Profit & Loss |
Date of Accounts |
2020-03-31 | 2021-03-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 674 834 | 2 372 674 |
Current Assets | 7 395 249 | 10 976 411 |
Debtors | 2 349 329 | 6 057 661 |
Net Assets Liabilities | 10 388 002 | 11 245 597 |
Other Debtors | | 3 695 000 |
Property Plant Equipment | 2 065 890 | 2 045 429 |
Total Inventories | 4 371 086 | 2 546 076 |
|
Other Financial Data |
Audit Fees Expenses | 14 500 | 24 615 |
Company Contributions To Money Purchase Plans Directors | 76 860 | 119 740 |
Director Remuneration | 462 656 | 470 988 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 5 | 5 |
Accrued Liabilities | 35 145 | 39 979 |
Accumulated Amortisation Impairment Intangible Assets | 60 983 | 63 204 |
Accumulated Depreciation Impairment Property Plant Equipment | 428 239 | 466 499 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -647 000 |
Administrative Expenses | 1 816 817 | 2 032 546 |
Amortisation Expense Intangible Assets | 7 675 | 2 221 |
Applicable Tax Rate | 19 | 19 |
Average Number Employees During Period | 26 | 25 |
Bank Borrowings | 1 022 675 | |
Bank Borrowings Overdrafts | 888 073 | |
Bank Overdrafts | | |
Cash Cash Equivalents Cash Flow Value | 674 834 | |
Comprehensive Income Expense | 3 667 622 | 1 277 595 |
Corporation Tax Payable | 179 128 | 754 000 |
Cost Sales | 10 626 158 | 12 416 526 |
Creditors | 894 225 | 5 752 |
Current Tax For Period | 240 852 | 955 182 |
Deferred Tax Asset Debtors | | 10 000 |
Deferred Tax Assets | | 10 000 |
Deferred Tax Liabilities | -15 000 | |
Depreciation Amortisation Expense | 44 719 | 40 481 |
Depreciation Expense Property Plant Equipment | 37 044 | 38 260 |
Disposals Investment Property Fair Value Model | | 4 000 000 |
Distribution Costs | 186 836 | 243 505 |
Dividends Paid | 420 000 | 420 000 |
Dividends Paid Classified As Financing Activities | -420 000 | -420 000 |
Dividends Paid On Shares Final | 420 000 | 420 000 |
Dividends Received Classified As Investing Activities | -462 | |
Fixed Assets | 6 084 336 | 2 062 737 |
Further Item Interest Expense Component Total Interest Expense | 59 291 | 7 418 |
Further Operating Expense Item Component Total Operating Expenses | | -91 275 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 8 092 | 8 092 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -7 381 | 20 238 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -334 004 | -29 161 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 291 838 | -97 561 |
Gain Loss On Disposal Assets Income Statement Subtotal | | 40 000 |
Gain Loss On Disposals Property Plant Equipment | | 40 000 |
Gross Profit Loss | 3 284 319 | 3 760 019 |
Income From Other Fixed Asset Investments | 462 | |
Income Taxes Paid Refund Classified As Operating Activities | -300 000 | -380 310 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 491 511 | 1 697 840 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -68 | 1 021 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 32 283 | -1 825 010 |
Increase From Amortisation Charge For Year Intangible Assets | | 2 221 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 38 260 |
Intangible Assets | 14 810 | 12 589 |
Intangible Assets Gross Cost | 75 793 | |
Interest Expense On Bank Loans Similar Borrowings | 29 779 | 20 917 |
Interest Expense On Bank Overdrafts | 3 205 | |
Interest Paid Classified As Operating Activities | -92 275 | -28 335 |
Interest Payable Similar Charges Finance Costs | 92 275 | 28 335 |
Investment Property | 4 000 000 | |
Investment Property Fair Value Model | 4 000 000 | |
Investments Fixed Assets | 3 636 | 4 719 |
Merchandise | 4 371 086 | 2 546 076 |
Net Cash Flows From Used In Financing Activities | 560 202 | 1 443 075 |
Net Cash Flows From Used In Investing Activities | -249 781 | -77 487 |
Net Cash Flows From Used In Operating Activities | -801 932 | -3 063 428 |
Net Cash Generated From Operations | -1 194 207 | -3 472 073 |
Net Current Assets Liabilities | 5 834 891 | 9 188 612 |
Net Interest Received Paid Classified As Investing Activities | -1 273 | -286 |
Number Shares Issued Fully Paid | | 210 000 |
Operating Profit Loss | 4 565 014 | 1 613 826 |
Other Creditors | 6 152 | 5 752 |
Other Deferred Tax Expense Credit | 566 000 | -647 000 |
Other Interest Receivable Similar Income Finance Income | 1 273 | 286 |
Other Investments Other Than Loans | 3 636 | 1 083 |
Other Operating Income Format1 | 37 500 | 128 775 |
Other Taxation Social Security Payable | 33 208 | 34 409 |
Par Value Share | | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 147 528 | 183 017 |
Proceeds From Sales Investment Properties | -250 000 | -95 000 |
Profit Loss | 3 667 622 | 1 277 595 |
Profit Loss On Ordinary Activities Before Tax | 4 474 474 | 1 585 777 |
Property Plant Equipment Gross Cost | 2 494 129 | 2 511 928 |
Provisions | 637 000 | -10 000 |
Provisions For Liabilities Balance Sheet Subtotal | 637 000 | |
Purchase Property Plant Equipment | -1 954 | -17 799 |
Repayments Borrowings Classified As Financing Activities | -140 202 | -1 023 075 |
Social Security Costs | 103 367 | 117 392 |
Staff Costs Employee Benefits Expense | 1 268 788 | 1 336 864 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 88 | 7 600 |
Tax Expense Credit Applicable Tax Rate | 850 150 | 301 298 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 4 384 | 1 910 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 375 | 1 534 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 806 852 | 308 182 |
Total Additions Including From Business Combinations Property Plant Equipment | | 17 799 |
Total Assets Less Current Liabilities | 11 919 227 | 11 251 349 |
Total Operating Lease Payments | 7 648 | 8 240 |
Trade Creditors Trade Payables | 807 772 | 762 148 |
Trade Debtors Trade Receivables | 2 255 100 | 2 352 661 |
Turnover Revenue | 13 910 477 | 16 176 545 |
Wages Salaries | 1 017 893 | 1 036 455 |