | 19 283 | 19 283 | 19 283 |
Net Cash Flows From Used In Financing Activities | | | 200 000 | 500 000 | 200 000 | | |
Net Cash Flows From Used In Investing Activities | | | 40 000 | 664 635 | 202 816 | | |
Net Cash Flows From Used In Operating Activities | | | -380 907 | -537 909 | 232 708 | -975 843 | |
Net Cash Generated From Operations | | -793 767 | -505 374 | -714 994 | 47 184 | -975 843 | -935 464 |
Net Current Assets Liabilities | 1 580 605 | 2 118 644 | 2 784 358 | 2 511 379 | 2 070 427 | 2 626 183 | 2 751 290 |
Net Finance Income Costs | 26 097 | 1 248 | 5 546 | 12 242 | 18 593 | 22 074 | 25 403 |
Net Interest Paid Received Classified As Operating Activities | | | | -251 | | | |
Number Shares Issued Fully Paid | | 1 | | | | | |
Operating Profit Loss | 548 836 | 1 047 753 | 861 592 | 840 903 | -335 595 | 752 287 | |
Other Creditors | 1 063 759 | 948 692 | 510 201 | 79 856 | 255 749 | 543 905 | 81 320 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 870 194 | 37 821 | 29 691 | | 126 210 | 11 425 |
Other Disposals Property Plant Equipment | | 1 316 859 | 71 468 | 48 375 | | 238 039 | 25 387 |
Other Interest Income | | | 39 | 53 | | | 6 650 |
Other Interest Receivable Similar Income Finance Income | 26 097 | 1 248 | 5 546 | 12 242 | 18 593 | 22 074 | 25 403 |
Other Operating Income Format1 | | | | | 694 023 | 583 567 | 118 885 |
Other Taxation Social Security Payable | 131 353 | 139 601 | 153 107 | 144 552 | 128 243 | 148 868 | 119 575 |
Par Value Share | | 1 | | | | | |
Payments To Related Parties | 45 000 | 350 000 | 45 000 | 45 000 | 45 000 | 45 000 | 45 000 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 25 454 | 27 490 | 34 505 | 46 677 | 21 725 | 23 706 | 71 667 |
Prepayments Accrued Income | 73 727 | 51 190 | 59 806 | 106 581 | 78 755 | 60 435 | 84 902 |
Proceeds From Sales Property Plant Equipment | -35 600 | -849 199 | -39 040 | -20 150 | | -188 837 | -5 642 |
Profit Loss | 461 120 | 948 407 | 686 140 | 673 169 | -299 537 | 562 615 | 592 393 |
Profit Loss On Ordinary Activities Before Tax | 574 933 | 1 049 001 | 867 138 | 852 894 | -317 002 | 774 361 | 751 148 |
Property Plant Equipment Gross Cost | 9 343 433 | 9 109 503 | 9 122 621 | 9 771 273 | 9 992 682 | 9 966 574 | 10 029 185 |
Provisions For Liabilities Balance Sheet Subtotal | 195 383 | 176 081 | 180 647 | 175 021 | | | |
Purchase Property Plant Equipment | -247 955 | -1 082 929 | -84 586 | -697 027 | -221 409 | -211 931 | -87 998 |
Social Security Costs | 89 998 | 100 982 | 104 255 | 106 089 | 95 516 | 107 335 | |
Staff Costs Employee Benefits Expense | 1 453 664 | 1 479 959 | 1 445 905 | 1 494 862 | 1 234 428 | 1 636 779 | 1 811 241 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 195 383 | 176 081 | 180 647 | 175 021 | 215 093 | 268 701 | 273 767 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 120 884 | | | | 14 076 | 950 |
Tax Expense Credit Applicable Tax Rate | | | 164 756 | 162 050 | -60 230 | 147 129 | 142 718 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -2 791 | -2 637 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | -473 | 662 | | 64 488 | 1 216 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | -11 973 | 2 844 | -473 | | | | |
Tax Increase Decrease From Effect Dividends From Companies | | | | | -1 900 | -3 800 | |
Tax Increase Decrease From Effect Dividends From U K Companies | -4 000 | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 565 | 4 879 | 2 356 | 1 609 | 3 601 | 2 789 | 547 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 113 813 | 100 594 | 180 998 | 179 725 | -17 465 | 211 746 | 158 755 |
Total Assets Less Current Liabilities | 5 858 710 | 6 787 815 | 7 278 521 | 7 446 064 | 6 986 599 | 7 402 822 | 7 400 281 |
Total Current Tax Expense Credit | 120 985 | 119 896 | 176 432 | 185 351 | -57 537 | 158 138 | |
Total Deferred Tax Expense Credit | -7 172 | -19 302 | 4 566 | -5 626 | 40 072 | 53 608 | 5 066 |
Total Operating Lease Payments | 45 000 | 45 000 | 45 000 | 45 000 | 45 000 | 48 750 | |
Trade Creditors Trade Payables | 397 912 | 373 120 | 330 049 | 254 904 | 31 627 | 324 996 | 454 933 |
Trade Debtors Trade Receivables | 91 728 | 106 972 | 75 982 | 38 261 | 21 107 | 66 288 | 52 002 |
Turnover Revenue | 4 819 404 | 5 226 189 | 5 545 689 | 5 536 413 | 1 466 839 | 4 378 435 | |
Wages Salaries | 1 338 212 | 1 351 487 | 1 307 145 | 1 342 096 | 1 117 187 | 1 505 738 | 1 623 919 |
Company Contributions To Defined Benefit Plans Directors | 1 578 | 1 597 | 2 007 | 2 468 | 2 400 | 2 521 | |
Director Remuneration | | | | 162 319 | 134 208 | 152 179 | 154 465 |
Director Remuneration Benefits Including Payments To Third Parties | | | 167 959 | 164 787 | 136 608 | 154 700 | 201 986 |