Profit & Loss |
Date of Accounts |
2016-02-29 | 2017-02-28 | 2018-02-28 | 2019-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 126 502 | 1 435 460 | 692 915 | 311 647 | 639 316 | 62 242 | 20 042 |
Current Assets | 9 916 459 | 12 613 333 | 11 714 479 | 13 978 649 | 16 015 796 | 15 395 882 | 20 449 528 |
Debtors | 3 543 309 | 3 999 763 | 2 836 482 | 3 884 064 | 4 722 386 | 4 982 795 | 4 298 111 |
Net Assets Liabilities | 5 059 155 | 6 469 006 | 7 905 040 | 10 847 511 | 11 506 770 | 8 012 825 | 15 050 434 |
Other Debtors | | | | 591 790 | 778 401 | 1 021 018 | 336 230 |
Property Plant Equipment | 1 518 129 | 1 617 616 | 3 969 023 | 12 522 333 | 11 984 267 | 11 511 192 | 17 515 437 |
Total Inventories | 6 246 648 | 7 178 110 | 8 185 082 | 9 782 938 | 10 654 094 | 10 350 845 | 16 131 375 |
|
Other Financial Data |
Audit Fees Expenses | 9 000 | 10 000 | 9 897 | 10 000 | 48 442 | | |
Accrued Liabilities Deferred Income | | | | 751 974 | 699 219 | 980 289 | 937 149 |
Accumulated Amortisation Impairment Intangible Assets | 16 988 | 21 832 | 29 390 | 39 831 | 51 906 | 64 874 | 97 311 |
Accumulated Depreciation Impairment Property Plant Equipment | 975 338 | 1 384 960 | 1 839 778 | 2 411 688 | 3 319 078 | 4 161 983 | 3 752 963 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | 19 329 | 11 100 | 213 875 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 369 324 | 369 830 | 194 370 |
Administrative Expenses | 20 443 985 | 22 935 315 | 25 079 920 | 30 484 039 | 30 160 077 | 19 964 720 | 26 527 618 |
Amortisation Expense Intangible Assets | 7 805 | 4 844 | 7 558 | 10 441 | 12 075 | | |
Amortisation Impairment Expense Intangible Assets | | | | 10 441 | 12 075 | | |
Amounts Owed By Group Undertakings | | | 34 839 | 354 236 | 1 068 966 | | |
Amounts Owed To Group Undertakings | | | | | | 89 | 1 579 376 |
Average Number Employees During Period | 231 | 235 | 238 | 310 | 341 | 258 | 263 |
Bank Borrowings | | | | 3 500 000 | 3 266 667 | 4 005 745 | 3 867 039 |
Bank Borrowings Overdrafts | 530 982 | 1 005 | 347 428 | 3 266 667 | 3 033 334 | 1 823 765 | 1 831 523 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | -2 067 179 | -1 765 809 | | |
Bank Overdrafts | 530 982 | 1 005 | 347 428 | 2 067 179 | 1 765 809 | 1 540 432 | 1 537 824 |
Cash Cash Equivalents | | | | | | -1 210 006 | -1 314 210 |
Cash Cash Equivalents Cash Flow Value | -404 480 | 1 434 455 | 345 487 | -1 755 532 | -1 126 493 | | |
Comprehensive Income Expense | 1 118 417 | 1 989 851 | 2 281 034 | 3 407 471 | 1 449 259 | -3 163 945 | 7 748 713 |
Corporation Tax Payable | 255 006 | 468 548 | 579 001 | 867 373 | 714 757 | 533 065 | 682 353 |
Corporation Tax Recoverable | | | | | | 4 424 | |
Cost Sales | 16 557 090 | 16 670 663 | 18 993 050 | 20 213 717 | 21 473 911 | 10 410 834 | 19 260 545 |
Creditors | 64 860 | 50 044 | 46 387 | 3 266 667 | 3 033 334 | 14 826 781 | 17 846 636 |
Current Tax For Period | 255 006 | 468 548 | 579 001 | 276 599 | 438 158 | | 637 077 |
Decrease From Reversal Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | | | | | -418 |
Decrease From Reversal Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | | | | | 418 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | 581 054 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | -109 558 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -76 718 | | | -141 680 |
Depreciation Expense Property Plant Equipment | 235 206 | 361 597 | 406 793 | 523 890 | 907 390 | | |
Depreciation Impairment Expense Property Plant Equipment | | | | 571 910 | 907 390 | | |
Distribution Costs | 822 022 | 798 600 | 909 574 | 1 153 582 | 1 262 252 | 795 980 | 2 568 311 |
Dividends Paid | 716 000 | 580 000 | 845 000 | 465 000 | 790 000 | | |
Dividends Paid Classified As Financing Activities | -716 000 | -580 000 | -845 000 | -465 000 | -790 000 | -330 000 | -711 104 |
Dividends Paid On Shares Final | 716 000 | 580 000 | 845 000 | 465 000 | 790 000 | | |
Finished Goods Goods For Resale | | | | | 10 104 794 | 8 401 316 | 15 627 077 |
Fixed Assets | 1 562 360 | 1 693 553 | 4 082 672 | 12 651 411 | 12 120 599 | 11 645 776 | 17 900 933 |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 10 585 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | -3 500 000 | 233 333 | | |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | | -109 558 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | | | | | -544 522 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | 6 900 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 11 773 | -92 174 | 46 773 | -486 589 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 1 696 463 | 1 753 130 | 2 131 746 | 2 961 877 | 12 591 385 | | |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | | | | | 40 601 | -59 496 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | -39 598 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 602 443 | 1 994 848 | -468 609 | 2 016 800 | -1 550 055 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -1 064 063 | -456 454 | 1 198 120 | -728 185 | 831 422 | | |
Gain Loss In Cash Flows From Change In Inventories | | | | 1 597 856 | 871 156 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -22 539 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | 2 689 263 | | | 6 789 308 |
Government Grant Income | | | | | | 1 715 997 | 233 030 |
Gross Profit Loss | 22 746 185 | 25 950 900 | 28 942 707 | 33 107 190 | 33 513 364 | | |
Impairment Reversal Intangible Assets | | | | | | | -418 |
Impairment Reversal Property Plant Equipment | | | | | | | 418 |
Income Taxes Paid Refund Classified As Operating Activities | -156 175 | -255 006 | -468 548 | | -590 774 | | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | 510 960 | -15 660 | -15 660 | 1 651 649 |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | | | | | | -9 442 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -866 108 | 1 838 935 | -1 088 968 | -2 101 019 | -629 039 | | |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | | | | -3 488 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -486 589 |
Increase From Amortisation Charge For Year Intangible Assets | | 4 844 | 7 558 | 10 441 | 12 075 | 12 968 | 32 019 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 409 622 | 454 818 | 571 910 | 907 390 | 842 905 | 850 868 |
Intangible Assets | 44 231 | 75 737 | 113 449 | 128 878 | 136 132 | 134 264 | 364 092 |
Intangible Assets Gross Cost | 61 219 | 97 569 | 142 839 | 168 709 | 188 038 | 199 138 | 461 403 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 25 310 | 219 278 | 108 172 | 91 815 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 3 437 | 3 437 | 3 437 | 3 437 | | | |
Interest Paid Classified As Operating Activities | -15 810 | -11 143 | -13 023 | -25 310 | | -108 738 | -91 815 |
Interest Payable Similar Charges Finance Costs | 19 247 | 14 580 | 16 460 | 28 747 | 219 278 | 108 738 | 91 815 |
Investments Fixed Assets | | 200 | 200 | 200 | 200 | 320 | 21 404 |
Investments In Subsidiaries | | | | 200 | 200 | 320 | 21 404 |
Loss Gain From Write-downs Reversals Inventories | | | | | | 952 824 | 694 834 |
Net Cash Flows From Used In Financing Activities | 749 487 | 594 202 | 890 594 | -2 646 876 | 1 023 333 | | |
Net Cash Flows From Used In Investing Activities | 487 291 | 545 659 | 2 851 495 | 6 461 827 | 395 553 | | |
Net Cash Flows From Used In Operating Activities | -370 670 | -2 978 796 | -2 653 121 | -1 713 932 | -2 047 925 | | |
Net Cash Generated From Operations | -546 092 | -3 248 382 | -3 138 129 | -1 742 679 | -2 857 977 | | |
Net Current Assets Liabilities | 3 807 649 | 4 825 497 | 3 945 473 | 1 973 727 | 2 914 805 | 569 101 | |
Net Interest Paid Received Classified As Operating Activities | | | | -28 747 | -219 278 | | |
Operating Profit Loss | 1 492 178 | 2 226 985 | 2 953 213 | 1 469 569 | 2 091 035 | | |
Other Comprehensive Income Expense Before Tax | | | | 2 178 303 | 15 660 | 56 261 | 5 078 163 |
Other Creditors | | | | 111 269 | 659 630 | 190 183 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 306 059 |
Other Disposals Property Plant Equipment | | | | | | | 386 652 |
Other Taxation Social Security Payable | 60 642 | 65 273 | 65 686 | 148 069 | 184 768 | | |
Payments Finance Lease Liabilities Classified As Financing Activities | -32 430 | -14 815 | -10 472 | -72 003 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 18 777 | 39 811 | 49 110 | 55 087 | 77 952 | 80 815 | 98 751 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | 1 058 700 | 1 759 760 | 1 112 738 | 1 418 260 | 785 900 | 555 144 | 520 899 |
Profit Loss | 1 118 417 | 1 989 851 | 2 281 034 | 3 407 471 | 1 433 599 | -3 179 605 | 2 611 054 |
Profit Loss On Ordinary Activities Before Tax | 1 472 931 | 2 212 405 | 2 936 753 | 4 130 085 | 1 871 757 | | |
Property Plant Equipment Gross Cost | 2 493 467 | 3 002 576 | 5 808 801 | 14 934 021 | 15 303 345 | 15 673 175 | 21 268 400 |
Provisions For Liabilities Balance Sheet Subtotal | 245 994 | | 76 718 | 510 960 | 495 300 | | |
Purchase Intangible Assets | | -36 350 | -45 270 | -25 870 | -19 329 | | |
Purchase Property Plant Equipment | -487 291 | -509 109 | -2 806 225 | -6 435 957 | -369 324 | | |
Raw Materials Consumables | | | | 9 782 938 | 10 654 094 | | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | -953 411 |
Social Security Costs | 259 855 | 265 508 | 237 246 | 352 190 | 401 989 | 303 731 | 367 906 |
Staff Costs Employee Benefits Expense | 3 757 634 | 4 029 172 | 4 468 691 | 5 420 043 | 22 136 380 | 13 239 357 | 14 951 953 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 510 960 | 495 300 | 479 640 | 1 880 051 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 103 459 |
Tax Expense Credit Applicable Tax Rate | 294 586 | 442 481 | 587 351 | 784 716 | 355 634 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 174 698 | 60 985 | 25 242 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 354 514 | 222 554 | 655 719 | 722 614 | 438 158 | | -100 750 |
Total Assets Less Current Liabilities | 5 370 009 | 6 519 050 | 8 028 145 | 14 625 138 | 15 035 404 | 12 214 877 | |
Total Borrowings | 638 585 | 91 482 | 347 428 | 5 567 179 | 5 032 476 | 1 823 765 | 1 831 523 |
Total Current Tax Expense Credit | | | 579 001 | 288 372 | | | 150 488 |
Total Deferred Tax Expense Credit | | | | | | | -251 238 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | 2 689 263 | | | 5 835 897 |
Total Operating Lease Payments | 60 747 | 33 347 | 19 427 | 31 402 | 3 000 432 | | |
Trade Creditors Trade Payables | 4 574 362 | 6 672 974 | 5 878 960 | 7 798 033 | 8 843 475 | 10 577 851 | 11 884 083 |
Trade Debtors Trade Receivables | 2 484 609 | 2 240 003 | 1 688 905 | 2 111 568 | 2 089 119 | 1 071 364 | 1 990 574 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Intangible Assets | | | | | | | -48 390 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | | 48 390 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | -82 419 | | |
Turnover Revenue | 39 303 275 | 42 621 563 | 47 935 757 | 53 320 907 | 54 987 275 | 25 938 948 | 51 182 664 |
Wages Salaries | 3 479 002 | 3 723 853 | 4 182 335 | 5 012 766 | 21 656 439 | 12 854 811 | 14 485 296 |
Director Remuneration | 9 625 | 8 700 | 7 975 | 9 792 | 8 708 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 | | | |
Additional Provisions Increase From New Provisions Recognised | | | | 434 242 | | | |
Applicable Tax Rate | 20 | 20 | 19 | 19 | | | |
Depreciation Amortisation Expense | 289 235 | 414 465 | 462 377 | 582 351 | | | |
Finance Lease Liabilities Present Value Total | 64 860 | 50 044 | 46 387 | | | | |
Finance Lease Payments Owing Minimum Gross | 107 603 | 35 868 | 29 053 | | | | |
Further Operating Expense Item Component Total Operating Expenses | 10 000 | 3 000 | 3 000 | 13 000 | | | |
Future Finance Charges On Finance Leases | 10 312 | 8 002 | 3 437 | | | | |
Increase Decrease In Property Plant Equipment | | | | 23 154 | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 773 701 | 931 462 | 1 006 972 | 1 597 856 | | | |
Interest Expense On Bank Overdrafts | 15 810 | 11 143 | 13 023 | 25 310 | | | |
Investments In Group Undertakings | | 200 | 200 | 200 | | | |
Merchandise | 6 246 648 | 7 178 110 | 8 185 082 | 9 782 938 | | | |
Number Shares Issued Fully Paid | | 1 000 | 1 000 | 1 000 | | | |
Other Deferred Tax Expense Credit | 99 508 | -245 994 | 76 718 | 434 242 | | | |
Other Operating Income Format1 | 12 000 | 10 000 | | | | | |
Par Value Share | | 1 | 1 | 1 | | | |
Provisions | 245 994 | | 76 718 | 510 960 | | | |
Total Additions Including From Business Combinations Intangible Assets | | 36 350 | 45 270 | 25 870 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 509 109 | 2 806 225 | 6 435 957 | | | |