Profit & Loss |
Date of Accounts |
2020-03-31 | 2021-03-31 | 2022-03-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 5 686 988 | 8 474 541 | 7 517 615 |
Current Assets | | 17 893 749 | 17 530 988 |
Debtors | | 7 984 909 | 8 355 784 |
Net Assets Liabilities | | 29 192 577 | 28 373 416 |
Other Debtors | | 1 241 808 | 1 424 271 |
Property Plant Equipment | | 15 068 684 | 15 097 820 |
Total Inventories | | 1 434 299 | 1 657 589 |
|
Other Financial Data |
Audit Fees Expenses | | 28 900 | 30 650 |
Fees For Non-audit Services | | 15 950 | 13 950 |
Other Assurance Services Fees | | 2 975 | 2 150 |
Other Non-audit Services Fees | | 9 175 | 7 800 |
Taxation Compliance Services Fees | | 3 800 | 4 000 |
Accumulated Amortisation Impairment Intangible Assets | | 411 522 | 411 522 |
Accumulated Depreciation Impairment Property Plant Equipment | | 22 578 793 | 24 816 184 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 2 719 721 |
Administration Support Average Number Employees | | 38 | 37 |
Administrative Expenses | | 4 311 476 | 4 575 844 |
Amounts Owed By Related Parties | | 51 990 | 144 478 |
Applicable Tax Rate | | 19 | 19 |
Average Number Employees During Period | | 122 | 122 |
Balances Amounts Owed By Related Parties | | 531 551 | 797 615 |
Balances Amounts Owed To Related Parties | | | 6 117 |
Capital Commitments | | 2 200 000 | 1 441 915 |
Carrying Amount Property Plant Equipment Pledged As Security For Liabilities | | 4 484 544 | 4 968 880 |
Comprehensive Income Expense | | 5 348 653 | 7 730 839 |
Comprehensive Income Expense Attributable To Owners Parent | | 5 564 753 | 8 218 992 |
Cost Sales | | 16 865 185 | 16 226 784 |
Creditors | | 1 538 228 | 1 925 536 |
Current Tax For Period | | 1 589 386 | 1 713 046 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | 218 324 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -259 004 | 297 086 |
Deferred Tax Liabilities | | 602 800 | 899 886 |
Depreciation Amortisation Expense | | 2 472 373 | 2 679 993 |
Depreciation Expense Property Plant Equipment | | 2 529 985 | 2 741 058 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | -442 602 |
Disposals Property Plant Equipment | | | -453 194 |
Distribution Costs | | 4 750 712 | 5 853 584 |
Dividends Paid | | -2 250 000 | -8 550 000 |
Dividends Paid Classified As Financing Activities | | -2 250 000 | -8 550 000 |
Dividends Paid On Shares Final | | 2 250 000 | 4 300 000 |
Finance Lease Liabilities Present Value Total | | 1 029 515 | 1 070 107 |
Finance Lease Payments Owing Minimum Gross | | 2 567 743 | 2 995 643 |
Finished Goods Goods For Resale | | 1 196 784 | 1 376 593 |
Fixed Assets | | 20 875 262 | 20 904 398 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 58 150 | 65 650 |
Gain Loss From Revaluation Property Plant Equipment Recognised In Profit Or Loss | | -9 070 | 25 907 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -661 242 | 510 193 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 1 194 431 | 370 875 |
Gain Loss In Cash Flows From Change In Inventories | | -295 712 | 223 290 |
Gain Loss In Cash Flows From Change In Provisions | | 503 866 | 639 599 |
Gain Loss On Disposals Property Plant Equipment | | -9 070 | 25 907 |
Government Grant Income | | 214 490 | 1 827 |
Gross Profit Loss | | 15 829 568 | 20 693 637 |
Income From Related Parties | | 3 920 418 | 4 327 478 |
Income Taxes Paid Refund Classified As Operating Activities | | 910 745 | 1 956 259 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | 28 052 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 4 091 762 | -956 926 |
Increase Decrease In Existing Provisions | | | 1 402 315 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 2 679 993 |
Intangible Assets | | 7 634 | 7 634 |
Intangible Assets Gross Cost | | 419 156 | 419 156 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 4 282 | |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | 820 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 87 069 | 54 296 |
Interest Income On Bank Deposits | | 2 183 | 4 023 |
Interest Paid Classified As Financing Activities | | -5 102 | |
Interest Paid Classified As Operating Activities | | 92 171 | 54 296 |
Interest Payable Similar Charges Finance Costs | | 92 171 | 54 296 |
Interest Received Classified As Investing Activities | | -808 | 1 944 |
Interest Received Classified As Operating Activities | | -808 | 1 944 |
Investment Property | | 5 195 000 | 5 195 000 |
Investment Property Fair Value Model | | 5 195 000 | |
Investments Fixed Assets | | 603 944 | 603 944 |
Investments In Subsidiaries | | 603 944 | 603 944 |
Key Management Personnel Compensation Post-employment Benefits | | 31 339 | 28 194 |
Key Management Personnel Compensation Short-term Employee Benefits | | 775 692 | 682 377 |
Key Management Personnel Compensation Total | | 807 031 | 710 571 |
Minimum Operating Lease Payments Recognised As Expense | | 65 548 | 88 189 |
Net Cash Flows From Used In Financing Activities | | -3 924 216 | -10 351 110 |
Net Cash Flows From Used In Investing Activities | | -544 624 | -506 564 |
Net Cash Flows From Used In Operating Activities | | 8 560 602 | 9 900 748 |
Net Cash Generated From Operations | | 9 471 347 | 11 857 007 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | 9 204 958 | 12 321 766 |
Net Current Assets Liabilities | | 12 063 821 | 12 539 517 |
Nominal Value Allotted Share Capital | | 320 000 | 320 000 |
Number Shares Issued Fully Paid | | 160 000 | 160 000 |
Operating Profit Loss | | 6 985 123 | 10 279 397 |
Other Creditors | | 9 869 | 59 539 |
Other Interest Receivable Similar Income Finance Income | | 2 183 | 4 023 |
Other Operating Income Format1 | | 217 743 | 15 188 |
Other Payables Accrued Expenses | | 805 415 | 504 453 |
Other Remaining Operating Income | | 3 253 | 13 361 |
Other Revenue | | 429 261 | 609 771 |
Par Value Share | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -1 669 114 | -1 801 110 |
Payments To Related Parties | | 11 531 | 9 953 |
Pension Costs Defined Contribution Plan | | 222 706 | 226 853 |
Percentage Class Share Held In Subsidiary | | 100 | 100 |
Prepayments | | 205 510 | 252 187 |
Proceeds From Sales Property Plant Equipment | | 31 770 | 36 499 |
Production Average Number Employees | | 84 | 85 |
Profit Loss | | 5 348 653 | 7 730 839 |
Profit Loss Attributable To Owners Parent | | 5 564 753 | 8 218 992 |
Profit Loss On Ordinary Activities Before Tax | | 6 895 135 | 10 229 124 |
Property Plant Equipment Gross Cost | | 37 647 477 | 39 914 004 |
Provisions | | 2 208 278 | 3 144 963 |
Provisions For Liabilities Balance Sheet Subtotal | | 2 208 278 | 3 144 963 |
Provisions Used | | | -465 630 |
Purchase Property Plant Equipment | | -575 586 | -545 007 |
Raw Materials Consumables | | 237 515 | 280 996 |
Rental Income From Investment Property | | 352 296 | 339 049 |
Revenue From Rendering Services | | 64 836 | |
Revenue From Sale Goods | | 31 848 360 | 35 971 601 |
Social Security Costs | | 549 626 | 525 915 |
Staff Costs Employee Benefits Expense | | 5 962 238 | 5 934 442 |
Taxation Social Security Payable | | 1 369 256 | 1 074 062 |
Tax Expense Credit Applicable Tax Rate | | 1 310 076 | 1 943 534 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -143 866 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | 20 306 | -7 860 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 1 281 883 | 1 884 489 |
Total Assets Less Current Liabilities | | 32 939 083 | 33 443 915 |
Total Borrowings | | 1 538 228 | 1 925 536 |
Total Operating Lease Payments | | 1 408 359 | 704 080 |
Trade Creditors Trade Payables | | 1 458 053 | 1 473 334 |
Trade Debtors Trade Receivables | | 6 485 601 | 6 534 848 |
Turnover Revenue | | 32 694 753 | 36 920 421 |
Unpaid Contributions To Pension Schemes | | 37 400 | 58 412 |
Wages Salaries | | 5 189 906 | 5 181 674 |
Company Contributions To Money Purchase Plans Directors | | 8 397 | 8 448 |
Director Remuneration | | 126 119 | 159 981 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 2 | 1 |