Profit & Loss |
Date of Accounts |
2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 272 446 | 2 252 291 | 1 782 878 | 4 349 953 |
Current Assets | 6 511 503 | 8 444 183 | 8 380 654 | 6 871 865 |
Debtors | 5 903 062 | 5 614 341 | 5 057 696 | 1 585 704 |
Other Debtors | 470 303 | 400 | 400 | 400 |
Property Plant Equipment | 2 120 601 | 2 032 783 | 1 909 033 | 1 707 160 |
Total Inventories | 335 995 | 577 551 | 1 540 080 | 936 208 |
Net Assets Liabilities | | 5 049 866 | 6 295 270 | 5 730 106 |
|
Other Financial Data |
Audit Fees Expenses | | 10 000 | | |
Accrued Liabilities Deferred Income | 129 482 | 420 116 | 297 459 | 157 383 |
Accumulated Amortisation Impairment Intangible Assets | 11 589 | 14 204 | 15 593 | |
Accumulated Depreciation Impairment Property Plant Equipment | 2 084 380 | 1 638 328 | 1 899 185 | 2 039 958 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 470 526 | | |
Administrative Expenses | 3 993 630 | 4 871 575 | 5 678 538 | 4 085 651 |
Amortisation Expense Intangible Assets | 5 198 | 2 615 | 1 389 | |
Amortisation Impairment Expense Intangible Assets | 5 198 | 2 615 | | |
Amounts Recoverable On Contracts | 254 000 | | | |
Average Number Employees During Period | 43 | 50 | 57 | 49 |
Bank Borrowings | 254 302 | 28 183 | 24 345 | 25 220 |
Bank Borrowings Overdrafts | 229 082 | 225 467 | 204 960 | 178 865 |
Banking Arrangements Classified As Cash Cash Equivalents | | -633 | | |
Bank Overdrafts | | 633 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 180 252 | 255 349 | | |
Cash Cash Equivalents Cash Flow Value | 272 446 | 2 251 658 | 1 782 878 | |
Corporation Tax Payable | 343 932 | | | |
Corporation Tax Recoverable | | 467 616 | 1 417 618 | 454 584 |
Cost Sales | 7 265 436 | 8 808 227 | 10 776 093 | 6 534 435 |
Creditors | 229 082 | 386 272 | 224 458 | 185 901 |
Current Tax For Period | 364 192 | 203 046 | -132 633 | -202 257 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | 23 166 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 28 302 | 37 450 | | |
Depreciation Expense Property Plant Equipment | 135 505 | 144 289 | 146 948 | 110 660 |
Depreciation Impairment Expense Property Plant Equipment | 203 017 | 227 541 | | |
Dividends Paid | 100 000 | 776 000 | 800 000 | 1 283 418 |
Dividends Paid Classified As Financing Activities | -100 000 | -776 000 | -800 000 | -1 283 418 |
Dividends Paid On Shares Final | 100 000 | 776 000 | 800 000 | 1 283 418 |
Double Taxation Relief | 20 260 | | | |
Finance Lease Liabilities Present Value Total | 4 133 | 160 805 | 200 017 | 47 644 |
Finance Lease Payments Owing Minimum Gross | 4 133 | 310 500 | | |
Fixed Assets | 2 124 605 | 2 034 172 | 1 909 033 | 1 707 160 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 25 220 | 652 | | |
Further Item Interest Expense Component Total Interest Expense | 148 | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | 469 903 | -469 903 | | |
Further Item Tax Increase Decrease Component Adjusting Items | 6 979 | 983 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 4 519 350 | 107 199 | 114 558 | 108 192 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 9 911 | 3 524 | -16 683 | -2 102 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | 473 141 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -1 972 896 | 1 389 245 | -1 298 155 | -983 363 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 3 427 695 | 286 434 | 1 506 647 | 2 508 958 |
Gain Loss In Cash Flows From Change In Inventories | 285 997 | 241 556 | | |
Gain Loss On Disposals Property Plant Equipment | | -77 098 | 750 | 2 500 |
Gross Profit Loss | 5 985 428 | 5 973 153 | 7 188 028 | 4 638 120 |
Income Taxes Paid Refund Classified As Operating Activities | -188 374 | -632 957 | -447 646 | 1 164 362 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 216 072 | 1 979 212 | -468 780 | 2 567 075 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -385 041 | -369 723 | |
Increase From Amortisation Charge For Year Intangible Assets | | 2 615 | 1 389 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 227 541 | 270 357 | 248 541 |
Intangible Assets | 4 004 | 1 389 | | |
Intangible Assets Gross Cost | 15 593 | 15 593 | 15 593 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 10 925 | 36 222 | | |
Interest Income On Bank Deposits | 29 | | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 29 | | | |
Interest Payable Similar Charges Finance Costs | 11 073 | 36 222 | 14 954 | 15 614 |
Interest Received Classified As Investing Activities | -29 | | | |
Key Management Personnel Compensation Total | 1 819 729 | 2 501 386 | 2 948 868 | 2 285 123 |
Net Cash Flows From Used In Financing Activities | 196 236 | 181 788 | 915 330 | 1 473 472 |
Net Cash Flows From Used In Investing Activities | 793 850 | 35 415 | 141 202 | 41 742 |
Net Cash Flows From Used In Operating Activities | -774 014 | -2 196 415 | -587 752 | -4 082 289 |
Net Cash Generated From Operations | -973 461 | -2 865 594 | -1 050 352 | -2 933 541 |
Net Current Assets Liabilities | 2 906 210 | 3 644 419 | 4 833 194 | 4 459 266 |
Net Debt Funds | | -1 687 508 | | |
Net Finance Income Costs | 29 | | | |
Net Interest Paid Received Classified As Operating Activities | -11 073 | -36 222 | | |
New Finance Leases | | 181 406 | | |
Operating Profit Loss | 2 032 902 | 1 124 217 | 1 533 393 | 558 034 |
Other Creditors | 21 058 | 1 050 616 | 253 653 | 215 071 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 673 593 | | |
Other Disposals Property Plant Equipment | | 1 004 396 | | |
Other Interest Receivable Similar Income Finance Income | 29 | | 4 655 | 2 426 |
Other Operating Income Format1 | 41 104 | 22 639 | 23 903 | 5 565 |
Other Taxation Social Security Payable | 1 329 622 | 1 559 067 | 88 880 | 744 079 |
Payments Finance Lease Liabilities Classified As Financing Activities | -71 016 | 124 961 | -90 985 | -164 835 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 96 474 | 118 040 | 141 826 | 130 895 |
Prepayments Accrued Income | 108 175 | 27 307 | 57 258 | 75 635 |
Proceeds From Sales Property Plant Equipment | | -253 705 | -750 | -2 500 |
Profit Loss | 2 101 964 | 1 205 971 | 2 045 404 | 718 254 |
Profit Loss On Ordinary Activities Before Tax | 2 494 999 | 1 087 995 | 1 523 094 | 544 846 |
Property Plant Equipment Gross Cost | 4 204 981 | 3 671 111 | 3 808 218 | 3 747 118 |
Purchase Property Plant Equipment | -323 976 | -289 120 | -146 607 | -46 668 |
Raw Materials Consumables | 108 454 | 69 362 | | |
Social Security Costs | 446 134 | 566 626 | 676 421 | 453 410 |
Staff Costs Employee Benefits Expense | 4 161 891 | 5 405 242 | 6 200 928 | 4 433 177 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 89 897 | | | |
Tax Expense Credit Applicable Tax Rate | 474 050 | 206 719 | 289 388 | 103 521 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 4 692 | 2 277 | 3 300 | 2 462 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 393 035 | -117 976 | -522 310 | -173 408 |
Total Assets Less Current Liabilities | 5 030 815 | 5 678 591 | 6 742 227 | 6 166 426 |
Total Borrowings | 254 302 | 28 816 | 24 345 | |
Total Current Tax Expense Credit | 364 733 | -178 592 | -502 356 | -201 328 |
Total Deferred Tax Expense Credit | 28 302 | 60 616 | -19 954 | |
Total Operating Lease Payments | 173 565 | 175 186 | | |
Trade Creditors Trade Payables | 1 751 846 | 1 591 454 | 2 683 106 | 1 088 744 |
Trade Debtors Trade Receivables | 5 070 584 | 5 119 018 | 3 520 598 | 1 055 085 |
Transfers To From Retained Earnings Increase Decrease In Equity | -20 502 | -20 502 | | |
Turnover Revenue | 13 250 864 | 14 781 380 | 17 964 121 | 11 172 555 |
Wages Salaries | 3 619 283 | 4 720 576 | 5 382 681 | 3 848 872 |
Work In Progress | 227 541 | 508 189 | 1 410 783 | 398 897 |
Company Contributions To Defined Benefit Plans Directors | 25 500 | 26 424 | | |
Director Remuneration | 1 624 535 | 2 327 055 | | |
Director Remuneration Benefits Including Payments To Third Parties | 1 650 035 | 2 353 479 | | |
Amount Specific Advance Or Credit Directors | 7 655 | 516 539 | 14 591 | 190 828 |
Amount Specific Advance Or Credit Made In Period Directors | | 33 462 | 846 130 | 170 740 |
Amount Specific Advance Or Credit Repaid In Period Directors | | 557 656 | 315 000 | 185 331 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | -19 954 | 27 920 |
Applicable Tax Rate | | 19 | 19 | 19 |
Comprehensive Income Expense | | 1 205 971 | 2 045 404 | 718 254 |
Deferred Tax Liabilities | | 105 555 | 105 555 | 138 888 |
Depreciation Amortisation Expense | | 230 156 | 271 746 | 248 540 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | 15 593 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 9 500 | 107 768 |
Disposals Intangible Assets | | | | 15 593 |
Disposals Property Plant Equipment | | | 9 500 | 107 768 |
Further Item Interest Income Component Total Interest Income | | | 4 655 | 2 426 |
Further Operating Expense Item Component Total Operating Expenses | | 175 186 | -23 903 | 187 434 |
Gain Loss On Disposal Assets Income Statement Subtotal | | -77 098 | 750 | 2 500 |
Increase Decrease In Property Plant Equipment | | | 82 049 | 42 595 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | 241 556 | 962 529 | -603 872 |
Interest Expense On Bank Loans Similar Borrowings | | 32 762 | 8 014 | 7 230 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 3 460 | 6 940 | 8 384 |
Interest Paid Classified As Operating Activities | | -32 762 | -8 014 | -7 230 |
Merchandise | | 69 362 | 129 297 | 537 311 |
Net Interest Received Paid Classified As Investing Activities | | | -4 655 | -2 426 |
Number Shares Issued Fully Paid | | | 900 | 900 |
Par Value Share | | | 1 | 1 |
Proceeds From Borrowings Classified As Financing Activities | | -469 903 | | |
Provisions | | 242 453 | 222 499 | 250 419 |
Provisions For Liabilities Balance Sheet Subtotal | | 242 453 | 222 499 | 250 419 |
Recoverable Value-added Tax | | | 61 822 | |
Repayments Borrowings Classified As Financing Activities | | -652 | -24 345 | -25 219 |
Tax Decrease From Utilisation Tax Losses | | | 884 | 461 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 33 921 | 28 146 | 35 087 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 146 607 | 46 668 |