Profit & Loss |
Date of Accounts |
2014-02-28 | 2015-02-28 | 2017-02-28 | 2018-02-28 | 2019-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | | | | | | | |
Net Worth | 590 100 | 731 044 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 59 543 | 134 877 | | | | | | | |
Cash Bank On Hand | | | 97 578 | 130 082 | 363 619 | 540 096 | 531 390 | 956 687 | 2 155 161 |
Current Assets | 1 815 974 | 2 658 136 | 3 795 536 | 5 182 276 | 7 847 537 | 9 757 138 | 9 279 875 | 13 749 361 | 17 853 030 |
Debtors | 903 038 | 1 170 443 | 1 605 690 | 1 843 939 | 2 630 702 | 3 107 252 | 2 910 499 | 5 614 015 | 6 226 158 |
Net Assets Liabilities | | | 1 065 815 | 1 223 711 | 1 786 526 | 2 225 214 | 2 727 737 | 3 263 821 | 3 450 407 |
Net Assets Liabilities Including Pension Asset Liability | 590 100 | 731 044 | | | | | | | |
Other Debtors | | | 9 750 | | | 20 814 | 15 564 | 11 652 | 18 317 |
Property Plant Equipment | | | 1 019 215 | 1 187 756 | 1 226 057 | 3 946 184 | 3 909 756 | 3 956 262 | |
Stocks Inventory | 853 393 | 1 352 816 | | | | | | | |
Tangible Fixed Assets | 37 539 | 91 303 | | | | | | | |
Total Inventories | | | 2 092 268 | 3 208 255 | 4 853 216 | 6 109 790 | 5 837 986 | 7 178 659 | 9 471 711 |
|
Capital & Reserves |
Called Up Share Capital | 267 | 267 | | | | | | | |
Profit Loss Account Reserve | 298 984 | 439 928 | | | | | | | |
Shareholder Funds | 590 100 | 731 044 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 10 000 | 10 000 | 10 250 | 11 450 | 9 425 |
Company Contributions To Money Purchase Plans Directors | | | | 6 000 | 6 642 | 7 418 | 7 458 | 7 464 | 219 974 |
Director Remuneration | | | | 16 080 | 38 929 | 97 229 | 101 896 | 101 424 | 108 000 |
Accrued Liabilities | | | 104 783 | 80 043 | 105 155 | 183 245 | 288 169 | 261 953 | 405 785 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 164 624 | 223 976 | 382 965 | 560 104 | 748 206 | 912 705 | 1 094 364 |
Additional Provisions Increase From New Provisions Recognised | | | | | 23 768 | 977 | 22 046 | 45 766 | 10 778 |
Administrative Expenses | | | | 1 357 473 | 1 540 909 | 1 643 054 | 1 955 192 | 1 810 420 | 2 339 913 |
Amounts Owed By Joint Ventures | | | | | | | 46 500 | 110 462 | 135 059 |
Applicable Tax Rate | | | | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | 17 | 29 | 37 | 51 | 70 | 62 | 68 |
Bank Borrowings | | | 57 960 | 46 921 | | 1 814 947 | 203 365 | 388 100 | 5 032 987 |
Bank Borrowings Overdrafts | | | 1 603 221 | 35 809 | 3 289 419 | 1 712 586 | 2 910 334 | 2 547 824 | 7 705 338 |
Bank Overdrafts | | | 1 592 109 | 2 081 959 | 3 289 419 | 5 127 345 | 2 945 923 | 7 262 557 | 7 178 249 |
Capital Redemption Reserve | 1 084 | 1 084 | | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | | -1 951 877 | -2 925 800 | -4 587 249 | -2 414 533 | -6 305 870 | -5 023 088 |
Cash Receipts From Government Grants | | | | | | | -12 878 | -2 322 | -1 561 |
Comprehensive Income Expense | | | | 326 457 | 855 953 | 867 159 | 797 523 | 836 084 | 486 586 |
Corporation Tax Payable | | | 39 219 | 44 210 | 150 451 | 309 524 | 207 420 | 162 092 | 94 523 |
Cost Sales | | | | 10 147 467 | 16 881 932 | 19 876 248 | 22 402 096 | 27 172 260 | 41 861 484 |
Creditors | | | 633 083 | 734 657 | 560 249 | 2 112 551 | 3 218 985 | 2 743 928 | 14 281 301 |
Creditors Due After One Year | | 65 795 | | | | | | | |
Creditors Due Within One Year | 1 258 695 | 1 949 970 | | | | | | | |
Current Tax For Period | | | | 44 210 | 185 558 | 201 740 | 207 420 | 181 263 | 94 523 |
Debtors Due After One Year | | -79 948 | | | | | | | |
Depreciation Amortisation Expense | | | | 112 916 | 159 051 | 177 139 | 188 103 | 186 955 | 181 659 |
Depreciation Expense Property Plant Equipment | | | | 112 918 | 159 050 | 177 139 | 188 102 | 186 956 | 181 659 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 61 | | | 22 457 | |
Disposals Property Plant Equipment | | | | | 7 338 | | | 49 905 | |
Dividends Paid | | | | 168 561 | 293 138 | 428 471 | 295 000 | 300 000 | 300 000 |
Dividends Paid Classified As Financing Activities | | | | -168 561 | -293 138 | -428 471 | -295 000 | -300 000 | -300 000 |
Dividends Paid On Shares | | | | 168 561 | 293 138 | | | | |
Dividends Paid On Shares Interim | | | | | 293 138 | 428 471 | 295 000 | 300 000 | 300 000 |
Finance Lease Liabilities Present Value Total | | | 586 235 | 698 848 | 560 249 | 399 965 | 193 964 | 140 897 | 100 535 |
Fixed Assets | | | | | | 3 946 184 | 3 953 234 | 3 999 740 | 4 725 193 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | -30 668 | -50 265 | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | -46 500 | -63 961 | 1 561 |
Further Item Interest Expense Component Total Interest Expense | | | | | | 46 769 | 61 463 | 58 701 | 64 241 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 24 000 | 24 000 | 30 054 | 16 304 | 10 531 | 13 948 | 86 792 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -38 914 | -126 380 | 10 120 | -168 788 | -109 098 | -108 823 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 655 117 | 953 747 | 538 401 | 72 610 | 15 398 | 2 693 436 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -238 249 | -786 763 | -476 550 | 243 253 | -2 639 554 | -587 546 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | -617 | | | 12 476 | 8 000 |
Gain Loss On Disposals Property Plant Equipment | | | | | -617 | | | 12 476 | 8 000 |
Gross Profit Loss | | | | 1 827 082 | 2 687 161 | 2 925 329 | 3 170 410 | 3 102 591 | 3 479 157 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -39 214 | -44 446 | -11 142 | -309 523 | -207 420 | -140 622 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -457 346 | -973 923 | -1 661 449 | 2 172 716 | -3 891 337 | 1 282 782 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -34 871 | -31 524 | 4 550 | -38 428 | -21 470 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | 1 115 987 | 1 644 961 | 1 256 574 | -271 804 | 1 340 673 | 2 293 052 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 112 917 | 159 050 | 177 139 | 188 102 | 186 956 | 181 659 |
Interest Expense On Bank Overdrafts | | | | 51 204 | 91 436 | 169 818 | 155 323 | 175 140 | 486 812 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 19 010 | 24 665 | 27 396 | 18 030 | 36 421 | 24 134 |
Interest Paid Classified As Operating Activities | | | | -51 204 | -91 436 | -216 587 | -216 786 | -233 841 | -552 169 |
Interest Payable Similar Charges Finance Costs | | | | 70 214 | 116 101 | 243 983 | 234 816 | 270 262 | 576 303 |
Investments Fixed Assets | | | | | | | 43 478 | 43 478 | 85 672 |
Investments In Associates | | | | | | | 43 478 | 43 478 | 85 672 |
Merchandise | | | | 3 208 255 | 4 853 216 | 6 109 790 | 5 837 986 | 7 178 659 | 9 471 711 |
Net Assets Liabilities Joint Ventures | | | | | | | | -20 335 | -134 412 |
Net Cash Flows From Used In Financing Activities | | | | 202 045 | 648 236 | -1 226 192 | -921 132 | 652 562 | -1 790 198 |
Net Cash Flows From Used In Investing Activities | | | | 29 279 | -6 917 | 2 897 207 | 195 132 | 220 532 | 893 197 |
Net Cash Flows From Used In Operating Activities | | | | 226 022 | 332 604 | -9 566 | -1 446 716 | 3 018 243 | -385 781 |
Net Cash Generated From Operations | | | | 116 594 | 172 057 | -264 691 | -1 990 988 | 2 498 179 | -1 125 741 |
Net Current Assets Liabilities | 557 279 | 708 166 | 787 697 | 907 359 | 1 281 233 | 553 073 | 2 177 026 | 2 237 313 | 3 571 729 |
Net Interest Received Paid Classified As Investing Activities | | | | | -257 | -59 | -20 | -454 | -5 915 |
Number Shares Allotted | | 267 | | | | | | | |
Number Shares Issued Fully Paid | | | | | 267 | 267 | 267 | 267 | 267 |
Operating Profit Loss | | | | 469 609 | 1 146 252 | 1 282 275 | 1 228 096 | 1 294 493 | 1 140 805 |
Other Creditors | | | | | 2 036 | 7 865 | 21 208 | 28 954 | 31 638 |
Other Deferred Tax Expense Credit | | | | 28 728 | 23 768 | 977 | 22 046 | 45 766 | 10 778 |
Other Interest Receivable Similar Income Finance Income | | | | | 257 | 59 | 20 | 454 | 5 915 |
Other Operating Income Format1 | | | | | | | 12 878 | 2 322 | 1 561 |
Other Taxation Social Security Payable | | | 9 795 | 11 606 | 16 210 | 25 878 | 25 093 | 27 780 | 36 441 |
Par Value Share | | 1 | | | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -132 500 | -294 659 | -160 284 | -113 288 | -215 879 | -140 834 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 8 575 | 14 347 | 22 943 | 28 763 | 29 237 | 246 477 |
Percentage Class Share Held In Joint Venture | | | | | | | 50 | 50 | 100 |
Prepayments | | | 39 515 | 123 080 | 80 472 | 75 221 | 74 128 | 83 212 | 184 281 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | -1 875 000 | -1 350 000 | | -2 490 000 |
Proceeds From Sales Property Plant Equipment | | | | | -6 660 | | | -39 924 | -8 000 |
Profit Loss | | | | 326 457 | 855 953 | 867 159 | 797 523 | 836 084 | 486 586 |
Profit Loss From Continuing Operations Joint Ventures | | | | | | | | -10 968 | 131 779 |
Profit Loss On Ordinary Activities Before Tax | | | | 399 395 | 1 030 408 | 1 038 351 | 993 300 | 1 024 685 | 570 417 |
Property Plant Equipment Gross Cost | | | 1 183 839 | 1 411 731 | 1 609 022 | 4 506 288 | 4 657 962 | 4 868 967 | 54 640 |
Provisions | | | | 136 747 | 160 515 | 161 492 | 183 538 | 229 304 | 240 082 |
Provisions For Liabilities Balance Sheet Subtotal | | | 108 014 | 136 747 | 160 515 | 161 492 | 183 538 | 229 304 | 240 082 |
Provisions For Liabilities Charges | 4 718 | 2 630 | | | | | | | |
Purchase Property Plant Equipment | | | | -29 279 | | -2 897 266 | -151 674 | -260 910 | -864 918 |
Recoverable Value-added Tax | | | 53 014 | 100 576 | 131 702 | 225 689 | 343 493 | 651 623 | 899 032 |
Repayments Borrowings Classified As Financing Activities | | | | -11 038 | -46 921 | -60 053 | -51 248 | -177 775 | -392 938 |
Secured Debts | 475 183 | 844 598 | | | | | | | |
Share Capital Allotted Called Up Paid | 267 | 267 | | | | | | | |
Share Premium Account | 289 765 | 289 765 | | | | | | | |
Social Security Costs | | | | 47 037 | 66 631 | 88 100 | 128 367 | 124 127 | 149 656 |
Staff Costs Employee Benefits Expense | | | | 621 164 | 953 977 | 1 221 301 | 1 864 791 | 1 780 895 | 2 155 934 |
Tangible Fixed Assets Additions | | 74 609 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 130 914 | 176 083 | | | | | | | |
Tangible Fixed Assets Depreciation | 93 375 | 84 780 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 5 895 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 14 490 | | | | | | | |
Tangible Fixed Assets Disposals | | 29 440 | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | 76 225 | 195 778 | 197 287 | 188 727 | 194 690 | 108 379 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -4 325 | | | | 1 764 | 2 333 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 1 038 | 13 548 | 5 429 | 2 500 | 534 | 284 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 72 938 | 174 455 | 171 192 | 195 777 | 188 601 | 83 831 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 281 458 | 204 629 | 2 897 266 | 151 674 | 260 910 | 6 546 |
Total Assets Less Current Liabilities | 594 818 | 799 469 | 1 806 912 | 2 095 115 | 2 507 290 | 4 499 257 | 6 130 260 | 6 237 053 | 8 296 922 |
Total Borrowings | | | 2 366 938 | 2 964 427 | 4 034 936 | 7 527 525 | 3 149 288 | 7 650 657 | 12 407 403 |
Total Current Tax Expense Credit | | | | 44 210 | 150 687 | 170 215 | 173 731 | 142 835 | 73 053 |
Total Operating Lease Payments | | | | 25 650 | 25 800 | 29 099 | 27 334 | 25 950 | 26 467 |
Trade Creditors Trade Payables | | | 1 047 543 | 1 725 590 | 2 647 585 | 3 045 908 | 3 047 527 | 3 078 708 | 5 616 967 |
Trade Debtors Trade Receivables | | | 1 420 973 | 1 535 327 | 2 326 206 | 2 693 206 | 2 338 492 | 4 664 744 | 4 916 206 |
Turnover Revenue | | | | 11 974 549 | 19 569 093 | 22 801 577 | 25 572 506 | 30 274 851 | 45 340 641 |
Wages Salaries | | | | 565 552 | 872 999 | 1 110 258 | 1 707 661 | 1 627 531 | 1 759 801 |
Accrued Liabilities Deferred Income | | | | | | 46 491 | | | |