Profit & Loss |
Date of Accounts |
2019-02-28 | 2020-02-28 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 6 219 044 | 9 626 550 | 2 927 650 | 5 602 916 | 8 542 723 |
Current Assets | 12 455 753 | 13 770 955 | 17 638 694 | 14 215 792 | 12 248 965 |
Debtors | 5 390 109 | 4 144 405 | 14 711 044 | 8 612 876 | 3 706 242 |
Net Assets Liabilities | 11 509 478 | 13 020 184 | 14 922 241 | 12 109 154 | 10 105 317 |
Other Debtors | 1 548 233 | 1 564 316 | 265 671 | 265 406 | 81 296 |
Property Plant Equipment | 344 490 | 1 031 399 | 844 041 | 771 242 | 799 656 |
Total Inventories | 846 600 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 7 000 | 7 000 | 8 000 | 9 000 |
Accrued Liabilities Deferred Income | 72 381 | 332 430 | 224 543 | 289 539 | 513 429 |
Accumulated Depreciation Impairment Property Plant Equipment | 690 355 | 845 203 | 817 983 | 987 449 | 825 704 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | 169 602 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 841 757 | 46 483 | 96 667 | 207 129 |
Administrative Expenses | 3 498 532 | 3 816 928 | 3 610 766 | 1 726 147 | 1 123 688 |
Amounts Owed By Group Undertakings | | | 11 671 728 | 5 790 177 | 433 776 |
Average Number Employees During Period | 106 | 144 | 157 | 163 | 163 |
Cash Cash Equivalents Cash Flow Value | 6 219 044 | 9 626 550 | | | |
Corporation Tax Payable | 259 734 | 105 344 | 241 080 | 68 559 | |
Corporation Tax Recoverable | | | | | 151 050 |
Cost Sales | 3 497 501 | 5 516 569 | 8 092 594 | 8 666 349 | 9 700 796 |
Creditors | 1 248 983 | 1 728 225 | 3 516 554 | 2 810 627 | 2 980 657 |
Current Tax For Period | 252 183 | 105 344 | 241 080 | 459 000 | 522 519 |
Deferred Income | 146 778 | 381 111 | 1 419 280 | 1 520 466 | 1 207 969 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 22 657 | 12 163 | -10 005 | 23 313 | 64 997 |
Depreciation Expense Property Plant Equipment | 132 589 | 154 848 | 233 841 | 169 466 | |
Depreciation Impairment Expense Property Plant Equipment | 132 589 | 154 848 | | | |
Dividends Paid | | | | 6 000 000 | 6 000 000 |
Dividends Paid On Shares Interim | | | | 6 000 000 | 6 000 000 |
Fixed Assets | | | | 771 242 | 969 259 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | 23 233 | 26 356 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | 22 657 | -14 815 | -10 005 | -248 975 | -2 045 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 940 241 | 819 273 | 686 865 | 453 177 | 333 377 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -65 740 | -399 299 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 819 424 | -1 272 060 | | | |
Gain Loss In Cash Flows From Change In Deferred Income | -2 313 | -234 333 | | | |
Gain Loss In Cash Flows From Change In Inventories | 157 608 | -846 600 | | | |
Government Grant Income | | | 420 376 | 17 622 | |
Gross Profit Loss | 5 916 774 | 5 417 490 | 5 525 424 | 5 499 827 | |
Income Taxes Paid Refund Classified As Operating Activities | -154 846 | -287 064 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -1 129 718 | -3 407 506 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 26 978 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 154 848 | 233 841 | 169 466 | 165 057 |
Intangible Assets | | | | | 169 602 |
Intangible Assets Gross Cost | | | | | 169 602 |
Interest Income On Bank Deposits | 2 840 | 28 625 | 15 903 | 330 | 5 681 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 2 840 | 28 625 | | | |
Interest Received Classified As Investing Activities | -26 073 | -54 981 | | | |
Investments Fixed Assets | | | | | 1 |
Investments In Subsidiaries | | | | | 1 |
Net Cash Flows From Used In Investing Activities | 357 288 | 813 132 | | | |
Net Cash Flows From Used In Operating Activities | -1 487 006 | -4 220 638 | | | |
Net Cash Generated From Operations | -1 641 852 | -4 507 702 | | | |
Net Current Assets Liabilities | 11 206 770 | 12 042 730 | 14 122 140 | 11 405 165 | 9 268 308 |
Net Finance Income Costs | 26 073 | 54 981 | 15 903 | | |
Operating Profit Loss | 2 418 242 | 1 600 562 | 2 335 034 | 3 791 302 | |
Other Creditors | 15 166 | 23 547 | 7 255 | 30 964 | 45 968 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 266 830 | | 326 802 |
Other Disposals Property Plant Equipment | | | 266 830 | | 340 460 |
Other Interest Income | 23 233 | 26 356 | | | |
Other Interest Receivable Similar Income Finance Income | 26 073 | 54 981 | 15 903 | 330 | 5 681 |
Other Operating Income Format1 | | | 420 376 | 17 622 | |
Other Taxation Social Security Payable | 354 269 | 640 537 | 1 357 119 | 637 354 | 589 246 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 99 156 | 120 129 | 83 097 | 145 116 | 146 142 |
Prepayments Accrued Income | 1 165 128 | 802 821 | 994 389 | 996 666 | 1 311 862 |
Profit Loss | 2 169 475 | 1 510 706 | 1 902 057 | 3 186 913 | 3 996 163 |
Profit Loss On Ordinary Activities Before Tax | 2 444 315 | 1 655 543 | 2 350 937 | 3 791 632 | 4 583 679 |
Property Plant Equipment Gross Cost | 1 034 845 | 1 876 602 | 1 662 024 | 1 758 691 | 1 625 360 |
Provisions For Liabilities Balance Sheet Subtotal | 41 782 | 53 945 | | | |
Purchase Property Plant Equipment | -360 128 | -841 757 | | | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | 5 769 | | |
Social Security Costs | 313 337 | 390 808 | 217 642 | 474 003 | |
Staff Costs Employee Benefits Expense | 3 583 469 | 4 598 155 | 5 045 663 | 5 406 924 | 5 447 481 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 41 782 | 53 945 | 43 940 | 67 253 | 132 250 |
Tax Expense Credit Applicable Tax Rate | 464 420 | 314 553 | 446 678 | 720 410 | 870 899 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | -5 453 | -17 818 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -23 129 | 15 249 | 10 100 | -7 076 | -26 813 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 293 | 4 330 | | 94 | 313 |
Tax Increase Decrease From Effect Foreign Tax Rates | | 27 330 | 190 827 | 122 406 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 274 840 | 144 837 | 448 880 | 604 719 | 587 516 |
Total Assets Less Current Liabilities | 11 551 260 | 13 074 129 | 14 966 181 | 12 176 407 | 10 237 567 |
Total Current Tax Expense Credit | 252 183 | 132 674 | 458 885 | 581 406 | 522 519 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | 5 769 | | |
Total Operating Lease Payments | 175 815 | 188 332 | 182 504 | 190 821 | |
Trade Creditors Trade Payables | 400 655 | 245 256 | 267 277 | 263 745 | 624 045 |
Trade Debtors Trade Receivables | 2 676 748 | 1 777 268 | 1 779 256 | 1 560 627 | 1 728 258 |
Turnover Revenue | 9 414 275 | 10 934 059 | 11 226 333 | 14 166 176 | |
Wages Salaries | 3 170 976 | 4 087 218 | 4 469 842 | 4 787 805 | 4 791 484 |
Work In Progress | 846 600 | | | | |
Company Contributions To Defined Benefit Plans Directors | 21 500 | 22 250 | 22 250 | 22 500 | |
Director Remuneration | 111 570 | 103 200 | 103 200 | 103 200 | 104 200 |
Director Remuneration Benefits Including Payments To Third Parties | 133 070 | 125 450 | 125 450 | 125 700 | 126 450 |