Profit & Loss |
Date of Accounts |
2017-02-28 | 2018-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 676 528 | 704 235 | 836 373 | 1 387 175 |
Current Assets | 5 062 529 | 5 524 582 | 4 946 325 | 10 153 785 |
Debtors | 4 320 489 | 4 635 053 | 2 780 852 | 5 906 063 |
Net Assets Liabilities | 934 683 | 1 222 713 | 936 199 | 1 088 402 |
Other Debtors | 2 282 | 1 863 | 190 983 | 21 642 |
Property Plant Equipment | 7 035 | 11 279 | 56 732 | 109 073 |
Total Inventories | 65 512 | 185 294 | 1 329 100 | 2 860 547 |
|
Other Financial Data |
Audit Fees Expenses | | | 6 950 | 7 645 |
Accumulated Depreciation Impairment Property Plant Equipment | 19 267 | 24 648 | 65 377 | 79 435 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 9 628 | | 66 399 |
Administration Support Average Number Employees | | | 6 | 7 |
Administrative Expenses | | | 567 714 | 626 743 |
Applicable Tax Rate | | | 19 | 19 |
Average Number Employees During Period | 4 | 5 | 7 | 8 |
Balances Amounts Owed By Related Parties | 2 026 650 | 3 478 368 | | |
Balances Amounts Owed To Related Parties | 31 995 | 30 925 | | |
Balances With Banks | | | 835 455 | 1 385 829 |
Bank Borrowings | | | 2 311 753 | 4 392 784 |
Cash Cash Equivalents | | | 836 373 | 1 387 175 |
Cash Cash Equivalents Cash Flow Value | | | 836 373 | |
Cash On Hand | | | 918 | 1 346 |
Comprehensive Income Expense | | | | 1 064 295 |
Cost Sales | | | 31 800 506 | 49 799 204 |
Creditors | 4 133 474 | 4 310 995 | 4 052 675 | 9 147 188 |
Current Tax For Period | | | 133 245 | 244 347 |
Deferred Income | | | 448 321 | 1 501 240 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 462 | 13 085 |
Deferred Tax Liabilities | | | 14 183 | 27 268 |
Depreciation Amortisation Expense | | | 16 899 | 14 058 |
Depreciation Expense Property Plant Equipment | | | 16 899 | 14 058 |
Dividends Paid | | | -25 000 | -912 092 |
Dividends Paid Classified As Financing Activities | | | -25 000 | -912 092 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | 2 478 507 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -486 790 | -1 454 610 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -306 918 | 3 125 211 |
Gain Loss In Cash Flows From Change In Deferred Items | | | 272 903 | 1 052 919 |
Gain Loss In Cash Flows From Change In Inventories | | | -715 060 | 1 531 447 |
Gross Profit Loss | | | 1 215 974 | 1 971 001 |
Income From Related Parties | 16 259 389 | 20 053 562 | 1 935 065 | |
Income Taxes Paid Refund Classified As Operating Activities | | | 44 789 | 135 870 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 272 593 | 550 802 |
Increase Decrease In Existing Provisions | | | | 13 085 |
Increase Decrease In Net Debt From Cash Flows | | | | -1 530 229 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 5 381 | | 14 058 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 6 181 | 116 906 |
Interest Paid Classified As Financing Activities | | | -6 181 | -116 906 |
Interest Paid Classified As Operating Activities | | | 6 181 | 116 906 |
Interest Payable Similar Charges Finance Costs | | | 4 328 | 22 531 |
Key Management Personnel Compensation Short-term Employee Benefits | 40 124 | 51 618 | | |
Loss On Financing Activities Due To Foreign Exchange Differences | | | -1 853 | -94 375 |
Merchandise | | | 1 102 077 | 2 724 946 |
Net Cash Flows From Used In Financing Activities | | | -2 131 381 | 1 449 509 |
Net Cash Flows From Used In Operating Activities | | | 2 405 390 | -832 308 |
Net Cash Generated From Operations | | | 2 450 179 | -696 438 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | 668 508 | 1 452 691 |
Net Current Assets Liabilities | 929 055 | 1 213 587 | 893 650 | 1 006 597 |
Net Debt Funds | | | -1 475 380 | -3 005 609 |
Nominal Value Allotted Share Capital | 180 000 | 180 000 | | |
Number Shares Issued Fully Paid | 180 000 | 180 000 | 90 000 | 90 000 |
Other Creditors | 99 038 | 140 781 | | |
Other Departments Average Number Employees | | | 1 | 1 |
Other Operating Income Format1 | | | 1 496 | |
Other Payables Accrued Expenses | | | 147 012 | 92 549 |
Other Remaining Borrowings | | | | 397 476 |
Par Value Share | | 1 | | 1 |
Payments To Redeem Own Shares | | | -1 000 000 | |
Payments To Related Parties | 8 125 | 1 728 | | |
Pension Costs Defined Contribution Plan | | | 1 636 | 25 059 |
Prepayments | | | 143 540 | 116 422 |
Profit Loss | | | 511 721 | 1 064 295 |
Profit Loss On Ordinary Activities Before Tax | | | 645 428 | 1 321 727 |
Property Plant Equipment Gross Cost | 26 299 | 35 927 | 122 109 | 188 508 |
Provisions | | | 14 183 | 27 268 |
Provisions For Liabilities Balance Sheet Subtotal | 1 407 | 2 153 | 14 183 | 27 268 |
Purchase Property Plant Equipment | | | -1 416 | -66 399 |
Raw Materials Consumables | 65 512 | 185 294 | 227 023 | 135 601 |
Repayments Borrowings Classified As Financing Activities | | | -1 100 200 | |
Revenue From Commissions | | | 50 000 | 55 944 |
Revenue From Sale Goods | | | 32 966 480 | 51 714 261 |
Social Security Costs | | | 11 412 | 16 677 |
Staff Costs Employee Benefits Expense | | | 184 812 | 264 845 |
Taxation Social Security Payable | 1 637 | 3 169 | 4 687 | 5 858 |
Tax Expense Credit Applicable Tax Rate | | | 122 631 | 251 128 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 3 323 | -644 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 7 753 | 6 948 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 133 707 | 257 432 |
Total Assets Less Current Liabilities | 936 090 | 1 224 866 | 950 382 | 1 115 670 |
Total Borrowings | 31 995 | 30 925 | 2 311 753 | 4 790 260 |
Total Operating Lease Payments | | | 19 800 | 19 800 |
Trade Creditors Trade Payables | 4 000 804 | 4 136 120 | 1 007 211 | 2 511 797 |
Trade Debtors Trade Receivables | 4 318 207 | 4 633 190 | 2 446 329 | 5 767 999 |
Turnover Revenue | | | 33 016 480 | 51 770 205 |
Unpaid Contributions To Pension Schemes | | | 447 | 3 763 |
Wages Salaries | | | 171 764 | 223 109 |
Amount Specific Advance Or Credit Directors | | | -169 420 | 397 476 |
Amount Specific Advance Or Credit Made In Period Directors | | | -196 951 | -345 196 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | 912 092 |
Director Remuneration | 8 040 | 8 150 | 23 222 | 75 561 |