Profit & Loss |
Date of Accounts |
2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 285 749 | 4 793 | 58 524 |
Current Assets | 2 157 910 | 2 179 161 | 2 226 953 |
Debtors | 1 872 161 | 2 174 368 | 2 168 429 |
Net Assets Liabilities | 4 132 026 | 4 094 270 | 4 157 130 |
Other Debtors | 19 982 | 5 901 | 903 |
Property Plant Equipment | 1 382 100 | 1 352 694 | 1 323 288 |
Total Inventories | 2 701 793 | 4 293 126 | 6 429 843 |
|
Other Financial Data |
Audit Fees Expenses | 14 910 | 16 185 | 20 000 |
Accumulated Amortisation Impairment Intangible Assets | 1 103 603 | 1 103 603 | 1 103 603 |
Accumulated Depreciation Impairment Property Plant Equipment | 132 669 | 154 761 | 192 598 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 80 755 | 105 955 |
Administration Support Average Number Employees | 17 | 13 | 16 |
Administrative Expenses | 6 125 426 | 6 736 856 | 8 109 955 |
Amounts Owed By Related Parties | 1 841 086 | 2 156 073 | 2 156 073 |
Amount Specific Bank Loan | | 1 236 970 | 1 040 229 |
Applicable Tax Rate | 19 | 19 | 19 |
Average Number Employees During Period | 113 | 107 | 119 |
Balances With Banks | 285 719 | 4 763 | 58 494 |
Bank Borrowings | 1 517 015 | 1 063 968 | 1 040 229 |
Cash Cash Equivalents | 285 749 | 4 793 | 58 524 |
Cash Cash Equivalents Cash Flow Value | 1 310 995 | 897 899 | |
Cash On Hand | 30 | 30 | 30 |
Comprehensive Income Expense | -56 993 | 3 744 | 62 860 |
Cost Sales | 30 052 073 | 45 160 592 | 50 584 187 |
Creditors | 1 618 632 | 1 715 384 | 131 409 |
Current Tax For Period | 15 505 | 80 349 | 663 075 |
Decrease In Loans Owed To Related Parties Due To Loans Repaid | 69 361 | 1 035 | 26 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | 197 468 | -1 714 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -2 741 | 314 601 | -5 429 |
Deferred Tax Liabilities | 38 386 | 50 749 | 50 976 |
Depreciation Amortisation Expense | 1 146 197 | 1 047 431 | 1 244 875 |
Depreciation Expense Property Plant Equipment | 1 146 197 | 1 047 431 | 1 244 875 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -124 678 | -114 008 |
Disposals Property Plant Equipment | | -175 854 | -152 945 |
Distribution Average Number Employees | 86 | 87 | 95 |
Dividend Per Share Final | | 346 | |
Dividend Per Share Interim | | 346 | |
Dividends Paid | | -41 500 | |
Dividends Paid Classified As Financing Activities | | -41 500 | |
Finance Lease Liabilities Present Value Total | 304 666 | 182 018 | 609 128 |
Finance Lease Payments Owing Minimum Gross | 406 283 | 833 434 | 740 537 |
Fixed Assets | 3 643 391 | 3 613 985 | 3 584 579 |
Further Item Debtors Component Total Debtors | 30 416 | 123 115 | |
Gain Loss From Revaluation Property Plant Equipment Recognised In Profit Or Loss | 124 623 | 99 192 | 65 109 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | -35 949 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -16 483 | 1 228 867 | -732 078 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 508 848 | 1 643 204 | 592 872 |
Gain Loss In Cash Flows From Change In Inventories | -981 532 | 1 591 333 | 2 136 717 |
Gain Loss On Disposals Property Plant Equipment | 124 623 | 99 192 | 65 109 |
Gross Profit Loss | 5 569 701 | 9 401 849 | 11 752 006 |
Income Taxes Paid Refund Classified As Operating Activities | 101 117 | 162 630 | 377 499 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 865 655 | -413 096 | -140 523 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 31 | 31 | -2 413 |
Increase Decrease In Existing Provisions | | 12 363 | -7 144 |
Increase Decrease In Net Debt From Cash Flows | | -363 393 | 825 520 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 22 092 | 37 837 |
Increase In Loans Owed To Related Parties Due To Loans Advanced | -150 007 | -261 122 | -20 000 |
Intangible Assets Gross Cost | 1 103 603 | 1 103 603 | 1 103 603 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 46 961 | 37 663 | 26 137 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 35 522 | 19 552 | 33 462 |
Interest Paid Classified As Financing Activities | -82 483 | -57 215 | -59 599 |
Interest Paid Classified As Operating Activities | 82 483 | 57 215 | 59 599 |
Interest Payable Similar Charges Finance Costs | 82 483 | 57 215 | 59 599 |
Interest Received Classified As Investing Activities | 164 | | |
Interest Received Classified As Operating Activities | 164 | | |
Investments Fixed Assets | 2 261 291 | 2 261 291 | 2 261 291 |
Investments In Subsidiaries | 2 261 291 | 2 261 291 | 2 261 291 |
Key Management Personnel Compensation Short-term Employee Benefits | 192 221 | 140 008 | 95 272 |
Loans Owed To Related Parties | 650 379 | -496 849 | -516 823 |
Net Cash Flows From Used In Financing Activities | -1 147 305 | -888 213 | -1 027 642 |
Net Cash Flows From Used In Investing Activities | 511 941 | -992 905 | -95 532 |
Net Cash Flows From Used In Operating Activities | 1 501 019 | 1 468 022 | 982 651 |
Net Cash Generated From Operations | 1 602 136 | 1 630 652 | 1 360 150 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 1 145 935 | 3 636 322 | 4 821 817 |
Net Current Assets Liabilities | 527 021 | 531 034 | 623 527 |
Net Debt Funds | -848 675 | -1 284 068 | -1 023 390 |
New Finance Leases | | | -564 842 |
Operating Profit Loss | 88 412 | 2 688 083 | 3 642 051 |
Other Creditors | 502 778 | 502 750 | 517 726 |
Other Finance Income | 164 | | |
Other Interest Receivable Similar Income Finance Income | 164 | | |
Other Inventories | 2 701 793 | 4 293 126 | 6 429 843 |
Other Operating Income Format1 | 644 137 | 23 090 | |
Other Payables Accrued Expenses | 6 131 | 6 704 | 8 745 |
Other Remaining Operating Income | 644 137 | 23 090 | |
Ownership Interest In Subsidiary Percent | 100 | 100 | 100 |
Payments Finance Lease Liabilities Classified As Financing Activities | -664 854 | -384 644 | -659 739 |
Pension Costs Defined Contribution Plan | 65 649 | 66 697 | 87 564 |
Prepayments | 11 093 | 12 394 | 11 453 |
Proceeds From Sales Investment Properties | 375 051 | | |
Proceeds From Sales Property Plant Equipment | 579 457 | 508 925 | 187 637 |
Production Average Number Employees | 10 | 7 | 8 |
Profit Loss | -56 993 | 3 744 | 62 860 |
Profit Loss On Ordinary Activities Before Tax | 6 093 | 2 630 868 | 3 582 452 |
Property Plant Equipment Gross Cost | 225 036 | 305 791 | 411 746 |
Provisions | 310 716 | 50 749 | 815 640 |
Provisions For Liabilities Balance Sheet Subtotal | 38 386 | 50 749 | 50 976 |
Purchase Property Plant Equipment | -442 731 | -1 501 830 | -283 169 |
Repayments Borrowings Classified As Financing Activities | -399 968 | -404 854 | -308 304 |
Revenue From Sale Goods | 35 621 774 | 54 562 441 | 62 336 193 |
Social Security Costs | 305 735 | 331 582 | 437 082 |
Staff Costs Employee Benefits Expense | 3 537 400 | 3 847 012 | 4 573 522 |
Taxation Social Security Payable | 430 960 | 5 953 | 6 041 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | -1 499 | | |
Tax Expense Credit Applicable Tax Rate | 1 158 | 499 865 | 680 666 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | -494 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 9 901 | 10 111 | 10 094 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 8 360 | 9 229 | 13 262 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | -5 125 | -123 761 | -46 376 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 12 795 | 592 449 | 653 519 |
Total Assets Less Current Liabilities | 4 170 412 | 4 145 019 | 4 208 106 |
Total Borrowings | 1 618 632 | 1 715 384 | 131 409 |
Total Deferred Tax Expense Credit | -2 741 | 512 069 | -7 143 |
Total Operating Lease Payments | 120 954 | 97 258 | 106 780 |
Trade Creditors Trade Payables | 588 | 2 038 | 716 |
Turnover Revenue | 35 621 774 | 54 562 441 | 62 336 193 |
Wages Salaries | 3 166 016 | 3 448 733 | 4 048 876 |
Amount Specific Advance Or Credit Directors | -1 121 392 | -1 120 233 | -1 071 482 |
Amount Specific Advance Or Credit Made In Period Directors | 153 690 | 888 968 | 50 000 |
Amount Specific Advance Or Credit Repaid In Period Directors | -2 515 | -450 000 | -122 |
Company Contributions To Money Purchase Plans Directors | 1 238 | 1 312 | 1 451 |
Director Remuneration | 55 463 | 65 189 | 70 926 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 |