Profit & Loss |
Date of Accounts |
2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 107 115 | 106 173 | 641 085 | 1 217 711 | 2 714 344 |
Current Assets | 1 189 816 | 3 666 954 | 5 455 644 | 10 930 661 | 15 733 057 |
Debtors | 1 095 587 | 3 433 090 | 4 644 708 | 8 936 066 | 12 627 015 |
Net Assets Liabilities | 42 986 | 246 791 | 825 480 | 3 580 276 | 5 646 203 |
Other Debtors | 138 854 | 477 157 | 771 464 | 1 481 766 | 3 436 725 |
Property Plant Equipment | 1 424 331 | 3 038 193 | 5 781 972 | 11 422 002 | 14 874 408 |
Total Inventories | 43 842 | 127 691 | 169 851 | 304 939 | 317 248 |
|
Other Financial Data |
Audit Fees Expenses | | | 8 462 | 8 950 | 16 000 |
Accrued Liabilities Deferred Income | 45 000 | 108 483 | 218 794 | 111 660 | 285 656 |
Accumulated Depreciation Impairment Property Plant Equipment | 69 972 | 379 424 | 1 014 791 | 1 963 947 | 3 200 476 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 2 361 814 | | 6 101 754 | 8 493 040 |
Administrative Expenses | | | 2 057 904 | 4 271 526 | 7 426 480 |
Average Number Employees During Period | | | 88 | 143 | 231 |
Bank Borrowings Overdrafts | 617 427 | 2 264 075 | 455 556 | 1 425 000 | 1 045 000 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 189 321 | 796 714 |
Cash Cash Equivalents Cash Flow Value | | 106 173 | 641 085 | 1 217 711 | 2 714 344 |
Comprehensive Income Expense | | | 578 689 | 2 784 796 | 2 095 927 |
Cost Sales | | | 17 329 950 | 30 693 768 | 40 853 177 |
Creditors | 1 268 921 | 1 867 343 | 3 612 379 | 6 358 201 | 6 717 716 |
Current Asset Investments | | | | 471 945 | 74 450 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 198 635 | 453 385 | 767 853 |
Depreciation Expense Property Plant Equipment | | | 713 751 | 1 221 106 | 2 411 269 |
Depreciation Impairment Expense Property Plant Equipment | | | 713 751 | 1 221 106 | 2 411 269 |
Dividends Paid | | | | 30 000 | 30 000 |
Dividends Paid Classified As Financing Activities | | | | -30 000 | |
Dividends Paid On Shares Final | | | | 30 000 | 30 000 |
Finance Lease Liabilities Present Value Total | 1 302 240 | 1 567 343 | 2 856 823 | 4 633 190 | 5 372 716 |
Finance Lease Payments Owing Minimum Gross | | | 4 505 025 | 7 133 851 | 8 497 270 |
Finished Goods Goods For Resale | | | 169 851 | 304 939 | 317 248 |
Fixed Assets | 1 424 331 | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 50 943 | 45 896 | 14 514 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 1 078 824 | 1 780 224 | 11 797 044 | 10 646 835 | 15 882 360 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -343 | -13 | |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | -76 389 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -1 017 077 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 1 211 618 | 4 291 358 | 3 719 606 |
Gain Loss In Cash Flows From Change In Inventories | | | 42 160 | 135 088 | 12 309 |
Gain Loss On Disposals Property Plant Equipment | | | -30 002 | -93 808 | -65 274 |
Gain Loss On Reclassification Cash Flow Hedges To Profit Or Loss From Equity Before Tax | | | | 1 350 000 | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | 1 350 000 | |
Government Grant Income | | | | 15 000 | |
Gross Profit Loss | | | 3 092 178 | 6 726 317 | 11 326 084 |
Impairment Loss Reversal On Investments | | | | -91 960 | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | 256 500 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -576 626 | -1 496 633 |
Increase From Depreciation Charge For Year Property Plant Equipment | 69 972 | 337 358 | | 1 221 106 | 2 411 269 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 68 343 | 193 720 | 489 585 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 228 386 | 223 350 | 546 396 |
Interest Paid Classified As Operating Activities | | | | -417 070 | -1 035 981 |
Interest Payable Similar Charges Finance Costs | | | 296 729 | 417 070 | 1 035 981 |
Investments | | | | 471 945 | 74 450 |
Net Cash Flows From Used In Operating Activities | | | -1 284 376 | 80 727 | |
Net Cash Generated From Operations | | | -1 581 105 | | |
Net Current Assets Liabilities | 220 895 | -860 311 | -1 081 730 | -511 257 | -770 368 |
Net Interest Paid Received Classified As Operating Activities | | | -296 729 | -417 070 | |
Operating Profit Loss | | | 1 074 053 | 2 469 791 | 3 899 761 |
Other Comprehensive Income Expense Before Tax | | | | 1 093 500 | |
Other Creditors | 416 | 42 127 | 209 250 | 223 191 | 848 044 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 27 906 | | 271 950 | 1 174 740 |
Other Disposals Property Plant Equipment | | 438 500 | | 862 568 | 3 804 105 |
Other Operating Income Format1 | | | 39 779 | 15 000 | 157 |
Other Remaining Borrowings | 300 000 | 300 000 | 300 000 | 300 011 | 300 000 |
Other Taxation Social Security Payable | 28 852 | 170 993 | 385 700 | 599 404 | 1 101 002 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | 1 944 493 | 2 628 826 | 1 363 419 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 14 517 | 28 564 | 98 066 |
Prepayments Accrued Income | | | 543 505 | 1 427 476 | 1 249 626 |
Proceeds From Sales Property Plant Equipment | | | -255 789 | -496 810 | |
Profit Loss | | | 578 689 | 1 691 296 | 2 095 927 |
Profit Loss On Ordinary Activities Before Tax | | | 777 324 | 2 144 681 | 2 863 780 |
Property Plant Equipment Gross Cost | 1 494 303 | 3 417 617 | 6 796 763 | 13 385 949 | 18 074 884 |
Provisions For Liabilities Balance Sheet Subtotal | | 63 748 | | | |
Purchase Property Plant Equipment | | | -3 743 321 | -6 101 754 | -8 493 040 |
Social Security Costs | | | 107 252 | 229 350 | 369 847 |
Staff Costs Employee Benefits Expense | | | 1 209 573 | 2 368 645 | 3 927 307 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 262 383 | 972 268 | 1 740 121 |
Tax Expense Credit Applicable Tax Rate | | | 147 692 | 407 489 | 544 118 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 198 635 | 453 385 | 767 853 |
Total Additions Including From Business Combinations Property Plant Equipment | 1 494 303 | | | | |
Total Assets Less Current Liabilities | 1 645 226 | 2 177 882 | 4 700 242 | 10 910 745 | 14 104 040 |
Total Borrowings | | | 755 556 | 1 725 011 | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | 1 350 000 | |
Total Operating Lease Payments | | | 300 846 | 580 489 | 866 277 |
Trade Creditors Trade Payables | 272 638 | 948 398 | 1 473 334 | 3 299 770 | 4 112 642 |
Trade Debtors Trade Receivables | 956 733 | 2 955 933 | 3 329 739 | 6 026 824 | 7 940 664 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | -90 000 |
Turnover Revenue | | | 20 422 128 | 37 420 085 | 52 179 261 |
Wages Salaries | | | 1 087 804 | 2 110 731 | 3 459 394 |
Company Contributions To Defined Benefit Plans Directors | | | 1 313 | 1 321 | 76 316 |
Director Remuneration | | | 233 500 | 381 000 | 588 645 |
Director Remuneration Benefits Including Payments To Third Parties | | | 234 813 | 382 321 | 664 961 |