Profit & Loss |
Date of Accounts |
2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 3 156 229 | 3 325 195 | 4 003 633 | 4 700 502 | 6 510 196 | 6 054 257 | 6 438 682 |
Current Assets | 8 853 644 | 9 107 175 | 9 683 706 | 10 892 639 | 12 260 550 | 12 370 351 | 13 513 387 |
Debtors | 3 701 157 | 3 488 154 | 3 668 051 | 4 023 630 | 3 625 714 | 3 576 192 | 4 115 300 |
Net Assets Liabilities | 9 914 617 | 10 410 061 | 11 082 871 | 11 798 622 | 12 938 418 | 12 932 661 | 14 461 935 |
Property Plant Equipment | 1 540 879 | 1 556 106 | 1 530 529 | 1 650 522 | 1 637 458 | 1 721 655 | 1 752 064 |
Total Inventories | 1 996 258 | 2 293 826 | 2 012 022 | 2 018 507 | 1 974 640 | 2 589 902 | 2 809 405 |
Other Debtors | | | | 350 000 | 621 500 | 680 785 | 1 413 067 |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | 475 214 | 438 979 | 464 556 | 499 675 | 521 594 | 551 740 | 590 954 |
Average Number Employees During Period | 26 | 25 | 26 | 26 | 26 | 29 | 30 |
Balances Amounts Owed By Related Parties | 300 000 | 300 000 | 300 000 | 243 541 | | | |
Balances Amounts Owed To Related Parties | | | 300 000 | 300 000 | | | |
Creditors | 605 197 | 374 408 | 256 816 | 717 728 | 933 828 | 1 127 365 | 777 198 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 64 539 | | | 6 066 | | |
Disposals Property Plant Equipment | | 71 249 | | | 7 000 | | |
Fixed Assets | 1 690 879 | 1 706 106 | 1 680 529 | 1 800 522 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 28 304 | 25 577 | 35 119 | 27 985 | 30 146 | 39 214 |
Investments Fixed Assets | 150 000 | 150 000 | 150 000 | 150 000 | | | |
Net Current Assets Liabilities | 8 248 447 | 8 732 767 | 9 426 890 | 10 174 911 | 11 326 722 | 11 242 986 | 12 736 189 |
Property Plant Equipment Gross Cost | 2 016 093 | 1 995 085 | 1 995 085 | 2 150 197 | 2 159 052 | 2 273 395 | 2 343 018 |
Provisions For Liabilities Balance Sheet Subtotal | 24 709 | 28 812 | 24 548 | 26 811 | 25 762 | 31 980 | 26 318 |
Total Additions Including From Business Combinations Property Plant Equipment | | 50 241 | | 155 112 | 15 855 | 114 343 | 69 623 |
Total Assets Less Current Liabilities | 9 939 326 | 10 438 873 | 11 107 419 | 11 825 433 | 12 964 180 | 12 964 641 | 14 488 253 |
Audit Fees Expenses | | | | | 9 080 | 9 577 | 10 175 |
Director Remuneration | | | | 30 780 | 81 660 | 35 100 | 92 567 |
Dividend Recommended By Directors | | | | | 30 000 | 580 000 | 5 000 |
Accrued Liabilities | | | | 26 103 | 25 217 | 33 725 | 44 632 |
Additional Provisions Increase From New Provisions Recognised | | | | | | 6 218 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | -1 049 | | -5 662 |
Administrative Expenses | | | | 735 352 | 792 237 | 894 914 | 1 003 424 |
Amounts Owed By Group Undertakings | | | | 243 541 | 244 771 | 246 255 | 28 843 |
Cash Cash Equivalents Cash Flow Value | | | | 4 700 502 | 6 510 196 | 6 054 257 | |
Cash Receipts From Government Grants | | | | | | -5 000 | |
Comprehensive Income Expense | | | | 730 751 | 1 169 796 | 1 224 243 | 1 534 274 |
Corporation Tax Payable | | | | 172 084 | 276 652 | 282 265 | 366 418 |
Cost Sales | | | | 9 512 880 | 11 958 198 | 13 390 317 | 13 291 484 |
Current Asset Investments | | | | 150 000 | 150 000 | 150 000 | 150 000 |
Current Tax For Period | | | | 172 062 | 276 615 | 282 228 | 366 357 |
Depreciation Amortisation Expense | | | | 35 119 | 27 985 | 30 146 | 39 214 |
Depreciation Expense Property Plant Equipment | | | | 35 119 | 27 985 | 30 146 | 39 214 |
Dividend Per Share Final | | | | | 5 | 103 | 1 |
Dividends Paid | | | | 15 000 | 30 000 | 580 000 | 5 000 |
Dividends Paid Classified As Financing Activities | | | | -15 000 | -30 000 | -580 000 | -5 000 |
Dividends Paid On Shares Final | | | | 15 000 | 30 000 | 580 000 | 5 000 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | -355 | |
Further Item Interest Income Component Total Interest Income | | | | 11 011 | 29 875 | 5 088 | 18 212 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 455 521 | 61 077 | -98 296 | -236 169 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -355 579 | 397 916 | 49 522 | -539 108 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | -434 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | -434 | | |
Gross Profit Loss | | | | 1 581 667 | 2 165 474 | 2 351 647 | 2 828 958 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -167 180 | -172 047 | -276 615 | -282 204 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 696 869 | 1 809 694 | -455 939 | 384 425 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | 6 485 | -43 867 | 615 262 | 219 503 |
Interest Expense On Bank Overdrafts | | | | | | 482 | 1 681 |
Interest Income On Bank Deposits | | | | 7 500 | 7 500 | 7 500 | 14 054 |
Interest Paid Classified As Operating Activities | | | | | | -482 | -1 681 |
Interest Payable Similar Charges Finance Costs | | | | | | 482 | 1 681 |
Issue Equity Instruments | | | | | | 355 | |
Merchandise | | | | 2 018 507 | 1 974 640 | 2 589 902 | 2 809 405 |
Net Cash Flows From Used In Financing Activities | | | | 14 491 | -20 455 | 943 780 | 203 151 |
Net Cash Flows From Used In Investing Activities | | | | 136 601 | -22 020 | 96 755 | 37 357 |
Net Cash Flows From Used In Operating Activities | | | | -847 961 | -1 767 219 | -584 596 | -624 933 |
Net Cash Generated From Operations | | | | -1 015 141 | -1 939 266 | -861 693 | -908 818 |
Net Interest Received Paid Classified As Investing Activities | | | | -18 511 | -37 375 | -12 588 | -32 266 |
Number Shares Issued Fully Paid | | | | | 6 002 | 5 647 | 5 647 |
Operating Profit Loss | | | | 886 565 | 1 407 987 | 1 500 583 | 1 864 384 |
Other Current Asset Investments Balance Sheet Subtotal | | | | 150 000 | 150 000 | 150 000 | 150 000 |
Other Deferred Tax Expense Credit | | | | 2 263 | -1 049 | 6 218 | -5 662 |
Other Interest Receivable Similar Income Finance Income | | | | 18 511 | 37 375 | 12 588 | 32 266 |
Other Operating Income Format1 | | | | 40 250 | 34 750 | 43 850 | 38 850 |
Other Taxation Social Security Payable | | | | 10 237 | 9 032 | 11 234 | 10 944 |
Par Value Share | | | | | 1 | 1 | 1 |
Payments To Redeem Own Shares | | | | | | -650 000 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 37 114 | 37 224 | 27 503 | 28 772 |
Prepayments Accrued Income | | | | 10 705 | 12 214 | 13 217 | 14 148 |
Proceeds From Issuing Shares | | | | | | 355 | |
Proceeds From Sales Property Plant Equipment | | | | | -500 | | |
Profit Loss | | | | 730 751 | 1 169 796 | 1 224 243 | 1 534 274 |
Profit Loss On Ordinary Activities Before Tax | | | | 905 076 | 1 445 362 | 1 512 689 | 1 894 969 |
Provisions | | | | 26 811 | 25 762 | 31 980 | 26 318 |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | | -5 000 | |
Purchase Property Plant Equipment | | | | -155 112 | -15 855 | -114 343 | -69 623 |
Recoverable Value-added Tax | | | | 133 641 | 288 031 | 323 244 | 259 422 |
Staff Costs Employee Benefits Expense | | | | 535 652 | 614 296 | 667 739 | 748 302 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 174 325 | 275 566 | 288 446 | 360 695 |
Trade Creditors Trade Payables | | | | 508 438 | 571 606 | 462 600 | 215 814 |
Trade Debtors Trade Receivables | | | | 3 285 743 | 2 459 198 | 2 312 691 | 2 399 820 |
Turnover Revenue | | | | 11 094 547 | 14 123 672 | 15 741 964 | 16 120 442 |
Wages Salaries | | | | 498 538 | 577 072 | 640 236 | 719 530 |