Profit & Loss |
Date of Accounts |
2017-03-31 | 2018-03-31 | 2019-03-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 1 104 137 | 1 149 447 | 1 550 836 |
Current Assets | 2 991 235 | 3 113 095 | 3 361 446 |
Debtors | 926 371 | 1 028 182 | 953 612 |
Net Assets Liabilities | 1 850 754 | 2 033 699 | 1 994 419 |
Other Debtors | 61 331 | 110 631 | 130 426 |
Property Plant Equipment | 931 865 | 933 283 | 881 110 |
Total Inventories | 960 727 | 935 466 | 856 998 |
|
Other Financial Data |
Taxation Compliance Services Fees | 16 545 | 31 060 | 14 160 |
Director Remuneration | 154 000 | 136 125 | 136 500 |
Dividend Recommended By Directors | | 500 000 | 500 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 |
Accrued Liabilities Deferred Income | 140 475 | 147 360 | 220 537 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 522 895 | 2 650 022 | 2 501 022 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -10 068 | -8 340 |
Administrative Expenses | 1 721 109 | 1 626 500 | 1 104 589 |
Applicable Tax Rate | 20 | 19 | 19 |
Average Number Employees During Period | 230 | 228 | 231 |
Cash Cash Equivalents Cash Flow Value | 1 104 137 | | |
Comprehensive Income Expense | 509 360 | 682 945 | 460 720 |
Corporation Tax Payable | 144 964 | 185 434 | 152 956 |
Cost Sales | 13 195 419 | 13 054 812 | 13 340 410 |
Creditors | 140 475 | 147 360 | 220 537 |
Current Tax For Period | 144 964 | 185 434 | 152 956 |
Depreciation Amortisation Expense | 280 898 | 265 774 | 291 067 |
Depreciation Expense Property Plant Equipment | 280 898 | 265 773 | 291 067 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 138 646 | 440 067 |
Disposals Property Plant Equipment | | 183 558 | 555 152 |
Dividend Per Share Interim | | 5 000 | 5 000 |
Dividends Paid | 300 000 | 500 000 | 500 000 |
Dividends Paid Classified As Financing Activities | -300 000 | -500 000 | -500 000 |
Dividends Paid On Shares Interim | 300 000 | 500 000 | 500 000 |
Finished Goods | 960 727 | 935 466 | 856 998 |
Fixed Assets | 956 865 | 958 283 | 906 110 |
Further Operating Expense Item Component Total Operating Expenses | 17 000 | 18 000 | 25 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 2 845 310 | 2 478 717 | 3 131 940 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 4 320 | -73 870 | 276 276 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -63 209 | -101 811 | 74 570 |
Gain Loss On Disposal Assets Income Statement Subtotal | 219 831 | 245 588 | 606 809 |
Gain Loss On Disposals Property Plant Equipment | 219 831 | 245 588 | 606 809 |
Gross Profit Loss | 2 380 632 | 2 483 787 | 1 700 145 |
Income Taxes Paid Refund Classified As Operating Activities | -124 256 | -146 841 | -180 869 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 135 591 | 45 310 | 401 389 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -3 969 | 1 877 | -4 565 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 45 196 | -25 261 | -78 468 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 265 773 | 291 067 |
Investment Property | 25 000 | 25 000 | 25 000 |
Investment Property Fair Value Model | 25 000 | 25 000 | |
Net Cash Flows From Used In Financing Activities | 300 000 | 500 000 | 500 000 |
Net Cash Flows From Used In Investing Activities | 59 808 | 36 852 | -371 130 |
Net Cash Flows From Used In Operating Activities | -495 399 | -582 162 | -530 259 |
Net Cash Generated From Operations | -619 655 | -729 003 | -711 128 |
Net Current Assets Liabilities | 1 100 464 | 1 278 808 | 1 356 538 |
Net Interest Received Paid Classified As Investing Activities | -1 570 | -951 | -3 215 |
Number Shares Issued Fully Paid | | 100 | 100 |
Operating Profit Loss | 662 673 | 859 237 | 597 556 |
Other Creditors | 5 499 | 4 102 | 5 229 |
Other Deferred Tax Expense Credit | 13 888 | -10 068 | -8 340 |
Other Interest Receivable Similar Income Finance Income | 1 570 | 951 | 3 215 |
Other Operating Income Format1 | 3 150 | 1 950 | 2 000 |
Other Taxation Social Security Payable | 229 302 | 248 886 | 250 577 |
Par Value Share | | 1 | 1 |
Prepayments | 865 040 | 917 551 | 823 186 |
Proceeds From Sales Property Plant Equipment | -247 099 | -290 500 | -721 894 |
Profit Loss | 509 360 | 682 945 | 460 720 |
Profit Loss On Ordinary Activities Before Tax | 664 243 | 860 188 | 600 771 |
Property Plant Equipment Gross Cost | 3 454 760 | 3 583 305 | 3 382 132 |
Provisions | 66 100 | 56 032 | 47 692 |
Provisions For Liabilities Balance Sheet Subtotal | 66 100 | 56 032 | 47 692 |
Purchase Property Plant Equipment | -308 477 | -328 303 | -353 979 |
Social Security Costs | 230 619 | 282 065 | 371 244 |
Staff Costs Employee Benefits Expense | 3 968 387 | 4 114 623 | 4 444 983 |
Tax Expense Credit Applicable Tax Rate | 132 849 | 163 436 | 114 146 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 9 112 | 13 465 | 22 810 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 5 454 | 8 533 | 18 978 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 154 883 | 177 243 | 140 051 |
Total Additions Including From Business Combinations Property Plant Equipment | | 312 103 | 353 979 |
Total Assets Less Current Liabilities | 2 057 329 | 2 237 091 | 2 262 648 |
Total Current Tax Expense Credit | 140 995 | 187 311 | 148 391 |
Total Operating Lease Payments | 3 838 936 | 3 874 604 | 3 959 423 |
Trade Creditors Trade Payables | 961 303 | 899 698 | 906 648 |
Turnover Revenue | 15 576 051 | 15 538 599 | 15 040 555 |
Wages Salaries | 3 737 768 | 3 832 558 | 4 073 739 |