Profit & Loss |
Date of Accounts |
2016-07-31 | 2017-07-31 | 2018-04-06 | 2019-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 2 138 873 | 1 791 298 | 2 665 203 | 12 360 | 35 772 | 104 874 |
Current Assets | 5 572 762 | 5 952 140 | 6 453 821 | 4 250 383 | 6 827 561 | 6 044 365 |
Debtors | 1 949 907 | 2 430 993 | 2 053 387 | 2 691 329 | 3 949 056 | 2 731 264 |
Net Assets Liabilities | 3 265 348 | 3 598 414 | 3 920 548 | 2 471 969 | | |
Other Debtors | 6 149 | 6 491 | 5 750 | 5 316 | 3 198 | |
Property Plant Equipment | 4 942 | 3 402 | 2 436 | 27 103 | 8 433 | 4 937 |
Total Inventories | 1 483 982 | 1 729 849 | 1 735 231 | 1 546 694 | 2 842 733 | 3 208 227 |
|
Other Financial Data |
Audit Fees Expenses | 2 950 | 3 500 | 3 650 | 8 000 | 9 400 | 10 100 |
Amount Specific Advance Or Credit Directors | 360 750 | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | 75 000 | 5 000 | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | 19 250 | 75 000 | 5 000 | | | |
Company Contributions To Money Purchase Plans Directors | 75 000 | 80 000 | | | | |
Director Remuneration | 146 441 | 107 589 | 49 102 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | | | | |
Accrued Liabilities | 168 690 | 160 585 | 170 769 | 34 569 | | |
Accumulated Depreciation Impairment Property Plant Equipment | 40 928 | 43 613 | 44 579 | 2 578 | 20 476 | 23 972 |
Additional Provisions Increase From New Provisions Recognised | | 418 | | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | -748 | -463 | | |
Administrative Expenses | 844 695 | 594 864 | 425 441 | 522 834 | 429 241 | 447 849 |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 10 | 10 | 11 | | 5 | 4 |
Cash Cash Equivalents Cash Flow Value | 2 138 873 | 1 791 298 | | | | |
Comprehensive Income Expense | 328 332 | 348 591 | 322 134 | 786 383 | 1 372 380 | 1 764 469 |
Corporation Tax Payable | 81 312 | 84 202 | 160 177 | 186 000 | 212 783 | 176 902 |
Corporation Tax Recoverable | 95 000 | 90 188 | 90 188 | | | |
Cost Sales | 10 706 454 | 11 888 150 | 8 003 524 | 12 438 444 | 16 559 946 | 20 480 163 |
Creditors | 2 575 316 | 2 627 737 | 2 535 246 | 1 805 517 | 3 523 297 | 1 824 136 |
Current Tax For Period | 81 312 | 84 215 | 75 975 | 186 000 | 322 783 | 414 402 |
Depreciation Amortisation Expense | 4 373 | 2 685 | 966 | 3 657 | | |
Depreciation Expense Property Plant Equipment | 4 373 | 2 685 | 966 | 3 658 | 6 122 | 3 496 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 45 659 | | |
Disposals Property Plant Equipment | | | | 48 613 | | |
Distribution Costs | | | 300 606 | 329 434 | 865 099 | 722 519 |
Dividends Paid | 192 500 | 15 525 | | 2 234 962 | 616 000 | 852 000 |
Dividends Paid Classified As Financing Activities | -173 250 | -802 | | -2 234 962 | | |
Dividends Paid On Shares Interim | 192 500 | 15 525 | | 2 234 962 | 616 000 | 852 000 |
Dividends Received Classified As Investing Activities | | -2 472 | -2 479 | | | |
Fixed Assets | 268 695 | 275 222 | 2 436 | | | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | 4 812 | | | | |
Further Item Interest Expense Component Total Interest Expense | | | | 20 | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | -273 430 | | | |
Further Operating Expense Item Component Total Operating Expenses | 8 861 | 14 349 | 11 676 | 2 197 | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -173 054 | 21 744 | -27 768 | 15 409 | -20 071 | 28 613 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 226 665 | 49 531 | -168 466 | -755 552 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 153 019 | -847 248 | 386 054 | -728 129 | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | -2 954 | | |
Gain Loss On Disposals Property Plant Equipment | | | | -2 954 | -177 | |
Gross Profit Loss | 1 239 799 | 1 016 927 | 1 097 108 | 1 802 337 | 2 966 677 | 3 328 489 |
Income From Other Fixed Asset Investments | | 2 472 | 2 479 | | | |
Income Taxes Paid Refund Classified As Operating Activities | -123 758 | -81 313 | | -69 989 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 550 244 | -347 575 | 873 905 | -2 652 843 | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -68 410 | 245 867 | 5 382 | -188 537 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 2 685 | 966 | 3 658 | | 3 496 |
Interest Paid Classified As Operating Activities | | | | -20 | | |
Interest Payable Similar Charges Finance Costs | | | | 20 | | |
Investments Fixed Assets | 263 753 | 271 820 | | | | |
Merchandise | 1 483 982 | 1 729 849 | 1 735 231 | 1 546 694 | 2 842 733 | 3 208 227 |
Net Cash Flows From Used In Financing Activities | 173 250 | -345 225 | | 2 234 962 | | |
Net Cash Flows From Used In Investing Activities | 319 | -2 537 | -276 698 | 31 279 | | |
Net Cash Flows From Used In Operating Activities | -723 813 | 695 337 | -597 207 | 386 602 | | |
Net Cash Generated From Operations | -847 571 | 618 836 | -600 475 | 316 593 | | |
Net Current Assets Liabilities | 2 997 446 | 3 324 403 | 3 918 575 | 2 444 866 | 3 304 264 | 4 220 229 |
Net Interest Received Paid Classified As Investing Activities | -3 259 | -1 210 | -789 | | | |
Number Shares Issued Fully Paid | | 100 | 100 | 100 | | 100 |
Operating Profit Loss | 406 165 | 430 130 | 397 361 | 972 403 | 1 693 657 | 2 178 851 |
Other Creditors | | | | 3 128 | 4 626 | 16 357 |
Other Deferred Tax Expense Credit | -220 | 418 | -748 | | -723 | |
Other Interest Receivable Similar Income Finance Income | 3 259 | 622 | 9 237 | | 710 | 20 |
Other Investments Other Than Loans | 263 753 | 271 820 | -271 820 | | | |
Other Operating Income Format1 | 11 061 | 8 067 | 26 300 | 22 334 | 21 320 | 20 730 |
Other Taxation Social Security Payable | 6 336 | 5 197 | 6 641 | 13 658 | 9 420 | 9 472 |
Par Value Share | | 1 | 1 | 1 | | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 76 184 | 83 564 | 2 590 | 7 456 | 25 845 | 27 825 |
Prepayments | 22 610 | 21 710 | 40 094 | 6 208 | 5 580 | 5 498 |
Profit Loss | 328 332 | 348 591 | 322 134 | 786 383 | 1 372 380 | 1 764 469 |
Profit Loss On Ordinary Activities Before Tax | 409 424 | 433 224 | 397 361 | 972 383 | 1 694 367 | 2 178 871 |
Property Plant Equipment Gross Cost | 45 870 | 47 015 | 47 015 | 29 681 | 28 909 | |
Provisions | 793 | 1 211 | 463 | | | |
Provisions For Liabilities Balance Sheet Subtotal | 793 | 1 211 | 463 | | | |
Purchase Property Plant Equipment | -3 060 | -1 145 | | -31 279 | | |
Social Security Costs | 42 188 | 34 228 | 28 194 | 29 239 | 35 100 | 38 422 |
Staff Costs Employee Benefits Expense | 506 112 | 452 282 | 275 944 | 308 731 | 354 434 | 366 327 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 2 212 | 2 072 | 778 | | | |
Tax Expense Credit Applicable Tax Rate | 81 885 | 85 198 | 75 499 | 184 753 | 321 930 | 413 985 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -36 | | -1 872 | 27 | 358 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 419 | 979 | 1 070 | 1 143 | 30 | 59 |
Tax Increase Decrease From Effect Non-taxable Gains Losses On Investments Held Fair Value Through Profit Or Loss | | | -564 | | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | 564 | -564 | 1 976 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 81 092 | 84 633 | 75 227 | 186 000 | 321 987 | 414 402 |
Total Additions Including From Business Combinations Property Plant Equipment | | 1 145 | | 31 279 | | |
Total Assets Less Current Liabilities | 3 266 141 | 3 599 625 | 3 921 011 | 2 471 969 | 3 312 697 | 4 225 166 |
Total Operating Lease Payments | 23 316 | 23 579 | 15 679 | 21 151 | | |
Trade Creditors Trade Payables | 1 965 380 | 1 967 833 | 1 991 317 | 1 307 411 | 3 002 026 | 1 240 052 |
Trade Debtors Trade Receivables | 1 465 398 | 2 302 086 | 1 917 355 | 2 679 805 | 3 940 278 | 2 725 766 |
Turnover Revenue | 11 946 253 | 12 905 077 | 9 113 605 | 14 240 781 | 19 526 623 | 23 808 652 |
Wages Salaries | 387 740 | 334 490 | 245 160 | 272 036 | 293 489 | 300 080 |
Accrued Liabilities Deferred Income | | | | | 54 018 | 52 598 |
Total Current Tax Expense Credit | | | | | 322 710 | 414 402 |