Profit & Loss |
Date of Accounts |
2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 131 605 | 84 948 | 14 192 |
Current Assets | 9 110 150 | 14 136 102 | 11 586 406 |
Debtors | 5 264 181 | 5 667 739 | 6 855 155 |
Net Assets Liabilities | 5 481 097 | 7 570 551 | 8 842 100 |
Other Debtors | 379 | 4 433 | 115 433 |
Property Plant Equipment | 3 883 282 | 3 477 848 | 3 977 604 |
Total Inventories | 3 714 364 | 8 383 415 | 5 435 132 |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | 62 111 | 202 388 |
Accumulated Depreciation Impairment Property Plant Equipment | 4 077 442 | 4 508 634 | 4 678 980 |
Acquired Through Business Combinations Intangible Assets | | 1 064 770 | 4 960 |
Acquired Through Business Combinations Property Plant Equipment | | 473 748 | 336 878 |
Additional Provisions Increase From New Provisions Recognised | | | 124 400 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 83 237 | 1 067 584 |
Administration Support Average Number Employees | 31 | 37 | 47 |
Administrative Expenses | 1 876 066 | 2 451 893 | 4 177 400 |
Amortisation Expense Intangible Assets | | 62 111 | 140 277 |
Amounts Owed By Related Parties | | | 642 775 |
Amounts Owed To Related Parties | 581 000 | 811 000 | 151 000 |
Applicable Tax Rate | 19 | 19 | 19 |
Average Number Employees During Period | 110 | 131 | 193 |
Balances With Banks | 130 605 | 83 948 | 13 192 |
Bank Borrowings | 1 806 450 | 550 000 | 1 285 098 |
Bank Borrowings Overdrafts | | -21 500 | -35 733 |
Bank Overdrafts | | 21 500 | 35 733 |
Cash Cash Equivalents | 131 605 | 84 948 | 14 192 |
Cash Cash Equivalents Acquired | | -589 842 | |
Cash Cash Equivalents Cash Flow Value | 131 605 | 63 448 | |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | -2 030 050 | -603 000 |
Cash On Hand | 1 000 | 1 000 | 1 000 |
Cash Transferred To Acquire Entity | | 2 030 050 | |
Comprehensive Income Expense | 1 527 766 | 2 587 594 | 1 269 689 |
Comprehensive Income Expense Attributable To Owners Parent | | 2 713 319 | 1 264 574 |
Cost Sales | 18 166 230 | 23 693 126 | 33 094 804 |
Creditors | 1 810 426 | 750 000 | 1 690 532 |
Current Tax For Period | 328 100 | 707 711 | 101 162 |
Deferred Income | | 4 366 | 3 788 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 35 500 | -53 405 | 108 912 |
Deferred Tax Liabilities | 102 500 | 55 600 | 180 000 |
Depreciation Amortisation Expense | 504 927 | 466 004 | 549 827 |
Depreciation Expense Property Plant Equipment | 504 927 | 529 531 | 743 954 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -34 812 | -379 481 |
Disposals Property Plant Equipment | | -57 479 | -397 482 |
Distribution Average Number Employees | 15 | 14 | 14 |
Distribution Costs | 2 048 006 | 2 558 516 | 3 473 411 |
Dividend Per Share Final | 3 | 20 | |
Dividends Paid | -70 000 | -500 000 | |
Dividends Paid Classified As Financing Activities | -70 000 | -500 000 | |
Finance Lease Liabilities Present Value Total | 3 976 | 200 000 | 107 735 |
Financial Assets Acquired | | 911 744 | |
Financial Liabilities Assumed | | -701 446 | |
Fixed Assets | 3 883 282 | 5 507 898 | 6 610 654 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -292 128 | 1 458 241 | -985 367 |
Further Item Debtors Component Total Debtors | | | 275 133 |
Gain Loss From Revaluation Property Plant Equipment Recognised In Profit Or Loss | 39 809 | 48 827 | 71 446 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -814 514 | -1 933 741 | 2 541 597 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 643 063 | 403 558 | 194 210 |
Gain Loss In Cash Flows From Change In Deferred Items | | 814 | -815 |
Gain Loss In Cash Flows From Change In Inventories | 374 708 | 4 669 051 | -2 948 283 |
Gain Loss On Disposals Property Plant Equipment | 39 809 | 19 633 | 65 422 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -189 |
Gain Loss On Revaluation Other Assets Net Tax In Other Comprehensive Income | | -1 860 | -1 860 |
Goodwill Arising On Business Combination | | 1 064 770 | |
Gross Profit Loss | 5 282 198 | 8 313 219 | 9 200 125 |
Income Taxes Paid Refund Classified As Operating Activities | 1 366 | 516 966 | 600 000 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 76 475 | -68 157 | -84 989 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -55 584 | -63 944 | -130 582 |
Increase From Amortisation Charge For Year Intangible Assets | | 62 111 | 140 277 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 466 004 | 549 827 |
Intangible Assets | | 1 002 659 | 4 960 |
Intangible Assets Gross Cost | | 1 064 770 | 4 960 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 12 881 | 19 335 | 94 087 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | 33 675 | 50 781 | 31 137 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 4 652 | 7 960 | 20 206 |
Interest Income On Bank Deposits | 1 366 | 15 | 333 |
Interest Paid Classified As Financing Activities | -53 378 | -88 085 | -174 450 |
Interest Paid Classified As Operating Activities | 53 378 | 88 085 | 174 450 |
Interest Payable Similar Charges Finance Costs | 53 378 | 94 419 | 226 373 |
Interest Received Classified As Investing Activities | 16 584 | 18 013 | 271 838 |
Interest Received Classified As Operating Activities | 16 584 | 18 013 | 271 838 |
Inventories Acquired | | 205 962 | |
Investments Fixed Assets | | 2 030 050 | 2 633 050 |
Investments In Subsidiaries | | 2 030 050 | 2 633 050 |
Net Cash Flows From Used In Financing Activities | -1 564 789 | 1 988 861 | -67 082 |
Net Cash Flows From Used In Investing Activities | -493 667 | -2 052 974 | -1 315 323 |
Net Cash Flows From Used In Operating Activities | 2 134 931 | -4 044 | 1 297 416 |
Net Cash Generated From Operations | 2 136 297 | 512 922 | 1 897 416 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 2 339 554 | 3 651 790 | 1 684 940 |
Net Cash Outflow Inflow On Business Combination | | 1 440 208 | |
Net Current Assets Liabilities | 3 510 741 | 2 868 253 | 4 101 978 |
Net Identifiable Assets Liabilities Acquired | | 965 280 | |
Number Shares Issued Fully Paid | 25 000 | 25 000 | 25 000 |
Operating Profit Loss | 1 874 436 | 3 381 932 | 1 550 128 |
Other Comprehensive Income Expense Net Tax | -1 860 | -1 860 | -1 860 |
Other Creditors | | 100 000 | 100 000 |
Other Employee Expense | 61 610 | 66 406 | 92 954 |
Other Finance Costs | 2 170 | 16 343 | 80 943 |
Other Finance Income | 15 218 | 18 013 | 21 838 |
Other Interest Receivable Similar Income Finance Income | 16 584 | 18 028 | 22 171 |
Other Inventories | | 155 570 | 748 566 |
Other Operating Income Format1 | 516 310 | 79 122 | 814 |
Other Payables Accrued Expenses | 188 783 | 206 453 | 250 266 |
Other Remaining Borrowings | -2 092 301 | 1 458 241 | 472 874 |
Other Remaining Operating Income | 516 310 | 79 122 | 814 |
Other Short-term Employee Benefits | | 5 621 | 5 852 |
Par Value Share | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -57 975 | 181 412 | 309 193 |
Payments To Redeem Own Shares | -500 000 | | |
Pension Costs Defined Contribution Plan | 181 541 | 109 645 | 181 219 |
Percentage Voting Equity Interests Acquired | | 100 | |
Prepayments | 89 702 | 132 160 | 294 639 |
Proceeds From Sales Property Plant Equipment | 55 870 | 42 300 | 83 423 |
Production Average Number Employees | 64 | 80 | 132 |
Profit Loss | 1 529 626 | 2 589 454 | 1 271 549 |
Profit Loss Acquiree | | 252 533 | |
Profit Loss Attributable To Owners Parent | 1 529 626 | 2 715 179 | 1 266 434 |
Profit Loss On Ordinary Activities Before Tax | 1 837 642 | 3 305 541 | 1 345 926 |
Property Plant Equipment Acquired | | 549 020 | |
Property Plant Equipment Gross Cost | 7 960 724 | 7 986 482 | 8 656 584 |
Provisions | | 55 600 | 180 000 |
Provisions For Liabilities Balance Sheet Subtotal | 102 500 | 55 600 | 180 000 |
Purchase Intangible Assets | | | -521 131 |
Purchase Property Plant Equipment | -566 121 | -83 237 | -1 067 584 |
Raw Materials Consumables | 3 714 364 | 8 383 415 | 5 435 132 |
Rental Income From Investment Property | 25 810 | 25 810 | |
Revenue Acquiree | | 1 052 850 | |
Revenue From Sale Goods | 23 422 618 | 31 980 535 | 42 294 929 |
Social Security Costs | 259 501 | 297 427 | 495 695 |
Staff Costs Employee Benefits Expense | 3 878 697 | 5 061 131 | 6 979 498 |
Taxation Social Security Payable | 392 670 | 178 235 | 584 935 |
Tax Expense Credit Applicable Tax Rate | 349 152 | 628 053 | 255 726 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 8 885 | -10 147 | -17 236 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 5 563 | 36 400 | 4 256 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 308 016 | 545 893 | 26 374 |
Total Assets Less Current Liabilities | 7 394 023 | 8 376 151 | 10 712 632 |
Total Borrowings | 1 810 426 | 750 000 | 1 939 867 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | 878 344 |
Total Operating Lease Payments | 112 190 | 120 786 | 147 082 |
Trade Creditors Trade Payables | 5 830 910 | 7 601 700 | 5 299 830 |
Trade Debtors Trade Receivables | 5 174 100 | 5 917 387 | 6 169 948 |
Turnover Revenue | 23 448 428 | 32 006 345 | 42 294 929 |
Unpaid Contributions To Pension Schemes | 34 135 | 63 851 | 33 611 |
Wages Salaries | 3 376 045 | 4 587 653 | 6 203 778 |
Work In Progress | | 40 027 | 43 967 |
Company Contributions To Money Purchase Plans Directors | 70 000 | 4 000 | 7 833 |
Director Remuneration | 54 339 | 109 113 | 77 079 |