Profit & Loss |
Date of Accounts |
2020-03-31 | 2021-03-31 | 2021-11-30 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 3 075 571 | 4 030 595 | 4 566 324 |
Current Assets | 4 830 832 | 5 258 634 | 6 412 316 |
Debtors | 1 738 439 | 1 194 084 | 1 824 446 |
Net Assets Liabilities | 16 640 980 | 9 851 386 | 5 115 617 |
Other Debtors | 647 000 | 1 110 | 58 |
Property Plant Equipment | 1 148 041 | 836 330 | 676 529 |
Total Inventories | 16 822 | 33 955 | 21 546 |
|
Other Financial Data |
Audit Fees Expenses | 9 600 | 9 600 | 10 400 |
Company Contributions To Money Purchase Plans Directors | 33 010 | 33 010 | 22 006 |
Director Remuneration | 192 710 | 410 485 | 146 263 |
Dividend Recommended By Directors | | 80 000 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 6 | 6 | 6 |
Accrued Liabilities Deferred Income | 9 600 | 27 600 | 10 000 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 720 820 | 3 834 138 | 3 761 777 |
Additional Provisions Increase From New Provisions Recognised | | -42 655 | -31 356 |
Administrative Expenses | 484 316 | 928 904 | 672 748 |
Applicable Tax Rate | 19 | 19 | 19 |
Average Number Employees During Period | 16 | 20 | 23 |
Cash Cash Equivalents Cash Flow Value | 3 075 571 | 4 030 595 | |
Comprehensive Income Expense | 819 884 | -6 709 594 | 358 727 |
Corporation Tax Payable | 97 091 | 104 195 | 219 703 |
Cost Sales | 8 784 158 | 7 485 074 | 8 208 491 |
Creditors | 633 547 | 18 827 | 4 615 |
Current Tax For Period | 97 123 | 106 438 | 116 330 |
Depreciation Amortisation Expense | 470 660 | 358 464 | 212 547 |
Depreciation Expense Property Plant Equipment | 410 927 | 270 936 | 168 532 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 245 146 | 284 911 |
Disposals Property Plant Equipment | | 259 127 | 300 128 |
Dividend Per Share Interim | | 40 | |
Dividends Paid | 160 000 | 80 000 | 5 129 936 |
Dividends Paid Classified As Financing Activities | -160 000 | -80 000 | |
Dividends Paid On Shares Interim | 160 000 | 80 000 | |
Finance Lease Liabilities Present Value Total | 51 862 | 38 978 | 27 406 |
Finance Lease Payments Owing Minimum Gross | 56 062 | 40 772 | 28 306 |
Finished Goods | 16 822 | 33 955 | 21 546 |
Fixed Assets | 13 397 576 | 5 871 536 | 676 529 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 912 137 | 577 205 | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | -7 214 329 | |
Further Item Interest Expense Component Total Interest Expense | | | -33 |
Future Finance Charges On Finance Leases | 1 485 | 1 794 | 900 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 105 506 | 16 847 | 24 108 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -571 450 | 351 160 | 636 076 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 1 433 724 | 544 355 | -630 362 |
Gain Loss On Disposal Assets Income Statement Subtotal | -1 300 | 33 519 | 25 983 |
Gain Loss On Disposals Property Plant Equipment | -1 300 | 33 519 | 25 983 |
Gross Profit Loss | 990 661 | 1 228 187 | 1 117 018 |
Income Taxes Paid Refund Classified As Operating Activities | -144 642 | -99 334 | -30 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 24 947 | 955 024 | 535 729 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 3 112 | 17 133 | -12 409 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 358 464 | 212 550 |
Interest Expense | 8 837 | -252 205 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 8 832 | 3 700 | 1 396 |
Interest Paid Classified As Operating Activities | -8 837 | 252 205 | 33 |
Interest Payable Similar Charges Finance Costs | 17 669 | -248 505 | 1 363 |
Investments Fixed Assets | 12 249 535 | 5 035 206 | |
Investments In Joint Ventures | 12 249 535 | 5 035 206 | -5 129 936 |
Issue Equity Instruments | | | 35 440 |
Net Assets Liabilities Subsidiaries | -23 607 283 | -27 336 165 | |
Net Cash Flows From Used In Financing Activities | 1 239 519 | 704 253 | 25 784 |
Net Cash Flows From Used In Investing Activities | 410 690 | 9 351 | 86 051 |
Net Cash Flows From Used In Operating Activities | -1 675 156 | -1 668 628 | -647 564 |
Net Cash Generated From Operations | -1 837 467 | -1 519 457 | -648 957 |
Net Current Assets Liabilities | 4 044 139 | 4 123 210 | 4 536 880 |
Net Interest Received Paid Classified As Investing Activities | -17 676 | -3 883 | -5 |
Number Shares Issued Fully Paid | | 198 104 | 554 504 |
Operating Profit Loss | 506 345 | 316 130 | 444 270 |
Other Comprehensive Income Expense Net Tax | | -7 214 329 | |
Other Creditors | 16 117 | 15 869 | 11 994 |
Other Deferred Tax Expense Credit | 2 899 | -42 655 | -31 356 |
Other Interest Receivable Similar Income Finance Income | 17 676 | 3 883 | 5 |
Other Operating Income Format1 | | 16 847 | |
Other Remaining Borrowings | 581 685 | | |
Other Taxation Social Security Payable | 10 780 | 15 890 | 27 984 |
Par Value Share | | 0 | 0 |
Payments Finance Lease Liabilities Classified As Financing Activities | -167 382 | -47 048 | -25 784 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 47 700 | 47 209 | 31 054 |
Percentage Class Share Held In Subsidiary | | 50 | |
Prepayments | 7 867 | 10 510 | 14 137 |
Proceeds From Sales Property Plant Equipment | | -47 500 | -41 200 |
Profit Loss | 819 884 | 504 735 | 358 727 |
Profit Loss On Ordinary Activities Before Tax | 919 906 | 568 518 | 442 912 |
Profit Loss Subsidiaries | 1 207 184 | 3 728 882 | |
Property Plant Equipment Gross Cost | 4 868 861 | 4 670 468 | 4 438 306 |
Provisions | 167 188 | 124 533 | 93 177 |
Provisions For Liabilities Balance Sheet Subtotal | 167 188 | 124 533 | 93 177 |
Purchase Property Plant Equipment | -428 366 | -60 734 | -67 966 |
Recoverable Value-added Tax | 90 660 | 34 189 | 131 036 |
Social Security Costs | 35 067 | 67 172 | 22 261 |
Staff Costs Employee Benefits Expense | 377 380 | 652 661 | 264 837 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 47 919 | |
Tax Expense Credit Applicable Tax Rate | 174 782 | 108 018 | 84 153 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 3 147 | 49 024 | 36 292 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 784 | 1 440 | 822 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 100 022 | 63 783 | 84 185 |
Total Additions Including From Business Combinations Property Plant Equipment | | 60 734 | 67 966 |
Total Assets Less Current Liabilities | 17 441 715 | 9 994 746 | 5 213 409 |
Total Current Tax Expense Credit | | 106 438 | 115 541 |
Total Operating Lease Payments | 39 978 | 7 870 | 2 443 |
Trade Creditors Trade Payables | 600 114 | 932 892 | 1 578 349 |
Trade Debtors Trade Receivables | 985 762 | 1 148 275 | 1 679 215 |
Turnover Revenue | 9 774 819 | 8 713 261 | 9 325 509 |
Wages Salaries | 294 613 | 538 280 | 211 522 |