Profit & Loss |
Date of Accounts |
2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 221 382 | 1 073 964 | 331 469 | 397 504 |
Current Assets | 6 775 656 | 9 826 277 | 10 314 203 | 8 455 442 |
Debtors | 4 227 148 | 7 030 197 | 7 024 930 | 5 270 896 |
Net Assets Liabilities | 5 167 907 | 5 169 457 | 5 571 142 | 2 842 124 |
Other Debtors | 892 188 | 2 837 181 | 1 480 650 | 92 225 |
Property Plant Equipment | 161 182 | 182 498 | 260 138 | 196 906 |
Total Inventories | 2 327 126 | 1 722 116 | 2 957 804 | 2 787 042 |
|
Other Financial Data |
Director Remuneration | 156 000 | 156 000 | 116 200 | 65 000 |
Dividend Recommended By Directors | | | | 2 750 000 |
Accrued Liabilities | 338 567 | 1 918 378 | 278 739 | 422 612 |
Accumulated Depreciation Impairment Property Plant Equipment | 852 899 | 522 080 | 416 009 | 494 654 |
Additional Provisions Increase From New Provisions Recognised | | 43 107 | 14 751 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | 84 864 | 16 666 |
Administrative Expenses | 2 829 762 | 2 629 225 | 1 878 974 | 1 887 198 |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 43 | 39 | 28 | 22 |
Bank Borrowings | | | | 300 000 |
Bank Borrowings Overdrafts | 501 031 | 712 353 | 1 308 527 | 1 050 000 |
Bank Overdrafts | 501 031 | 712 353 | 1 308 527 | |
Cash Cash Equivalents Cash Flow Value | -279 649 | 361 611 | -977 058 | |
Cash On Hand | 781 | 503 | 241 | 197 |
Cash Receipts From Government Grants | | | -40 868 | |
Comprehensive Income Expense | -339 126 | 1 550 | 401 685 | 20 982 |
Corporation Tax Payable | | | 2 521 | 385 |
Cost Sales | 10 524 065 | 9 905 797 | 20 509 290 | 11 442 223 |
Creditors | 3 122 931 | 61 652 | 41 851 | 1 072 049 |
Current Tax For Period | | | 2 521 | 385 |
Deferred Tax Asset Debtors | 124 606 | 81 499 | | |
Depreciation Amortisation Expense | 135 738 | 91 688 | 73 200 | 78 646 |
Depreciation Expense Property Plant Equipment | 135 739 | 91 687 | 73 201 | 78 645 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 422 506 | 179 272 | |
Disposals Property Plant Equipment | | 423 289 | 191 766 | 486 |
Dividends Paid | 675 000 | | | 2 750 000 |
Dividends Paid Classified As Financing Activities | -675 000 | | | -2 750 000 |
Dividends Paid On Shares Final | 675 000 | | | |
Dividends Received Classified As Investing Activities | -72 000 | | | |
Finance Lease Liabilities Present Value Total | | 61 652 | 19 802 | 19 802 |
Fixed Assets | 1 515 182 | 182 498 | 260 138 | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | 40 868 | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | -152 103 | | | |
Further Item Interest Expense Component Total Interest Expense | | | 36 | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | -1 267 824 | | |
Further Operating Expense Item Component Total Operating Expenses | 12 300 | 12 650 | 13 030 | 11 250 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 41 662 | 81 411 | 38 229 | 13 430 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -37 401 | -18 855 | 40 942 | -14 781 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -371 750 | 1 423 611 | -433 129 | -937 703 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -878 936 | -2 846 156 | -76 232 | 1 754 033 |
Gain Loss On Disposal Assets Income Statement Subtotal | 12 425 | 276 755 | 1 505 | |
Gain Loss On Disposals Property Plant Equipment | 12 425 | -86 291 | 1 505 | |
Gross Profit Loss | 2 147 576 | 2 814 283 | 2 327 854 | 1 954 636 |
Income From Other Fixed Asset Investments | 72 000 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | -1 | | -2 521 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -232 590 | 641 260 | -741 198 | 66 035 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -140 187 | -605 010 | 1 235 688 | -170 762 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 91 687 | 73 201 | 78 645 |
Interest Expense On Bank Loans Similar Borrowings | 10 778 | | 9 264 | 48 488 |
Interest Expense On Bank Overdrafts | 51 | | | |
Interest Paid Classified As Operating Activities | -10 829 | | -9 300 | -48 488 |
Interest Payable Similar Charges Finance Costs | 10 829 | | 9 300 | 48 488 |
Investments Fixed Assets | 1 354 000 | | | |
Merchandise | 2 327 126 | 1 722 116 | 2 957 804 | 2 787 042 |
Net Assets Liabilities Joint Ventures | -84 388 | | | |
Net Assets Liabilities Subsidiaries | -840 428 | -769 982 | | |
Net Cash Flows From Used In Financing Activities | 1 271 912 | -81 454 | 19 801 | 1 019 802 |
Net Cash Flows From Used In Investing Activities | -2 626 236 | -1 179 001 | 136 109 | 15 413 |
Net Cash Flows From Used In Operating Activities | 1 586 914 | 619 195 | 1 182 759 | -1 101 250 |
Net Cash Generated From Operations | 1 576 085 | 619 194 | 616 856 | -1 152 259 |
Net Current Assets Liabilities | 3 652 725 | 5 048 611 | 5 370 971 | 3 752 049 |
Net Interest Received Paid Classified As Investing Activities | -42 042 | -24 295 | -13 227 | |
Number Shares Issued Fully Paid | | 1 000 | 1 000 | 1 000 |
Operating Profit Loss | -588 899 | 20 362 | 499 895 | 86 521 |
Other Comprehensive Income Expense Net Tax | 35 118 | | | |
Other Creditors | 348 167 | 17 298 | 20 909 | 5 979 |
Other Deferred Tax Expense Credit | -111 442 | 43 106 | 99 616 | 16 666 |
Other Interest Receivable Similar Income Finance Income | 42 042 | 24 295 | 13 227 | |
Other Investments Other Than Loans | 1 354 000 | -1 354 000 | | |
Other Operating Income Format1 | 93 287 | 198 350 | 51 015 | 19 083 |
Other Remaining Borrowings | | | | 400 000 |
Other Taxation Social Security Payable | 30 905 | 35 373 | 10 192 | 15 495 |
Par Value Share | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | 81 454 | -19 801 | -19 802 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 39 158 | 34 284 | 17 499 | 13 482 |
Percentage Class Share Held In Joint Venture | | 60 | 60 | |
Percentage Class Share Held In Subsidiary | | 51 | 51 | |
Prepayments Accrued Income | 332 088 | 690 894 | 85 777 | 392 882 |
Proceeds From Borrowings Classified As Financing Activities | | | | -1 900 000 |
Proceeds From Sales Property Plant Equipment | -2 795 983 | -668 | -13 999 | -486 |
Profit Loss | -374 244 | 1 550 | 401 685 | 20 982 |
Profit Loss From Continuing Operations Joint Ventures | 24 772 | | | |
Profit Loss On Ordinary Activities Before Tax | -485 686 | 407 703 | 503 822 | 38 033 |
Profit Loss Subsidiaries | -125 135 | 30 769 | | |
Property Plant Equipment Gross Cost | 1 014 081 | 704 578 | 676 147 | 691 560 |
Provisions | -124 606 | -81 499 | 18 116 | 34 782 |
Provisions For Liabilities Balance Sheet Subtotal | | | 18 116 | 34 782 |
Purchase Property Plant Equipment | -22 686 | -113 786 | -163 335 | -15 899 |
Repayments Borrowings Classified As Financing Activities | -596 912 | | | -150 000 |
Social Security Costs | 107 064 | 115 126 | 51 531 | 52 293 |
Staff Costs Employee Benefits Expense | 1 417 797 | 1 472 477 | 674 190 | 696 376 |
Tax Expense Credit Applicable Tax Rate | -92 280 | 77 464 | 95 726 | 7 226 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 14 741 | -11 620 | 10 229 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 2 630 | 2 338 | 390 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -111 442 | 43 107 | 102 137 | 17 051 |
Total Additions Including From Business Combinations Property Plant Equipment | | 113 786 | 163 335 | 15 899 |
Total Assets Less Current Liabilities | 5 167 907 | 5 231 109 | 5 631 109 | 3 948 955 |
Total Borrowings | | | | 700 000 |
Total Current Tax Expense Credit | | 1 | 2 521 | |
Total Operating Lease Payments | 219 111 | 272 000 | 133 441 | 75 118 |
Trade Creditors Trade Payables | 1 732 674 | 1 528 727 | 2 451 294 | 2 040 391 |
Trade Debtors Trade Receivables | 2 878 266 | 3 420 623 | 5 458 503 | 4 785 789 |
Turnover Revenue | 12 671 641 | 12 720 080 | 22 837 144 | 13 396 859 |
Wages Salaries | 1 271 575 | 1 323 067 | 605 160 | 630 601 |