Profit & Loss |
Date of Accounts |
2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 163 360 | 6 899 | 41 923 | 619 735 | 661 212 | 31 242 | 132 923 |
Current Assets | 4 291 842 | 4 218 105 | 5 128 268 | 5 032 036 | 4 845 604 | 5 547 242 | 6 492 328 |
Debtors | 3 796 131 | 4 011 446 | 4 816 952 | 4 072 718 | 3 872 157 | 5 161 319 | 5 986 271 |
Net Assets Liabilities | 1 540 001 | 1 923 598 | 2 380 641 | 2 180 878 | 2 907 668 | 3 289 595 | 3 878 076 |
Property Plant Equipment | 280 067 | 293 972 | 378 551 | 333 591 | 335 837 | 312 432 | 237 467 |
Total Inventories | 332 351 | 199 760 | 269 393 | 339 583 | 312 235 | 354 681 | 373 134 |
|
Other Financial Data |
Audit Fees Expenses | | | 17 500 | 17 500 | 17 500 | 17 500 | 17 500 |
Dividend Recommended By Directors | | | 200 000 | 200 000 | 300 000 | 442 000 | 310 000 |
Fees For Non-audit Services | | | 17 120 | 15 530 | 12 530 | 11 000 | 14 000 |
Amount Specific Advance Or Credit Directors | | | | 101 043 | 199 731 | 309 916 | 306 741 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 300 774 | 309 916 | 391 825 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 199 731 | 395 000 |
Director Remuneration | | | 67 749 | 68 640 | 68 471 | 83 623 | 88 538 |
Accumulated Depreciation Impairment Property Plant Equipment | 60 472 | 108 084 | 180 712 | 250 671 | 318 920 | 402 575 | 477 540 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | 5 992 | 24 031 | -3 136 | -3 083 | -11 237 | 1 291 |
Administrative Expenses | | 1 525 121 | 1 720 237 | 2 954 979 | 1 625 689 | 1 817 540 | 1 948 085 |
Average Number Employees During Period | | 39 | 38 | 43 | 49 | 43 | 40 |
Bank Overdrafts | | 213 165 | 171 098 | | | 69 211 | |
Comprehensive Income Expense | | 668 597 | 657 043 | 237 | 1 026 790 | 823 927 | 898 481 |
Creditors | 3 357 215 | 2 907 794 | 3 421 462 | 3 483 169 | 2 575 276 | 15 520 | 10 622 |
Depreciation Expense Property Plant Equipment | | 47 612 | 73 858 | 69 959 | 68 249 | 83 655 | 74 965 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 1 230 | | | | |
Disposals Property Plant Equipment | | | 13 262 | | | 50 599 | |
Dividends Paid | | 285 000 | 200 000 | 200 000 | 300 000 | 442 000 | 310 000 |
Fixed Assets | 635 067 | 648 972 | 733 551 | 688 591 | 690 837 | 667 432 | 592 467 |
Further Item Interest Expense Component Total Interest Expense | | 1 435 | | -136 | | 1 892 | 4 694 |
Gross Profit Loss | | 2 361 059 | 2 516 656 | 3 186 105 | 2 762 942 | 2 819 037 | 3 065 258 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 47 612 | 73 858 | 69 959 | 68 249 | 83 655 | 74 965 |
Interest Expense On Bank Overdrafts | | 950 | 2 050 | 337 | 6 | 811 | 1 831 |
Interest Payable Similar Charges Finance Costs | | 2 385 | 2 050 | 201 | 6 | 15 783 | 8 210 |
Investment Property | 355 000 | 355 000 | 355 000 | 355 000 | 355 000 | 355 000 | 355 000 |
Investment Property Fair Value Model | | 355 000 | 355 000 | 355 000 | 355 000 | 355 000 | |
Issue Equity Instruments | | 100 000 | | 100 000 | 100 000 | | |
Net Current Assets Liabilities | 934 627 | 1 310 311 | 1 706 806 | 1 548 867 | 2 270 328 | 2 679 943 | 3 339 782 |
Number Shares Issued Fully Paid | | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 |
Operating Profit Loss | | 835 938 | 821 275 | 248 526 | 1 275 329 | 1 019 897 | 1 136 573 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 4 201 | 8 311 | 17 504 | 15 922 | 16 826 | 15 343 |
Profit Loss | | 668 597 | 657 043 | 237 | 1 026 790 | 823 927 | 898 481 |
Profit Loss On Ordinary Activities Before Tax | | 833 553 | 819 225 | 248 325 | 1 275 323 | 1 004 114 | 1 128 363 |
Property Plant Equipment Gross Cost | 340 539 | 402 056 | 559 263 | 584 262 | 654 757 | 715 007 | |
Provisions | 29 693 | 35 685 | 59 716 | 56 580 | 53 497 | 42 260 | 43 551 |
Provisions For Liabilities Balance Sheet Subtotal | 29 693 | 35 685 | 59 716 | 56 580 | 53 497 | 42 260 | 43 551 |
Social Security Costs | | 70 352 | 74 860 | 83 809 | 76 962 | 90 449 | 86 395 |
Staff Costs Employee Benefits Expense | | 872 359 | 928 457 | 1 084 428 | 1 069 385 | 1 166 785 | 1 085 427 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 164 956 | 162 182 | 248 088 | 248 533 | 180 187 | 229 882 |
Total Additions Including From Business Combinations Property Plant Equipment | | 61 517 | 170 469 | 24 999 | 70 495 | 110 849 | |
Total Assets Less Current Liabilities | 1 569 694 | 1 959 283 | 2 440 357 | 2 237 458 | 2 961 165 | 3 347 375 | 3 932 249 |
Wages Salaries | | 797 806 | 845 286 | 983 115 | 976 501 | 1 059 510 | 983 689 |
Accrued Liabilities | | | 9 110 | 13 066 | 6 450 | 17 383 | 8 452 |
Bank Borrowings Overdrafts | | | 171 098 | | | 69 211 | |
Cash Cash Equivalents Cash Flow Value | | | -129 175 | 619 735 | 661 212 | -37 969 | |
Cash Receipts From Government Grants | | | | | -63 666 | | |
Corporation Tax Payable | | | 138 287 | 251 223 | 251 606 | 405 732 | 422 724 |
Corporation Tax Recoverable | | | | | | 35 810 | 102 148 |
Cost Sales | | | 26 775 288 | 31 952 079 | 33 690 545 | 27 558 519 | 30 751 594 |
Current Tax For Period | | | 138 151 | 251 223 | 251 616 | 191 425 | 228 591 |
Depreciation Amortisation Expense | | | 73 857 | 69 959 | 68 249 | 83 656 | 74 964 |
Dividend Per Share Interim | | | | 2 | 3 | 4 | 3 |
Dividends Paid Classified As Financing Activities | | | -200 000 | -200 000 | -300 000 | -442 000 | -310 000 |
Dividends Paid On Shares Interim | | | 200 000 | 200 000 | 300 000 | 442 000 | 310 000 |
Finance Lease Liabilities Present Value Total | | | | | | 4 898 | 4 898 |
Finished Goods | | | 269 393 | 339 583 | 312 235 | 354 681 | 373 134 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | -1 | 1 | 123 666 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 293 868 | 295 974 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 152 812 | 443 550 | -807 233 | 63 788 | 337 466 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -805 506 | -4 072 718 | -3 672 426 | -1 131 982 | -772 974 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | -4 982 | | | -11 599 | |
Gain Loss On Disposals Property Plant Equipment | | | -4 982 | | | -11 599 | |
Income From Related Parties | | | 212 090 | 196 895 | 1 044 601 | 962 837 | 156 451 |
Income Taxes Paid Refund Classified As Operating Activities | | | -158 874 | -138 287 | -251 233 | -84 294 | -266 752 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 77 091 | -1 411 795 | 41 477 | -699 181 | 170 892 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | 69 633 | 70 190 | -27 348 | 42 446 | 18 453 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | 4 806 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 8 274 | 1 685 |
Interest Paid Classified As Operating Activities | | | -2 050 | -201 | -6 | -7 509 | -6 525 |
Loans Owed By Related Parties | | | 1 220 883 | 98 311 | 199 731 | 255 021 | 1 686 |
Loans Owed To Related Parties | | | -424 724 | -101 043 | | | |
Net Cash Flows From Used In Financing Activities | | | -223 647 | 523 682 | 477 108 | 531 767 | 311 722 |
Net Cash Flows From Used In Investing Activities | | | 163 419 | 24 999 | 70 495 | 71 849 | |
Net Cash Flows From Used In Operating Activities | | | -16 863 | -1 297 591 | 381 095 | 95 565 | -482 614 |
Net Cash Generated From Operations | | | -177 787 | 962 913 | 381 079 | -4 512 | -757 576 |
Other Deferred Tax Expense Credit | | | 24 031 | -3 135 | -3 083 | -11 238 | 1 291 |
Other Operating Income Format1 | | | 24 856 | 17 400 | 138 076 | 18 400 | 19 400 |
Other Taxation Social Security Payable | | | 7 635 | 6 847 | 4 588 | 10 710 | 14 339 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | 20 418 | -4 898 |
Payments To Related Parties | | | | | 19 255 | | |
Prepayments | | | 3 082 | 2 700 | 64 576 | 5 796 | 3 974 |
Proceeds From Issuing Shares | | | | -100 000 | -100 000 | | |
Proceeds From Sales Property Plant Equipment | | | -7 050 | | | -39 000 | |
Purchase Property Plant Equipment | | | -170 469 | -24 999 | -70 495 | -110 849 | |
Recoverable Value-added Tax | | | 12 801 | 11 975 | 15 619 | 9 099 | 17 809 |
Total Operating Lease Payments | | | 219 967 | 221 932 | 218 104 | 244 208 | 243 486 |
Trade Creditors Trade Payables | | | 2 667 657 | 3 106 429 | 2 308 717 | 2 306 464 | 2 695 546 |
Trade Debtors Trade Receivables | | | 4 719 898 | 3 976 872 | 3 498 918 | 4 696 200 | 5 462 286 |
Turnover Revenue | | | 29 291 944 | 35 138 184 | 36 453 487 | 30 377 556 | 33 816 852 |