Profit & Loss |
Date of Accounts |
2019-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 6 660 701 | 6 863 374 | 5 524 972 | 2 144 333 | 936 933 |
Current Assets | 14 182 479 | 11 733 739 | 13 736 568 | 12 746 530 | 12 582 953 |
Debtors | 5 881 461 | 3 590 571 | 5 716 726 | 6 950 233 | 7 954 245 |
Net Assets Liabilities | 5 420 546 | 5 224 505 | 5 250 684 | 4 656 742 | 4 280 794 |
Other Debtors | 114 483 | 52 429 | 19 471 | 1 374 | 10 000 |
Property Plant Equipment | 599 271 | 656 075 | 695 878 | 640 089 | 931 242 |
Total Inventories | 1 640 317 | 1 279 794 | 2 494 870 | 3 651 964 | 3 691 775 |
|
Other Financial Data |
Estimated Money Value Benefits In Kind For Audit Services | 8 500 | 10 000 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 561 169 | 620 353 | 724 073 | 889 409 | 920 843 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 519 790 | | | |
Administration Support Average Number Employees | 11 | 12 | | | |
Administrative Expenses | 2 033 341 | 1 687 662 | 1 620 477 | 1 587 960 | 1 984 708 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 32 | 30 | 32 | 41 | 37 |
Balances With Banks | 1 636 054 | 1 843 771 | | | |
Capital Commitments | | 59 998 | | 52 000 | 212 545 |
Cash Cash Equivalents | 6 660 701 | 6 863 374 | | | |
Cash Cash Equivalents Cash Flow Value | 6 660 701 | | 5 524 972 | 2 144 333 | |
Cash On Hand | 5 246 | 516 | 2 874 | 2 669 | 1 168 |
Comprehensive Income Expense | 944 749 | 403 959 | 26 179 | 5 858 | 224 052 |
Cost Sales | 27 071 283 | 20 062 264 | 22 256 491 | 21 338 081 | 17 986 923 |
Creditors | 9 338 722 | 7 118 364 | 9 141 043 | 8 706 776 | 9 156 716 |
Current Tax For Period | 245 231 | 83 890 | 22 520 | 20 666 | 3 143 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | 9 309 | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | 1 978 | -2 878 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -18 789 | 18 032 | | | |
Deferred Tax Liabilities | 22 482 | 46 945 | | | |
Depreciation Amortisation Expense | 214 050 | 231 197 | 254 233 | 243 329 | 260 804 |
Depreciation Expense Property Plant Equipment | 214 050 | 231 197 | 254 233 | 243 329 | 260 804 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -172 013 | | 77 993 | 229 370 |
Disposals Property Plant Equipment | | -403 802 | | 100 661 | 373 963 |
Dividend Per Share Interim | | 5 | | | |
Dividends Paid | -600 000 | -600 000 | | 600 000 | 600 000 |
Dividends Paid Classified As Financing Activities | -600 000 | -600 000 | | | -600 000 |
Dividends Paid On Shares Interim | 600 000 | 600 000 | | | |
Further Item Debtors Component Total Debtors | 72 540 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 3 682 | 2 240 635 | 170 000 | 170 000 | 240 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 461 019 | 2 304 248 | 2 084 049 | -1 031 648 | 30 216 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -803 047 | -2 218 350 | -2 126 155 | -1 233 507 | -990 482 |
Gain Loss In Cash Flows From Change In Inventories | -316 997 | -360 523 | | | |
Gain Loss On Disposals Property Plant Equipment | -8 621 | -4 450 | 47 042 | 38 360 | 140 051 |
Gross Amount Due From Customers For Construction Contract Work As Asset | 224 478 | 91 807 | | | |
Gross Amount Due To Customers For Construction Contract Work As Liability | 5 274 950 | 2 772 192 | | | |
Gross Profit Loss | 3 183 339 | 1 933 717 | 1 600 647 | 1 590 054 | 2 296 233 |
Income Taxes Paid Refund Classified As Operating Activities | 737 833 | -80 880 | -83 890 | -22 520 | -17 913 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -420 627 | 202 673 | -1 338 402 | -3 380 639 | -1 207 400 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -14 | -8 340 | | | -2 753 |
Increase Decrease In Existing Provisions | | 24 463 | | | |
Increase Decrease In Net Debt From Cash Flows | | 202 673 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 231 197 | | 243 329 | 260 804 |
Interest Income On Bank Deposits | 33 875 | 48 281 | 11 748 | 4 260 | 9 078 |
Interest Received Classified As Investing Activities | 33 875 | 50 228 | | | |
Interest Received Classified As Operating Activities | 33 875 | 50 228 | | | |
Key Management Personnel Compensation Short-term Employee Benefits | 1 533 978 | 600 760 | | | |
Net Cash Flows From Used In Investing Activities | -103 770 | -242 223 | 234 931 | 144 920 | 109 976 |
Net Cash Flows From Used In Operating Activities | 283 143 | 1 044 896 | 1 103 471 | 3 235 719 | 661 064 |
Net Cash Generated From Operations | 1 020 976 | 964 016 | 1 019 581 | 3 213 199 | 567 799 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 1 361 951 | 689 391 | | | |
Net Current Assets Liabilities | 4 843 757 | 4 615 375 | 4 595 525 | 4 039 754 | 3 426 237 |
Net Debt Funds | 6 660 701 | 6 863 374 | | | |
Nominal Value Allotted Share Capital | 115 791 | 115 791 | | | |
Number Shares Issued Fully Paid | 115 791 | 115 791 | | | |
Operating Profit Loss | 1 139 280 | 453 744 | 30 410 | 4 081 | 311 525 |
Other Creditors | 52 884 | | | 587 086 | 600 599 |
Other Finance Income | | 1 947 | | | |
Other Interest Receivable Similar Income Finance Income | 33 875 | 50 228 | 12 063 | 4 825 | 50 860 |
Other Inventories | 1 119 974 | 988 206 | | | |
Other Operating Income Format1 | -10 718 | 207 689 | 50 240 | 1 987 | |
Other Payables Accrued Expenses | 1 569 119 | 2 219 715 | | | |
Other Remaining Operating Income | -10 718 | 207 689 | | | |
Other Short-term Employee Benefits | 6 489 | 16 774 | | | |
Par Value Share | | 1 | | | |
Pension Costs Defined Contribution Plan | 67 639 | 62 178 | | | |
Prepayments | 32 034 | 38 050 | 487 062 | 890 550 | 84 208 |
Proceeds From Sales Property Plant Equipment | 211 675 | 227 339 | -170 706 | -61 028 | -284 644 |
Profit Loss | 944 749 | 403 959 | 26 179 | 5 858 | 224 052 |
Profit Loss On Ordinary Activities Before Tax | 1 173 155 | 503 972 | 42 473 | 8 906 | 278 026 |
Property Plant Equipment Gross Cost | 1 160 440 | 1 276 428 | 1 419 951 | 1 529 498 | 1 852 085 |
Provisions | 22 482 | 46 945 | 40 719 | 23 101 | 76 685 |
Provisions For Liabilities Balance Sheet Subtotal | 22 482 | 46 945 | 40 719 | 23 101 | 76 685 |
Purchase Property Plant Equipment | -349 320 | -519 790 | -417 700 | -210 208 | -431 950 |
Revenue From Sale Goods | 30 254 622 | 21 995 981 | | | |
Selling Average Number Employees | 21 | 18 | | | |
Short-term Deposits Classified As Cash Equivalents | 5 019 401 | 5 019 087 | | | |
Social Security Costs | 348 374 | 230 478 | 269 502 | 193 653 | 190 817 |
Staff Costs Employee Benefits Expense | 3 151 378 | 2 155 504 | 2 597 993 | 2 053 933 | 1 808 904 |
Taxation Social Security Payable | 52 277 | 58 044 | | | |
Tax Expense Credit Applicable Tax Rate | 222 899 | 95 755 | 8 070 | 1 692 | 52 825 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | 1 978 | -2 878 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 543 | 6 167 | 2 292 | -5 072 | 3 690 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 228 406 | 100 013 | 16 294 | 3 048 | 53 974 |
Total Assets Less Current Liabilities | 5 443 028 | 5 271 450 | 5 291 403 | 4 679 843 | 4 357 479 |
Total Deferred Tax Expense Credit | -16 811 | 24 463 | | | |
Total Operating Lease Payments | 178 000 | 226 762 | 331 770 | 282 500 | 282 500 |
Trade Creditors Trade Payables | 2 326 134 | 1 984 523 | 1 175 108 | 3 732 935 | 2 949 358 |
Turnover Revenue | 30 254 622 | 21 995 981 | 23 857 138 | 22 928 135 | 20 283 156 |
Wages Salaries | 2 728 876 | 1 846 074 | 2 259 367 | 1 741 058 | 1 570 232 |
Work In Progress | 520 343 | 291 588 | 474 713 | 1 036 150 | 1 522 975 |
Amount Specific Advance Or Credit Directors | 63 358 | | 234 556 | | |
Amount Specific Advance Or Credit Made In Period Directors | -293 867 | -363 358 | 947 376 | 226 774 | 11 125 |
Amount Specific Advance Or Credit Repaid In Period Directors | 300 600 | 300 000 | 712 820 | 461 330 | 11 125 |
Director Remuneration | 150 000 | 150 000 | 150 000 | 151 360 | 149 500 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 | 1 |
Audit Fees Expenses | | | 10 000 | 14 000 | 14 000 |
Other Non-audit Services Fees | | | 2 220 | | 540 |
Accrued Liabilities | | | 1 956 791 | 251 274 | 332 719 |
Accrued Liabilities Deferred Income | | | 5 866 672 | 4 051 141 | 4 964 604 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | -17 618 | 53 584 |
Corporation Tax Payable | | | 22 520 | 20 666 | 3 143 |
Further Item Interest Expense Component Total Interest Expense | | | | | 84 359 |
Further Item Interest Income Component Total Interest Income | | | 315 | 565 | 41 782 |
Further Operating Expense Item Component Total Operating Expenses | | | 421 531 | -288 871 | 185 354 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | 47 042 | 38 360 | 140 051 |
Government Grant Income | | | 50 240 | 1 987 | |
Income From Related Parties | | | 2 338 | 16 983 | 7 736 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | 1 215 076 | 1 157 094 | 39 811 |
Interest Paid Classified As Operating Activities | | | | | -75 352 |
Interest Payable Similar Charges Finance Costs | | | | | 84 359 |
Issue Equity Instruments | | | | 200 | |
Loans Owed By Related Parties | | | 1 125 | 1 923 | |
Loans Owed To Related Parties | | | -120 439 | -1 086 812 | -944 616 |
Merchandise | | | 2 020 157 | 2 615 814 | 2 168 800 |
Net Cash Flows From Used In Financing Activities | | | | | 436 360 |
Net Interest Received Paid Classified As Investing Activities | | | -12 063 | -4 260 | -37 330 |
Other Deferred Tax Expense Credit | | | -6 226 | -17 618 | 53 584 |
Other Remaining Borrowings | | | | | 163 540 |
Other Taxation Social Security Payable | | | 119 952 | 20 400 | 2 627 |
Payments To Related Parties | | | 957 534 | 1 097 870 | 1 087 592 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 69 124 | 119 222 | 47 855 |
Prepayments Accrued Income | | | 191 127 | 1 134 122 | 1 428 910 |
Proceeds From Borrowings Classified As Financing Activities | | | | | -4 213 540 |
Proceeds From Issuing Shares | | | | | -100 |
Repayments Borrowings Classified As Financing Activities | | | | | -4 050 000 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 210 208 | 696 550 |
Total Current Tax Expense Credit | | | | 20 666 | 390 |
Trade Debtors Trade Receivables | | | 4 784 510 | 4 924 187 | 391 197 |