Profit & Loss |
Date of Accounts |
2013-01-31 | 2014-01-31 | 2015-01-31 | 2016-01-31 | 2017-01-31 | 2018-01-31 | 2019-01-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | | | |
Net Worth | 1 959 470 | 1 172 488 | 1 834 339 | 1 552 469 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 715 235 | 556 808 | 1 400 976 | 766 500 | | | | | | | |
Cash Bank On Hand | | | | 766 500 | 414 753 | 82 365 | 1 570 367 | 866 870 | 765 377 | 449 820 | 1 667 170 |
Current Assets | 1 762 982 | 1 523 216 | 2 599 105 | 1 539 407 | 1 418 493 | 1 704 445 | 3 276 160 | 2 620 066 | 3 551 027 | 4 284 604 | 7 016 764 |
Debtors | 785 668 | 783 509 | 976 308 | 501 853 | 838 988 | 1 392 082 | 1 333 260 | 1 049 195 | 1 614 859 | 2 632 364 | 3 183 954 |
Net Assets Liabilities | | | | 1 552 469 | 1 010 212 | 1 015 191 | 2 090 626 | 2 196 931 | 2 719 188 | 3 051 932 | 4 974 383 |
Net Assets Liabilities Including Pension Asset Liability | 1 959 470 | 1 172 488 | 1 834 339 | 1 552 469 | | | | | | | |
Other Debtors | | | | 175 792 | 27 027 | 17 628 | 94 155 | 29 761 | 20 854 | 31 089 | 1 507 |
Property Plant Equipment | | | | 715 865 | 686 978 | 676 525 | 688 394 | 683 874 | 616 377 | 679 765 | 754 501 |
Stocks Inventory | 262 079 | 182 899 | 221 821 | 271 054 | | | | | | | |
Tangible Fixed Assets | 788 476 | 730 998 | 687 640 | 715 865 | | | | | | | |
Total Inventories | | | | 271 054 | 164 752 | 229 998 | 372 533 | 704 001 | 1 170 791 | 1 202 420 | 2 165 640 |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Profit Loss Account Reserve | 1 958 470 | 1 171 488 | 1 833 339 | 1 551 469 | | | | | | | |
Shareholder Funds | 1 959 470 | 1 172 488 | 1 834 339 | 1 552 469 | | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | 265 294 | 121 013 | 105 982 | 184 821 | 112 536 | 101 463 | 124 245 | 100 117 | |
Amount Specific Advance Or Credit Made In Period Directors | | | | 287 886 | 124 531 | 93 161 | 172 285 | 201 073 | 170 718 | 24 128 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | 143 605 | 109 500 | 172 000 | 100 000 | 190 000 | 193 500 | | |
Audit Fees Expenses | | | | | | | | | | | 9 000 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | 2 642 | 2 642 |
Director Remuneration | | | | | | | | | | 440 550 | 509 399 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | | 2 | 2 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 905 219 | 990 420 | 998 520 | 1 081 205 | 1 194 558 | 1 265 048 | 1 356 933 | 1 440 267 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | -4 643 | | | | | | |
Average Number Employees During Period | | | | 40 | 41 | 42 | 53 | 58 | 55 | 57 | 80 |
Bank Borrowings Overdrafts | | | | 7 489 | 96 788 | 50 484 | 68 880 | 55 966 | 239 261 | | 164 702 |
Creditors | | | | 672 844 | 1 069 943 | 1 337 791 | 1 841 151 | 1 075 634 | 1 424 511 | 1 872 168 | 2 738 257 |
Creditors Due Within One Year | 567 848 | 1 062 177 | 1 437 843 | 672 844 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 69 475 | 4 892 | 5 647 | 12 169 | | |
Disposals Property Plant Equipment | | | | | | 70 233 | 6 190 | 41 381 | 14 500 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 49 750 | 18 936 | 25 841 | 26 113 | 38 004 | 10 234 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 85 201 | 77 575 | 87 578 | 119 000 | 82 659 | 91 885 | 83 334 |
Net Current Assets Liabilities | 1 195 134 | 461 039 | 1 161 262 | 866 563 | 348 550 | 366 654 | 1 435 009 | 1 544 432 | 2 126 516 | 2 412 436 | 4 278 507 |
Number Shares Allotted | | 1 000 | 1 000 | 1 000 | | | | | | | |
Other Creditors | | | | 429 748 | 402 742 | 487 056 | 321 871 | 463 823 | 386 681 | 376 799 | 73 915 |
Other Taxation Social Security Payable | | | | 129 497 | 45 982 | 159 134 | 430 132 | 24 128 | 230 284 | 259 596 | 127 551 |
Par Value Share | | 1 | 1 | 1 | | | | | | | 1 |
Property Plant Equipment Gross Cost | | | | 1 621 084 | 1 677 398 | 1 675 045 | 1 769 599 | 1 878 432 | 1 881 425 | 2 036 698 | 2 194 768 |
Provisions | | | | 29 959 | 25 316 | | | | | 47 737 | 48 063 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 29 959 | 25 316 | 27 988 | 32 777 | 31 375 | 23 705 | 47 737 | 58 625 |
Provisions For Liabilities Charges | 24 140 | 19 549 | 14 563 | 29 959 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Tangible Fixed Assets Additions | | 21 285 | 35 292 | 111 593 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 491 823 | 1 513 108 | 1 530 485 | 1 621 084 | | | | | | | |
Tangible Fixed Assets Depreciation | 703 347 | 782 110 | 842 845 | 905 219 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 78 763 | 71 312 | 80 181 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 10 577 | 17 807 | | | | | | | |
Tangible Fixed Assets Disposals | | | 17 915 | 20 994 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 56 314 | 67 880 | 100 745 | 150 214 | 17 493 | 155 273 | 118 762 |
Total Assets Less Current Liabilities | 1 983 610 | 1 192 037 | 1 848 902 | 1 582 428 | 1 035 528 | 1 043 179 | 2 123 403 | 2 228 306 | 2 742 893 | 3 083 941 | 5 033 008 |
Trade Creditors Trade Payables | | | | 106 110 | 524 431 | 641 117 | 1 020 268 | 531 717 | 568 285 | 1 235 773 | 1 522 371 |
Trade Debtors Trade Receivables | | | | 326 061 | 811 961 | 1 374 454 | 1 239 105 | 1 019 434 | 1 594 005 | 2 601 275 | 3 153 373 |
Accrued Liabilities | | | | | | | | | | 149 527 | 108 958 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | 326 |
Administrative Expenses | | | | | | | | | | 1 946 716 | 2 454 301 |
Advances Credits Directors | 67 372 | 175 772 | 265 294 | 121 013 | | | | | | | |
Advances Credits Made In Period Directors | 59 448 | | 60 478 | | | | | | | | |
Advances Credits Repaid In Period Directors | | 243 144 | 150 000 | | | | | | | | |
Applicable Tax Rate | | | | | | | | | | 19 | 19 |
Bank Overdrafts | | | | | | | | | 239 261 | | 164 702 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 449 820 | 1 502 468 |
Comprehensive Income Expense | | | | | | | | | | 813 016 | 1 938 179 |
Corporation Tax Payable | | | | | | | | | | 38 079 | 396 172 |
Cost Sales | | | | | | | | | | 7 894 460 | 8 818 694 |
Current Tax For Period | | | | | | | | | | 157 330 | 452 812 |
Deferred Tax Liabilities | | | | | | | | | | 24 032 | 326 |
Depreciation Amortisation Expense | | | | | | | | | | 91 885 | 83 334 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 91 885 | 83 334 |
Dividends Paid | | | | | | | | | | 496 000 | |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -496 000 | |
Dividends Paid On Shares | | | | | | | | | | 496 000 | |
Dividends Paid On Shares Final | | | | | | | | | | 361 000 | |
Dividends Paid On Shares Interim | | | | | | | | | | 135 000 | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | | | | 103 308 | 10 562 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | 946 753 | 356 653 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | -1 017 564 | -551 589 |
Gross Profit Loss | | | | | | | | | | 2 894 656 | 4 798 448 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -476 046 | -52 628 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | -76 296 | 1 052 648 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | 31 629 | 963 220 |
Interest Expense On Bank Overdrafts | | | | | | | | | | 370 | 538 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -370 | -538 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 370 | 538 |
Merchandise | | | | | | | | | | 563 232 | 1 128 757 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | 492 800 | 60 927 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | 194 431 | 114 510 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | -610 935 | -1 228 085 |
Net Cash Generated From Operations | | | | | | | | | | -984 043 | -1 270 689 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | -150 | -4 252 |
Number Shares Issued Fully Paid | | | | | | | | | | | 1 000 |
Operating Profit Loss | | | | | | | | | | 994 598 | 2 345 511 |
Other Deferred Tax Expense Credit | | | | | | | | | | 24 032 | 326 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 150 | 4 253 |
Other Operating Income Format1 | | | | | | | | | | 46 658 | 1 364 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 46 739 | 58 668 |
Prepayments | | | | | | | | | | 28 764 | 29 074 |
Profit Loss | | | | | | | | | | 813 016 | 1 938 179 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 994 378 | 2 349 226 |
Purchase Property Plant Equipment | | | | | | | | | | -194 581 | -118 762 |
Social Security Costs | | | | | | | | | | 158 395 | 197 101 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 2 861 298 | 3 760 244 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 188 932 | 446 353 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | -32 173 | -1 284 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 571 | 7 743 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 181 362 | 411 047 |
Total Current Tax Expense Credit | | | | | | | | | | 157 330 | 410 721 |
Total Operating Lease Payments | | | | | | | | | | 49 875 | 49 750 |
Turnover Revenue | | | | | | | | | | 10 789 116 | 13 617 142 |
Wages Salaries | | | | | | | | | | 2 656 164 | 3 504 475 |
Work In Progress | | | | | | | | | | 639 188 | 1 036 883 |