Profit & Loss |
Date of Accounts |
2016-02-29 | 2017-02-28 | 2018-02-28 | 2019-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 550 107 | 1 099 067 | 680 170 | 1 352 428 | 1 176 180 | 1 557 511 | 2 150 647 | 1 298 988 |
Current Assets | 2 594 984 | 3 366 417 | 2 816 165 | 3 303 355 | 3 949 846 | 5 015 882 | 5 034 745 | 5 192 462 |
Debtors | 1 618 186 | 1 847 389 | 1 727 925 | 1 620 570 | 2 233 893 | 2 673 729 | 2 310 363 | 3 301 596 |
Net Assets Liabilities | 2 469 915 | 2 623 320 | 2 855 308 | 2 996 810 | 3 388 750 | 4 353 110 | 4 259 423 | 4 646 273 |
Other Debtors | 377 | 776 | 673 | 259 | 335 | | 51 470 | 69 905 |
Property Plant Equipment | 1 678 283 | 1 542 180 | 1 709 981 | 1 585 873 | 1 490 791 | 2 128 266 | 2 666 159 | 2 516 020 |
Total Inventories | 426 691 | 419 961 | 408 070 | 330 357 | 539 773 | 784 642 | 573 735 | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 5 610 | 4 860 | 5 695 | 5 775 |
Other Non-audit Services Fees | | | | | | 5 912 | 7 184 | 5 415 |
Accrued Liabilities Deferred Income | | | | | | 892 316 | 142 667 | 529 271 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | 61 400 | 47 594 | 33 789 | 20 724 | 17 898 | 15 072 | 12 246 | 9 420 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 811 893 | 3 048 320 | 3 168 833 | 2 994 905 | 3 214 891 | 3 110 936 | 3 401 620 | 3 721 967 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 828 577 | 170 208 |
Administrative Expenses | | | | | 1 718 268 | 2 053 003 | 1 395 291 | 1 658 313 |
Amounts Owed By Group Undertakings | 524 491 | 403 177 | 551 877 | 271 235 | 631 813 | 592 824 | 908 122 | 836 237 |
Amounts Owed To Group Undertakings | 58 013 | 61 436 | 10 170 | 60 047 | 593 339 | 198 258 | 884 104 | 117 043 |
Average Number Employees During Period | 63 | 62 | 64 | 69 | 68 | 72 | 65 | 55 |
Corporation Tax Payable | 42 553 | 42 654 | 53 142 | | | 104 494 | | |
Corporation Tax Recoverable | | | | 18 873 | 18 873 | 18 873 | 104 494 | 54 482 |
Cost Sales | | | | | 5 830 641 | 7 581 336 | 7 454 828 | 6 859 034 |
Creditors | 44 914 | 1 987 702 | 1 394 701 | 1 637 798 | 1 801 504 | 2 413 223 | 388 153 | 276 596 |
Current Tax For Period | | | | | | 104 494 | | 50 012 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 130 258 | 258 883 | -29 537 |
Depreciation Expense Property Plant Equipment | | | | | 228 697 | 244 718 | 290 683 | |
Dividends Paid | | 55 000 | | | 70 000 | 72 000 | | |
Dividends Paid On Shares Interim | | | | | 70 000 | 72 000 | | |
Finance Lease Liabilities Present Value Total | 44 914 | 44 914 | | | | | 499 710 | 388 153 |
Finance Lease Payments Owing Minimum Gross | | 45 318 | | | | | 499 710 | 413 880 |
Finished Goods Goods For Resale | | | | | | 276 293 | 205 718 | 159 668 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | 130 258 | 258 883 | -29 537 |
Future Finance Charges On Finance Leases | | 404 | | | | | | 25 727 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 10 680 | 16 261 | 8 251 | 930 | 42 974 | 24 529 |
Gain Loss On Disposals Property Plant Equipment | | | | | -5 919 | -1 042 | | |
Government Grant Income | | | | | | 2 826 | 2 826 | |
Gross Profit Loss | | | | | 2 169 105 | 3 320 033 | 1 453 507 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -104 494 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 236 427 | 255 460 | 257 697 | 228 697 | 244 718 | 290 683 | 320 347 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 2 714 | |
Interest Payable Similar Charges Finance Costs | | | | | | | 2 714 | 7 405 |
Net Current Assets Liabilities | 1 178 361 | 1 378 715 | 1 421 464 | 1 665 557 | 2 148 342 | 2 602 659 | 2 615 289 | 3 008 358 |
Operating Profit Loss | | | | | 453 663 | 1 269 856 | 63 241 | |
Other Creditors | | | 952 | 1 566 | 3 858 | 1 552 | 1 173 | 2 634 |
Other Interest Receivable Similar Income Finance Income | | | | | 6 866 | 1 256 | 175 | 3 864 |
Other Operating Income Format1 | | | | | 2 826 | 2 826 | 5 025 | 51 650 |
Other Taxation Social Security Payable | 121 608 | 205 822 | 64 557 | 204 965 | 75 380 | 82 981 | 68 086 | 42 592 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 26 611 | 33 100 | 27 747 | 23 019 |
Prepayments Accrued Income | 25 321 | 9 036 | 7 664 | 8 039 | 315 157 | 297 228 | 40 092 | 991 112 |
Profit Loss | | 208 405 | | | 461 940 | 1 036 360 | -93 687 | 386 850 |
Profit Loss On Ordinary Activities Before Tax | | | | | 460 529 | 1 271 112 | 60 702 | 407 325 |
Property Plant Equipment Gross Cost | 4 490 176 | 4 590 500 | 4 878 814 | 4 580 778 | 4 705 682 | 5 239 202 | 6 067 779 | 6 237 987 |
Raw Materials Consumables | | | | | | 508 349 | 368 017 | |
Social Security Costs | | | | | 124 387 | 150 536 | 118 914 | |
Staff Costs Employee Benefits Expense | | | | | 1 612 189 | 1 911 717 | 1 569 148 | 1 322 157 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 362 743 | 621 626 | 592 089 |
Tax Decrease From Utilisation Tax Losses | | | | | | | -110 845 | 39 867 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 537 | 537 | 537 | 537 |
Tax Expense Credit Applicable Tax Rate | | | | | 87 501 | 241 511 | 11 533 | 77 392 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | -6 351 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 5 972 | -130 258 | -161 641 | 12 679 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 203 | 129 | 273 | 345 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | 39 527 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | -1 411 | 234 752 | 154 389 | 20 475 |
Total Assets Less Current Liabilities | 2 856 644 | 2 920 895 | 3 131 445 | 3 251 430 | 3 639 133 | 4 730 925 | 5 281 448 | 5 524 378 |
Total Current Tax Expense Credit | | | | | | 104 494 | -104 494 | 50 012 |
Total Operating Lease Payments | | | | | 196 261 | 183 596 | 181 700 | |
Trade Creditors Trade Payables | 822 097 | 1 070 442 | 863 932 | 454 587 | 507 718 | 1 133 621 | 1 211 869 | 1 381 007 |
Trade Debtors Trade Receivables | 1 067 997 | 1 434 400 | 1 167 711 | 1 322 164 | 1 267 715 | 1 764 804 | 1 206 185 | 1 349 860 |
Turnover Revenue | | | | | 7 999 746 | 10 901 369 | 8 908 335 | |
Wages Salaries | | | | | 1 461 191 | 1 728 081 | 1 422 487 | 1 187 157 |
Company Contributions To Defined Benefit Plans Directors | | | | | | 317 | | |
Director Remuneration | | | | | 80 717 | 40 577 | | |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | 40 894 | | |
Fees For Non-audit Services | | | | | 5 070 | 5 912 | | |
Company Contributions To Money Purchase Plans Directors | | | | | 2 188 | 317 | | |
Dividend Recommended By Directors | | | | | | 72 000 | | |
Accrued Liabilities | 284 301 | 562 434 | 401 948 | 916 633 | 621 209 | 892 317 | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -30 434 | -7 633 | -8 452 | -1 411 | 130 258 | | |
Capital Commitments | 94 860 | | | | 380 150 | 570 000 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 142 584 | 431 625 | 8 711 | 348 673 | | |
Disposals Property Plant Equipment | | | 177 973 | 432 007 | 19 630 | 349 715 | | |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | 7 637 | | | | | |
Number Shares Issued But Not Fully Paid | | 600 000 | 600 000 | 600 000 | 600 000 | 600 000 | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | |
Provisions | 280 415 | 249 981 | 242 348 | 233 896 | 232 485 | 362 743 | | |
Provisions For Liabilities Balance Sheet Subtotal | 280 415 | 249 981 | 242 348 | 233 896 | 232 485 | 362 743 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 100 324 | 466 287 | 133 971 | 144 534 | 883 235 | | |
Applicable Tax Rate | | | | | 19 | 19 | | |
Comprehensive Income Expense | | | | | 461 940 | 1 036 360 | | |
Further Operating Expense Item Component Total Operating Expenses | | | | | -2 826 | -2 826 | | |
Merchandise | | | | | 210 814 | 276 293 | | |
Other Deferred Tax Expense Credit | | | | | -1 411 | 130 258 | | |
Raw Materials | | | | | 328 959 | 508 349 | | |