Profit & Loss |
Date of Accounts |
2019-02-28 | 2020-02-29 | 2022-02-28 | 2023-02-28 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 5 785 673 | 959 860 | 2 108 199 | 2 620 824 |
Current Assets | 8 669 674 | 4 248 218 | 8 718 028 | 7 187 217 |
Debtors | 43 567 | 134 018 | 477 681 | 139 671 |
Net Assets Liabilities | 9 619 924 | 10 052 532 | 5 922 609 | 5 156 256 |
Other Debtors | 13 986 | 36 821 | 279 440 | 98 272 |
Property Plant Equipment | 2 686 564 | 7 371 127 | 604 560 | 585 300 |
Total Inventories | 2 840 434 | 3 154 340 | 6 132 148 | 4 426 722 |
|
Other Financial Data |
Audit Fees Expenses | 12 750 | 8 250 | 14 840 | 17 250 |
Accrued Liabilities Deferred Income | 73 064 | 90 102 | 97 210 | 91 293 |
Accumulated Amortisation Impairment Intangible Assets | 691 912 | 742 499 | 848 292 | 901 188 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 206 324 | 1 398 088 | 1 217 267 | 1 323 040 |
Additional Provisions Increase From New Provisions Recognised | | 16 613 | | -997 |
Additions Other Than Through Business Combinations Intangible Assets | | 415 000 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 4 919 508 | | 111 913 |
Administration Support Average Number Employees | 7 | 7 | 6 | 5 |
Administrative Expenses | 4 661 533 | 3 802 513 | 1 936 763 | 2 600 219 |
Amortisation Expense Intangible Assets | 56 802 | 50 587 | 52 896 | 52 896 |
Amortisation Rate Used For Intangible Assets | | 5 | | 10 |
Amounts Owed By Directors | | | 162 739 | |
Amounts Owed By Group Undertakings | | | 10 600 | |
Amounts Owed To Directors | 128 373 | 53 334 | | |
Amounts Owed To Group Undertakings | | | 566 600 | 1 166 130 |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 132 | 166 | 186 | 188 |
Bank Borrowings Overdrafts | | | 74 052 | 25 908 |
Cash Cash Equivalents Cash Flow Value | 5 785 673 | 959 860 | | |
Comprehensive Income Expense | 1 118 334 | 723 008 | 2 878 941 | 938 647 |
Corporation Tax Payable | 268 328 | 188 606 | 666 534 | 24 667 |
Cost Sales | 7 320 088 | 6 058 013 | 15 530 591 | 14 052 208 |
Creditors | 1 731 722 | 1 910 021 | 3 612 555 | 2 776 938 |
Current Tax For Period | 268 328 | 188 606 | 666 534 | 214 601 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 16 089 | 16 613 | 5 200 | -997 |
Deferred Tax Liabilities | 70 029 | 86 642 | 111 481 | 110 484 |
Depreciation Expense Property Plant Equipment | 183 668 | 222 934 | 118 735 | 118 763 |
Depreciation Rate Used For Property Plant Equipment | | 15 | | 15 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 31 170 | | 12 990 |
Disposals Property Plant Equipment | | 43 181 | | 25 400 |
Distribution Costs | 185 414 | 88 935 | | |
Dividends Paid | 369 875 | 290 400 | 2 462 350 | 1 705 000 |
Dividends Paid Classified As Financing Activities | 369 875 | 290 400 | | |
Dividends Paid On Shares | 369 875 | 290 400 | 2 462 350 | 1 705 000 |
Finance Lease Liabilities Present Value Total | 5 006 | 426 | | |
Finance Lease Payments Owing Minimum Gross | 5 006 | 426 | | |
Finished Goods | 2 840 434 | 3 154 340 | 6 132 148 | 4 426 722 |
Fixed Assets | 2 752 001 | 7 800 977 | 928 617 | 856 461 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 4 862 867 | 4 301 767 |
Gain Loss In Cash Flows From Change In Accrued Items | -3 028 | 16 635 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 397 756 | 321 005 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 172 435 | -90 451 | | |
Gain Loss In Cash Flows From Change In Inventories | -1 083 355 | -313 906 | | |
Gain Loss On Disposals Property Plant Equipment | 2 223 | -1 260 | -258 | 440 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | 63 614 | 49 374 | 215 000 | -178 188 |
Gross Profit Loss | 6 065 812 | 4 583 708 | 5 297 295 | 3 535 235 |
Income Taxes Paid Refund Classified As Operating Activities | 281 656 | 268 324 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -454 053 | -4 825 813 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -4 | -4 617 | |
Increase Decrease In Net Debt From Cash Flows | | 4 746 194 | | |
Increase From Amortisation Charge For Year Intangible Assets | | 50 587 | | 52 896 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 222 934 | | 118 763 |
Intangible Assets | 65 437 | 429 850 | 324 057 | 271 161 |
Intangible Assets Gross Cost | 757 349 | 1 172 349 | | 1 172 349 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 74 | 20 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | -2 973 | | |
Interest Income On Cash Cash Equivalents | 35 354 | 26 449 | 88 | 29 202 |
Interest Paid Classified As Operating Activities | | -2 785 | | |
Interest Payable Similar Charges Finance Costs | | -2 785 | 74 | 12 283 |
Interest Received Classified As Operating Activities | 35 354 | 26 455 | | |
Net Cash Flows From Used In Financing Activities | -407 735 | -370 019 | | |
Net Cash Flows From Used In Investing Activities | -889 468 | -5 323 757 | | |
Net Cash Flows From Used In Operating Activities | 843 150 | 867 963 | | |
Net Cash Generated From Operations | 1 089 452 | 1 107 047 | | |
Net Current Assets Liabilities | 6 937 952 | 2 338 197 | 5 105 473 | 4 410 279 |
Net Debt Funds | -5 652 294 | -906 100 | | |
Net Deferred Tax Liability Asset | 70 029 | 86 642 | 111 481 | 110 484 |
Number Shares Issued Fully Paid | 110 | 110 | 110 | 110 |
Operating Profit Loss | 1 367 397 | 898 983 | 3 546 044 | 1 135 332 |
Other Creditors | 3 177 | 3 860 | 3 833 | 2 861 |
Other Finance Costs | | 188 | | 12 263 |
Other Finance Income | | 6 | | |
Other Interest Receivable Similar Income Finance Income | 35 354 | 26 455 | 88 | 29 202 |
Other Operating Income Format1 | 148 532 | 206 723 | 185 512 | 200 316 |
Other Remaining Operating Income | | | 30 404 | 6 585 |
Other Taxation Social Security Payable | 100 738 | 182 532 | 43 721 | 195 528 |
Par Value Share | | 1 | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 3 695 | 4 580 | | |
Pension Costs Defined Contribution Plan | 21 629 | 31 548 | 43 174 | 46 402 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 21 629 | 31 548 | 43 174 | 46 402 |
Prepayments Accrued Income | 29 581 | 97 197 | 24 902 | 41 399 |
Proceeds From Borrowings Classified As Financing Activities | -34 165 | -75 039 | | |
Proceeds From Sales Property Plant Equipment | 6 700 | 10 751 | | |
Profit Loss | 1 118 334 | 723 008 | 2 878 941 | 938 647 |
Profit Loss On Ordinary Activities Before Tax | 1 402 751 | 928 223 | 3 546 058 | 1 152 251 |
Property Plant Equipment Gross Cost | 3 892 888 | 8 769 215 | 1 821 827 | 1 908 340 |
Provisions | 70 029 | 86 642 | 111 481 | 110 484 |
Purchase Intangible Assets | | 415 000 | | |
Purchase Property Plant Equipment | 896 168 | 4 919 508 | | |
Rental Leasing Income | | | 155 108 | 193 731 |
Revenue From Sale Goods | 13 385 900 | 10 641 721 | 20 827 886 | 17 587 443 |
Selling Average Number Employees | 75 | 118 | | |
Social Security Costs | 178 909 | 138 073 | 280 623 | 284 061 |
Staff Costs Employee Benefits Expense | 2 886 059 | 2 354 018 | 3 708 128 | 3 783 062 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 70 029 | 86 642 | 111 481 | 110 484 |
Tax Expense Credit Applicable Tax Rate | 266 523 | 176 362 | 673 751 | 218 927 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 1 805 | 12 244 | -7 217 | -4 326 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 284 417 | 205 215 | 667 117 | 213 604 |
Total Assets Less Current Liabilities | 9 689 953 | 10 139 174 | 6 034 090 | 5 266 740 |
Total Current Tax Expense Credit | 268 328 | 188 602 | 661 917 | 214 601 |
Total Operating Lease Payments | 6 216 | 2 770 | 33 283 | 33 915 |
Trade Creditors Trade Payables | 1 153 036 | 1 391 161 | 2 160 605 | 1 270 551 |
Turnover Revenue | 13 385 900 | 10 641 721 | 20 827 886 | 17 587 443 |
Wages Salaries | 2 685 521 | 2 184 397 | 3 384 331 | 3 452 599 |
Director Remuneration | 16 848 | 16 848 | 18 459 | 154 130 |