Profit & Loss |
Date of Accounts |
2021-03-31 | 2022-03-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 184 117 | 205 994 |
Current Assets | 3 379 282 | 1 785 726 |
Debtors | 342 177 | 28 244 |
Net Assets Liabilities | 1 441 017 | 1 441 017 |
Other Debtors | 180 847 | 1 098 846 |
Total Inventories | 2 852 988 | 99 997 |
|
Other Financial Data |
Other Assurance Services Fees | 2 610 | 3 500 |
Accumulated Amortisation Impairment Intangible Assets | 1 120 000 | 1 190 000 |
Accumulated Depreciation Impairment Property Plant Equipment | 924 656 | 966 611 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 15 314 |
Administrative Expenses | 1 461 736 | 1 264 176 |
Amortisation Expense Intangible Assets | 70 000 | 70 000 |
Amounts Owed By Related Parties | 28 244 | 28 244 |
Applicable Tax Rate | 19 | 19 |
Average Number Employees During Period | 81 | 72 |
Balances With Banks | 182 850 | 204 460 |
Bank Borrowings | 550 000 | 440 000 |
Bank Borrowings Overdrafts | -360 900 | -20 443 |
Bank Overdrafts | 360 900 | 20 443 |
Capital Commitments | 17 495 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 2 253 406 | 2 268 369 |
Cash Cash Equivalents | 184 117 | 205 994 |
Cash On Hand | 1 267 | 1 534 |
Cost Sales | 1 844 786 | 5 433 506 |
Creditors | 567 187 | 450 938 |
Current Tax For Period | 137 544 | 98 939 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | 51 986 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -68 917 | 51 062 |
Deferred Tax Liabilities | -1 305 | -1 440 |
Depreciation Amortisation Expense | 152 110 | 144 073 |
Depreciation Expense Property Plant Equipment | 82 110 | 74 073 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -21 833 |
Disposals Property Plant Equipment | | -21 833 |
Distribution Costs | 554 509 | 866 195 |
Finance Lease Liabilities Present Value Total | 6 989 | 6 579 |
Finance Lease Payments Owing Minimum Gross | 24 176 | 17 517 |
Fixed Assets | 3 426 666 | 3 722 142 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 3 110 | 1 060 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -204 096 | -647 483 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -13 581 | 1 137 558 |
Gain Loss In Cash Flows From Change In Inventories | -135 406 | -2 752 991 |
Gain Loss On Disposals Property Plant Equipment | -61 752 | 30 000 |
Government Grant Income | 592 033 | 74 501 |
Gross Profit Loss | 1 678 298 | 3 119 710 |
Income Taxes Paid Refund Classified As Operating Activities | | -13 267 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 47 809 | 362 334 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -12 083 |
Increase Decrease In Existing Provisions | | 103 048 |
Increase From Amortisation Charge For Year Intangible Assets | | 70 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 41 955 |
Intangible Assets | 280 000 | 210 000 |
Intangible Assets Gross Cost | 1 400 000 | 1 400 000 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 73 564 | 38 534 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | 4 461 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 730 | 796 |
Interest Paid Classified As Financing Activities | -73 564 | -42 995 |
Interest Paid Classified As Operating Activities | 74 294 | 43 791 |
Interest Payable Similar Charges Finance Costs | 74 294 | 43 791 |
Investments Fixed Assets | 1 412 773 | 1 412 773 |
Investments In Subsidiaries | 1 412 773 | 1 412 773 |
Minimum Operating Lease Payments Recognised As Expense | 7 043 | 4 986 |
Net Cash Flows From Used In Financing Activities | -272 517 | -1 416 820 |
Net Cash Flows From Used In Investing Activities | -92 473 | -409 549 |
Net Cash Flows From Used In Operating Activities | 412 799 | 2 188 703 |
Net Cash Generated From Operations | 412 799 | 2 175 436 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 467 908 | 1 207 486 |
Net Current Assets Liabilities | -461 926 | 89 115 |
Number Shares Issued Fully Paid | 1 031 | 1 031 |
Operating Profit Loss | 254 046 | 1 093 413 |
Other Creditors | 1 032 990 | 461 657 |
Other Departments Average Number Employees | 81 | 72 |
Other Inventories | 41 811 | 34 630 |
Other Operating Income Format1 | 591 993 | 104 074 |
Other Payables Accrued Expenses | 513 866 | 547 335 |
Other Remaining Borrowings | 60 000 | 60 000 |
Other Remaining Operating Income | -40 | 29 573 |
Ownership Interest In Subsidiary Percent | 100 | 100 |
Par Value Share | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -5 938 | -7 455 |
Pension Costs Defined Contribution Plan | 18 884 | 25 107 |
Prepayments | 116 976 | 135 606 |
Proceeds From Sales Property Plant Equipment | | 30 000 |
Profit Loss | 111 125 | 859 718 |
Profit Loss Attributable To Owners Parent | 111 125 | 859 718 |
Profit Loss On Ordinary Activities Before Tax | 179 752 | 1 049 622 |
Property Plant Equipment Gross Cost | 1 387 448 | 1 402 762 |
Provisions | 164 620 | 267 668 |
Provisions For Liabilities Balance Sheet Subtotal | 164 620 | 267 668 |
Purchase Property Plant Equipment | -92 473 | -439 549 |
Revenue From Rendering Services | 2 755 215 | 3 887 420 |
Revenue From Sale Goods | 767 869 | 4 665 796 |
Social Security Costs | 92 820 | 100 539 |
Staff Costs Employee Benefits Expense | 1 586 712 | 1 590 399 |
Taxation Social Security Payable | 170 996 | 21 239 |
Tax Expense Credit Applicable Tax Rate | 34 153 | 199 428 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -13 034 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 34 474 | 1 102 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | 2 408 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 68 627 | 189 904 |
Total Assets Less Current Liabilities | 2 964 740 | 3 811 257 |
Total Borrowings | 567 187 | 450 938 |
Total Deferred Tax Expense Credit | -68 917 | 103 048 |
Trade Creditors Trade Payables | 166 090 | 208 443 |
Trade Debtors Trade Receivables | 44 354 | 245 283 |
Turnover Revenue | 3 523 084 | 8 553 216 |
Unpaid Contributions To Pension Schemes | -3 951 | -6 166 |
Wages Salaries | 1 475 008 | 1 464 753 |
Work In Progress | 2 811 177 | 65 367 |
Company Contributions To Money Purchase Plans Directors | 862 | 863 |
Director Remuneration | 35 000 | 35 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 |