Profit & Loss |
Date of Accounts |
2017-03-31 | 2018-03-31 | 2019-01-31 | 2020-01-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 310 763 | 1 410 824 | 228 459 | 127 281 | | | |
Current Assets | 15 536 263 | 20 834 619 | 20 058 450 | 22 207 139 | | | |
Debtors | 4 692 413 | 6 223 930 | 5 401 222 | 4 330 433 | 1 600 | 1 600 | 1 600 |
Net Assets Liabilities | 7 177 479 | 8 109 614 | 10 059 751 | 9 990 897 | | | |
Other Debtors | | | 11 | | | | |
Property Plant Equipment | 1 450 492 | 1 395 151 | 2 490 400 | 2 336 199 | | | |
Total Inventories | 9 533 087 | 13 199 865 | 14 428 769 | 17 749 425 | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | 13 488 | 18 582 | 30 544 | | | | |
Amount Specific Advance Or Credit Made In Period Directors | 78 793 | 1 263 | 20 053 | 994 | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | 102 726 | 1 263 | 20 053 | 31 538 | | | |
Company Contributions To Money Purchase Plans Directors | 371 | 86 735 | 6 018 | 10 983 | | | |
Director Remuneration | 141 982 | 477 589 | 439 597 | 547 675 | | | |
Dividend Recommended By Directors | | | 104 000 | 1 056 599 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 4 | 4 | 4 | | | |
Accrued Liabilities Deferred Income | 177 439 | 122 565 | 72 184 | 71 847 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 077 136 | 1 217 692 | 1 173 630 | 1 297 461 | | | |
Additional Provisions Increase From New Provisions Recognised | | | 35 606 | | | | |
Administrative Expenses | 2 139 050 | 2 698 401 | 2 450 387 | 3 413 840 | | | |
Amounts Owed By Directors | 13 488 | 18 582 | 30 544 | | | | |
Applicable Tax Rate | 20 | 19 | 19 | 19 | | | |
Average Number Employees During Period | 14 | 34 | 52 | 63 | 5 | 5 | 4 |
Cash Cash Equivalents Cash Flow Value | 1 310 763 | | 228 459 | | | | |
Comprehensive Income Expense | 983 125 | 1 012 135 | 2 054 137 | 987 745 | | | |
Corporation Tax Payable | 226 647 | 256 574 | 274 663 | 243 548 | | | |
Corporation Tax Recoverable | 1 731 | 1 731 | | | | | |
Cost Sales | 30 630 390 | 34 998 660 | 33 255 336 | 40 941 788 | | | |
Creditors | 9 981 | 10 065 | 12 368 383 | 17 427 | | | |
Current Tax For Period | 226 647 | 256 574 | 274 709 | 256 829 | | | |
Depreciation Amortisation Expense | 177 214 | 179 940 | 161 460 | 271 146 | | | |
Depreciation Expense Property Plant Equipment | 163 255 | 160 419 | 152 605 | 218 736 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 39 384 | 131 424 | 147 315 | | | |
Disposals Property Plant Equipment | | 46 496 | 138 914 | 206 524 | | | |
Dividend Per Share Interim | | | 130 | 1 321 | | | |
Dividends Paid | 50 000 | 80 000 | 104 000 | 1 056 599 | | | |
Dividends Paid Classified As Financing Activities | -50 000 | -80 000 | -104 000 | -1 056 599 | | | |
Dividends Paid On Shares | | 80 000 | 104 000 | | | | |
Dividends Paid On Shares Interim | 50 000 | 80 000 | 104 000 | 1 056 599 | | | |
Finance Lease Liabilities Present Value Total | 9 981 | 10 065 | 9 978 | 17 427 | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | 863 855 | | | | |
Further Item Interest Expense Component Total Interest Expense | | | 153 | 27 895 | | | |
Further Operating Expense Item Component Total Operating Expenses | 9 400 | 23 315 | 13 120 | 55 235 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 57 755 | 136 095 | 125 216 | 132 262 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 2 207 964 | 4 277 548 | -1 649 755 | 1 991 160 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -1 566 244 | -1 531 517 | 851 521 | 1 040 245 | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | 1 495 | -1 383 | -2 490 | -9 185 | | | |
Gain Loss On Disposals Property Plant Equipment | 1 495 | -1 383 | -2 490 | -9 185 | | | |
Gross Profit Loss | 3 370 219 | 3 962 675 | 3 950 559 | 4 680 739 | | | |
Income From Related Parties | 214 972 | 18 663 | 93 793 | 567 948 | | | |
Income Taxes Paid Refund Classified As Operating Activities | -194 128 | -226 630 | -256 620 | -287 944 | | | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | 15 180 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 599 720 | 100 061 | -1 182 365 | -101 178 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 40 | -17 | 1 731 | | | | |
Increase Decrease In Existing Provisions | | -6 084 | | | | | |
Increase Decrease In Property Plant Equipment | | 29 203 | | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 939 283 | 3 666 778 | 1 228 904 | 3 320 656 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 179 940 | 161 460 | 271 146 | | | |
Interest Expense On Bank Overdrafts | 546 | | | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 2 994 | 1 666 | 641 | 5 090 | | | |
Interest Paid Classified As Operating Activities | -546 | | -153 | -27 895 | | | |
Interest Payable Similar Charges Finance Costs | 3 540 | 1 666 | 794 | 32 985 | | | |
Issue Equity Instruments | | 848 | | | | | |
Loans Owed By Related Parties | 18 234 | 36 066 | 28 086 | 319 747 | | | |
Loans Owed To Related Parties | -2 676 | -16 935 | -819 | -2 663 | | | |
Merchandise | 9 533 087 | 13 199 865 | 14 428 769 | 17 749 425 | | | |
Net Cash Flows From Used In Financing Activities | 92 931 | 99 714 | 138 997 | 947 314 | | | |
Net Cash Flows From Used In Investing Activities | 219 006 | 96 779 | 422 938 | 90 914 | | | |
Net Cash Flows From Used In Operating Activities | -911 657 | -296 554 | 620 430 | -937 050 | | | |
Net Cash Generated From Operations | -1 109 325 | -524 850 | 363 016 | -1 257 979 | | | |
Net Current Assets Liabilities | 5 828 162 | 6 809 638 | 7 690 067 | 7 786 853 | | | |
Net Interest Received Paid Classified As Investing Activities | -1 082 | | -2 950 | -4 672 | | | |
Nominal Value Shares Issued Specific Share Issue | | 1 | | | | | |
Number Shares Issued Fully Paid | | 1 600 | 800 | 800 | | | |
Number Shares Issued Specific Share Issue | | 848 | | | | | |
Operating Profit Loss | 1 231 169 | 1 264 274 | 1 500 172 | 1 266 899 | | | |
Other Comprehensive Income Expense Net Tax | | | 848 675 | | | | |
Other Creditors | 14 174 | 69 566 | 182 845 | 11 496 | | | |
Other Deferred Tax Expense Credit | 18 899 | -6 084 | 20 426 | -5 988 | | | |
Other Interest Receivable Similar Income Finance Income | 1 082 | | 2 950 | 4 672 | | | |
Other Taxation Social Security Payable | 15 034 | | | 149 040 | | | |
Par Value Share | | 1 | 1 | 1 | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | -42 931 | -36 649 | -19 682 | 109 920 | | | |
Payments To Related Parties | | 83 254 | 87 786 | 569 576 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 2 155 | 93 297 | 24 158 | 49 403 | | | |
Prepayments Accrued Income | 70 590 | 26 298 | 74 841 | 109 391 | | | |
Proceeds From Sales Property Plant Equipment | -19 850 | -5 729 | -5 000 | -50 024 | | | |
Profit Loss | 983 125 | 1 012 135 | 1 205 462 | 987 745 | | | |
Profit Loss On Ordinary Activities Before Tax | 1 228 711 | 1 262 608 | 1 502 328 | 1 238 586 | | | |
Property Plant Equipment Gross Cost | 2 527 628 | 2 612 843 | 3 664 030 | 3 633 660 | | | |
Provisions | 91 194 | 85 110 | 120 716 | 114 728 | | | |
Provisions For Liabilities Balance Sheet Subtotal | 91 194 | 85 110 | 120 716 | 114 728 | | | |
Purchase Property Plant Equipment | -239 938 | -102 508 | -400 344 | -176 154 | | | |
Recoverable Value-added Tax | 66 731 | 351 225 | | | | | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | -74 098 | | | | |
Social Security Costs | 50 764 | 157 340 | 198 399 | 266 086 | | | |
Staff Costs Employee Benefits Expense | 553 325 | 1 704 458 | 2 026 033 | 2 793 203 | | | |
Tax Expense Credit Applicable Tax Rate | 245 742 | 239 896 | 285 442 | 235 331 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -21 318 | 8 470 | -18 156 | 14 443 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 223 | 8 208 | 7 423 | 7 055 | | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | 18 899 | -6 084 | 20 426 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 245 586 | 250 473 | 296 866 | 250 841 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 131 711 | 400 344 | 176 154 | | | |
Total Assets Less Current Liabilities | 7 278 654 | 8 204 789 | 10 180 467 | 10 123 052 | 1 600 | 1 600 | 1 600 |
Total Borrowings | 2 453 772 | 2 879 214 | 2 792 288 | 2 057 874 | | | |
Total Current Tax Expense Credit | 226 687 | 256 557 | 276 440 | 256 829 | | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | 789 757 | | | | |
Trade Creditors Trade Payables | 9 247 682 | 13 539 746 | 11 683 648 | 12 797 583 | | | |
Trade Debtors Trade Receivables | 4 539 873 | 5 826 094 | 5 295 826 | 3 848 964 | | | |
Turnover Revenue | 34 000 609 | 38 961 335 | 37 205 895 | 45 622 527 | | | |
Wages Salaries | 500 406 | 1 453 821 | 1 803 476 | 2 477 714 | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | -5 988 | | | |
Amounts Owed By Group Undertakings | | | | 372 078 | 1 600 | 1 600 | 1 600 |
Amounts Owed To Group Undertakings | | | | 984 039 | | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | 200 370 | | | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | -30 544 | | | | |
Purchase Other Long-term Assets Classified As Investing Activities | | | | -30 544 | | | |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | 9 514 | | | |