Profit & Loss |
Date of Accounts |
2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 2 147 522 | 1 742 482 | 752 996 | 2 469 651 | 940 981 | 3 583 202 | 7 482 482 | 3 939 226 |
Current Assets | | 15 791 704 | 15 825 918 | 21 005 650 | 19 411 535 | 20 566 094 | 25 696 013 | 26 926 657 |
Debtors | 1 794 195 | 1 839 005 | 927 030 | 671 276 | 1 610 719 | 1 529 538 | 2 935 335 | 3 070 854 |
Net Assets Liabilities | | 10 071 872 | 10 302 868 | 10 665 074 | 11 821 243 | 14 117 620 | 19 404 967 | 21 418 237 |
Other Debtors | 1 736 026 | 1 749 724 | 752 560 | 627 208 | 755 774 | 1 105 556 | 1 893 358 | 1 979 794 |
Property Plant Equipment | 130 086 | 141 507 | 118 984 | 135 848 | 191 383 | 165 656 | 205 642 | 260 320 |
Total Inventories | 12 059 965 | 12 210 217 | 14 145 892 | 17 864 723 | 16 859 835 | 15 924 781 | 15 278 196 | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 15 000 | 21 000 | 20 000 |
Accrued Liabilities Deferred Income | 30 000 | 26 330 | | | 377 500 | 400 114 | 562 502 | 792 981 |
Accumulated Depreciation Impairment Property Plant Equipment | 388 275 | 410 502 | 421 739 | 400 914 | 310 479 | 348 711 | 380 135 | 353 083 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 36 053 | 154 587 | 157 078 |
Administrative Expenses | | | | | 1 625 054 | 1 398 093 | 2 177 834 | 2 878 287 |
Average Number Employees During Period | | | 31 | 32 | 34 | 30 | 35 | 43 |
Balances Amounts Owed By Related Parties | 1 707 750 | 1 707 750 | 505 164 | | | | | |
Balances Amounts Owed To Related Parties | 2 670 661 | 2 740 468 | 110 900 | | | | | |
Cash Cash Equivalents Cash Flow Value | | | | 2 469 651 | 940 981 | 3 583 202 | 7 482 482 | 3 939 226 |
Corporation Tax Payable | 208 222 | 62 737 | 179 719 | 113 813 | 262 435 | 538 940 | 637 565 | |
Corporation Tax Recoverable | 33 309 | 33 309 | 33 309 | | | | | 90 572 |
Cost Sales | | | | | 8 839 985 | 7 800 498 | 9 085 131 | 6 212 058 |
Creditors | 4 789 334 | 937 500 | 187 500 | 3 000 000 | 2 200 000 | 1 400 000 | 600 000 | 5 729 074 |
Current Tax For Period | | | | | 262 435 | 538 940 | 1 217 565 | 409 428 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 3 910 | -1 166 | 28 553 | 11 110 |
Depreciation Expense Property Plant Equipment | | | | | 57 602 | 56 615 | 76 779 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | 57 602 | 56 615 | 76 779 | 84 261 |
Finished Goods Goods For Resale | | | | | 7 694 231 | 6 981 656 | 6 281 706 | 6 073 142 |
Fixed Assets | | 143 043 | 120 520 | 137 384 | 192 919 | 167 192 | 207 178 | 261 856 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 5 751 | -715 | | -42 342 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 115 679 | 84 397 | 61 537 | 44 400 | 13 431 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 2 047 281 | 624 884 | -537 380 | -701 531 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 939 443 | -81 181 | 1 405 797 | 44 947 |
Gain Loss In Cash Flows From Change In Inventories | | | | | -1 004 888 | -935 054 | -175 158 | 4 638 381 |
Gain Loss On Disposals Property Plant Equipment | | | | | -10 377 | -2 540 | 20 753 | |
Government Grant Income | | | | | | 109 672 | | |
Gross Profit Loss | | | | | 3 200 457 | 4 263 994 | 7 526 655 | |
Income From Related Parties | 142 110 | 128 973 | 1 218 486 | | 304 114 | 191 506 | 220 075 | 327 360 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -113 709 | -262 435 | -1 118 940 | -1 140 617 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -104 | | | 28 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 43 598 | 32 006 | 38 893 | 57 602 | 56 615 | 76 779 | 84 261 |
Interest Payable Similar Charges Finance Costs | | | | | 175 000 | 163 181 | 122 245 | 119 874 |
Interest Received Classified As Investing Activities | | | | | -112 | | | -22 377 |
Investments | | | | | 1 536 | 1 536 | 1 536 | 1 536 |
Investments Fixed Assets | 1 536 | 1 536 | 1 536 | 1 536 | 1 536 | 1 536 | 1 536 | 1 536 |
Liabilities Secured By Assets | | 937 500 | 187 500 | 800 000 | 800 000 | | | |
Net Cash Flows From Used In Operating Activities | | | | | 605 268 | -3 493 649 | -4 777 292 | 2 667 055 |
Net Cash Generated From Operations | | | | | 316 559 | -3 919 265 | -6 018 477 | 1 406 564 |
Net Current Assets Liabilities | | 10 868 609 | 10 372 898 | 13 529 509 | 13 834 053 | 15 354 991 | 19 830 905 | 21 197 583 |
Net Finance Income Costs | | | | | 112 | | | 22 377 |
Net Interest Paid Received Classified As Operating Activities | | | | | -175 000 | -163 181 | -122 245 | -119 874 |
Number Shares Issued Fully Paid | | | 1 500 000 | | | | | |
Operating Profit Loss | | | | | 1 597 298 | 2 997 332 | 6 655 710 | |
Other Creditors | 1 687 500 | 937 500 | 187 500 | 3 000 000 | 2 200 000 | 3 102 132 | 2 946 463 | 2 876 631 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 21 371 | 20 769 | 59 718 | 148 037 | 18 383 | 45 355 | 111 313 |
Other Disposals Property Plant Equipment | | 28 020 | 35 923 | 67 787 | 178 327 | 23 548 | 83 177 | 129 452 |
Other Interest Expense | | | | | 175 000 | 163 181 | 122 245 | 119 874 |
Other Interest Income | | | | | 112 | | | 22 377 |
Other Interest Receivable Similar Income Finance Income | | | | | 112 | | | 22 377 |
Other Investments Other Than Loans | | | | 1 536 | 1 536 | | | |
Other Operating Income Format1 | | | | | 21 895 | 131 431 | 1 306 889 | 19 917 |
Other Remaining Borrowings | 750 000 | 750 000 | 750 000 | 800 000 | 3 000 000 | 2 182 000 | 1 400 000 | 600 000 |
Other Taxation Social Security Payable | 96 685 | 97 256 | 51 723 | 55 392 | 69 309 | 41 208 | 377 105 | 465 584 |
Par Value Share | | | 1 | | | | | |
Payments To Related Parties | 974 069 | 938 244 | 660 056 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 88 806 | 8 987 | 15 175 | 12 507 |
Prepayments Accrued Income | 1 333 | 36 138 | 60 245 | 953 | 76 606 | 98 166 | 23 095 | 119 444 |
Proceeds From Sales Property Plant Equipment | | | | | -19 913 | -2 625 | -58 575 | -58 500 |
Profit Loss | | | | | 1 156 169 | 2 296 377 | 5 287 347 | 2 013 270 |
Profit Loss On Ordinary Activities Before Tax | | | | | 1 422 410 | 2 834 151 | 6 533 465 | 2 433 836 |
Property Plant Equipment Gross Cost | 518 361 | 552 009 | 540 723 | 536 762 | 501 862 | 514 367 | 585 777 | 613 403 |
Provisions For Liabilities Balance Sheet Subtotal | | 2 280 | 3 050 | 1 819 | 5 729 | | | |
Purchase Property Plant Equipment | | | | | -143 427 | -36 053 | -154 587 | -157 078 |
Raw Materials Consumables | | | | | 9 165 604 | 8 471 698 | 8 996 490 | |
Repayments Borrowings Classified As Financing Activities | | | | | -800 000 | -818 000 | -782 000 | -800 000 |
Social Security Costs | | | | | 177 217 | 155 655 | 226 388 | |
Staff Costs Employee Benefits Expense | | | | | 1 664 175 | 1 425 455 | 2 050 952 | 2 311 610 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 2 280 | | | 5 729 | 4 563 | 33 116 | 41 202 |
Tax Expense Credit Applicable Tax Rate | | | | | 270 258 | 538 489 | 1 241 358 | 462 429 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | 7 948 | 2 667 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | -3 188 | -2 216 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 266 241 | 537 774 | 1 246 118 | 420 566 |
Total Additions Including From Business Combinations Property Plant Equipment | | 61 668 | 24 637 | 63 826 | 143 427 | | | |
Total Assets Less Current Liabilities | | 11 011 652 | 10 493 418 | 13 666 893 | 14 026 972 | 15 522 183 | 20 038 083 | 21 459 439 |
Total Borrowings | | | | | 2 200 000 | 1 400 000 | 600 000 | 600 000 |
Total Current Tax Expense Credit | | | | | 262 331 | 538 940 | 1 217 565 | 409 456 |
Total Operating Lease Payments | | | | | 360 215 | 25 000 | 25 000 | |
Trade Creditors Trade Payables | 938 766 | 1 151 304 | 957 835 | 1 161 557 | 1 066 401 | 346 709 | 541 473 | 993 878 |
Trade Debtors Trade Receivables | 23 527 | 19 834 | 80 916 | 43 115 | 778 339 | 325 816 | 1 018 882 | 881 044 |
Turnover Revenue | | | | | 12 040 442 | 12 064 492 | 16 611 786 | |
Wages Salaries | | | | | 1 398 152 | 1 260 813 | 1 809 389 | 2 033 039 |
Director Remuneration | | | | | 495 995 | 340 831 | 648 760 | 655 789 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | 648 760 | 657 110 |
Employees Total | | 29 | 31 | | | | | |