Profit & Loss |
Date of Accounts |
2016-03-31 | 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 | 146 863 | 47 898 | 136 966 | 778 773 | 1 125 296 | 1 635 930 | 3 331 405 | 4 082 315 |
Current Assets | 4 794 327 | 5 066 617 | 5 234 763 | 5 574 912 | 5 820 073 | 6 153 871 | 7 363 158 | 9 725 384 |
Debtors | 4 076 429 | 4 312 641 | 4 683 836 | 4 417 629 | 4 399 477 | 4 186 468 | 3 392 727 | 5 209 372 |
Net Assets Liabilities | 707 313 | 900 308 | 1 490 029 | 2 602 864 | 3 869 774 | 4 663 135 | 5 651 717 | 6 881 867 |
Other Debtors | 16 099 | | | | | | | |
Property Plant Equipment | 637 665 | 647 460 | 731 894 | 676 712 | 1 237 847 | 1 327 661 | 1 426 543 | 1 540 999 |
Total Inventories | 571 035 | 706 078 | 413 961 | 378 510 | 295 300 | 331 473 | 639 026 | 433 697 |
|
Other Financial Data |
Audit Fees Expenses | 13 500 | 15 000 | 14 000 | 14 000 | 14 000 | 14 000 | 13 500 | 13 500 |
Amount Specific Advance Or Credit Directors | 2 065 | 2 065 | 2 065 | 2 065 | 2 065 | 2 065 | 2 065 | 560 000 |
Amount Specific Advance Or Credit Made In Period Directors | 1 703 | | | | | | | 560 000 |
Amount Specific Advance Or Credit Repaid In Period Directors | 2 309 | | 2 065 | | | | | |
Company Contributions To Money Purchase Plans Directors | | | | 85 000 | 25 000 | | | |
Compensation For Loss Office Directors | 30 000 | | | | | | | |
Director Remuneration | 31 195 | 23 952 | 95 013 | 114 493 | 37 568 | 35 557 | 74 720 | 201 470 |
Dividend Recommended By Directors | | 20 000 | | | | 231 000 | 231 000 | 150 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 1 | 1 | | | |
Accrued Liabilities | 198 973 | 203 914 | 196 158 | 260 358 | 151 794 | 167 349 | 295 212 | 386 155 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 091 316 | 1 181 511 | 1 264 562 | 1 337 894 | 1 461 405 | 1 614 188 | 1 745 312 | 1 912 344 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | 48 891 | 6 559 | -3 149 | | | | 25 227 |
Administrative Expenses | 1 382 518 | 1 992 081 | 2 312 542 | 2 107 877 | 2 458 768 | 2 038 016 | 1 993 616 | 2 484 895 |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 85 | 85 | 92 | 92 | 91 | 85 | 72 | 67 |
Bank Borrowings Overdrafts | 1 062 588 | 1 846 261 | 1 128 468 | 482 072 | 832 249 | | | |
Bank Overdrafts | 1 062 588 | 1 846 261 | 1 128 468 | 482 072 | 832 249 | | | |
Capital Commitments | | | | 118 899 | | | | |
Cash Cash Equivalents Cash Flow Value | -915 725 | -1 798 363 | -991 502 | 296 701 | 293 047 | 1 635 930 | 3 331 405 | |
Comprehensive Income Expense | -528 496 | 212 995 | 589 721 | 1 112 835 | 1 266 910 | 1 024 361 | 1 219 582 | 1 380 150 |
Corporation Tax Payable | | 40 925 | 137 985 | 268 147 | 214 333 | 243 213 | 279 156 | 526 662 |
Corporation Tax Recoverable | 9 378 | 9 378 | | | 85 886 | | | |
Cost Sales | 35 028 986 | 38 167 258 | 41 093 456 | 41 709 142 | 49 219 193 | 46 964 812 | 48 154 060 | 47 201 793 |
Creditors | 71 537 | 22 814 | 14 872 | 33 851 | 101 775 | 63 197 | 67 898 | 24 631 |
Current Tax For Period | | 40 925 | 137 985 | 268 147 | 128 447 | 243 213 | 279 156 | 337 662 |
Depreciation Amortisation Expense | 92 833 | 91 346 | 95 793 | 95 504 | 123 510 | 161 121 | 157 532 | 167 033 |
Depreciation Expense Property Plant Equipment | 61 136 | 70 675 | 74 683 | 87 449 | 102 391 | 139 189 | 136 111 | 144 516 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 1 150 | 12 742 | 22 172 | | 8 338 | 26 406 | |
Disposals Property Plant Equipment | | 6 250 | 18 328 | 48 800 | | 22 000 | 85 498 | |
Dividends Paid | | 20 000 | | | | 231 000 | 231 000 | 150 000 |
Dividends Paid Classified As Financing Activities | | -20 000 | | | | -231 000 | -231 000 | -150 000 |
Dividends Paid On Shares | | 20 000 | | | | | | |
Dividends Paid On Shares Interim | | 10 000 | | | | 231 000 | 231 000 | 150 000 |
Finance Lease Liabilities Present Value Total | 71 537 | 22 814 | 14 872 | 33 851 | 101 775 | 38 579 | 43 267 | 43 267 |
Finished Goods | 80 637 | 114 694 | 97 405 | 70 973 | | | | |
Fixed Assets | | | 731 894 | 680 582 | 1 241 717 | 1 331 531 | 1 430 413 | 1 544 869 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | -403 334 | -133 333 | -33 333 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 22 832 | 17 387 | 19 118 | 25 649 | 21 724 | 37 921 | 37 921 | 22 415 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 235 038 | -466 117 | -396 368 | -68 796 | -294 713 | -155 126 | 33 818 | 54 956 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 084 935 | -731 677 | 320 663 | -316 680 | -912 450 | 477 389 | 196 637 | 1 017 065 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -808 453 | -236 212 | -380 573 | 266 207 | 104 038 | 127 123 | 793 741 | -1 256 645 |
Gain Loss On Disposal Assets Income Statement Subtotal | -5 027 | -2 500 | 414 | -7 378 | | -3 502 | -16 927 | |
Gain Loss On Disposals Property Plant Equipment | -5 027 | -2 500 | 414 | -7 378 | | -3 502 | -16 927 | |
Gross Profit Loss | 1 357 599 | 2 438 720 | 3 110 733 | 3 495 696 | 3 940 447 | 3 094 529 | 3 543 864 | 4 389 369 |
Income Taxes Paid Refund Classified As Operating Activities | | | -31 422 | -137 860 | -268 147 | -128 147 | -243 178 | -279 155 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -695 075 | -882 638 | 806 861 | 1 288 203 | -3 654 | 1 342 883 | 1 695 475 | 750 910 |
Increase Decrease In Property Plant Equipment | | | 35 392 | 46 100 | 118 899 | | 76 500 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 362 301 | 135 043 | -292 117 | -35 451 | -83 210 | 36 173 | 307 553 | -205 329 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 91 345 | 95 793 | 95 504 | 123 511 | 161 121 | 157 530 | 167 032 |
Interest Expense On Bank Overdrafts | 11 777 | 39 318 | 54 932 | 38 396 | 35 320 | 27 858 | 25 427 | 24 690 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 9 097 | 5 983 | 6 974 | 3 898 | 5 104 | 7 783 | 6 564 | 5 642 |
Interest Paid Classified As Operating Activities | -11 777 | -39 318 | -54 932 | -38 396 | -35 320 | -27 858 | -25 427 | -24 690 |
Interest Payable Similar Charges Finance Costs | 20 874 | 45 301 | 61 906 | 42 294 | 40 424 | 35 641 | 31 991 | 30 332 |
Investments Fixed Assets | | | | 3 870 | 3 870 | 3 870 | 3 870 | 3 870 |
Issue Equity Instruments | -86 111 | -4 094 | -9 835 | | | | | |
Merchandise | 271 859 | 178 604 | 132 355 | 116 705 | 121 150 | 135 249 | 93 597 | 28 763 |
Net Cash Flows From Used In Financing Activities | 420 308 | 206 055 | 112 468 | 35 685 | 38 760 | 276 829 | 298 113 | 753 267 |
Net Cash Flows From Used In Investing Activities | 126 970 | 103 640 | 144 308 | 3 821 | 558 253 | 254 437 | 196 839 | 281 488 |
Net Cash Flows From Used In Operating Activities | 147 797 | 572 943 | -1 063 637 | -1 327 709 | -593 359 | -1 874 149 | -2 190 427 | -1 785 665 |
Net Cash Generated From Operations | 126 923 | 527 642 | -1 156 965 | -1 507 863 | -901 930 | -2 037 937 | -2 465 596 | -2 095 152 |
Net Current Assets Liabilities | 171 562 | 354 930 | 858 834 | 2 038 811 | 2 880 351 | 3 547 380 | 4 519 399 | 5 617 053 |
Net Interest Received Paid Classified As Investing Activities | -10 | | | | | | | |
Number Shares Issued Fully Paid | | 209 833 | 209 833 | 200 000 | 200 000 | 200 000 | 200 000 | 200 000 |
Operating Profit Loss | 245 837 | 481 444 | 829 379 | 1 420 003 | 1 503 622 | 1 304 975 | 1 608 312 | 1 962 370 |
Other Comprehensive Income Expense Net Tax | -403 334 | -133 333 | -33 333 | | | | | |
Other Deferred Tax Expense Credit | -34 666 | 48 890 | 6 559 | -3 148 | 67 841 | 2 060 | 77 618 | 25 227 |
Other Interest Receivable Similar Income Finance Income | 10 | | | | | | | |
Other Investments Other Than Loans | | | | 3 870 | 3 870 | 3 870 | 3 870 | 3 870 |
Other Operating Income Format1 | 270 756 | 34 805 | 31 188 | 32 184 | 21 943 | 248 462 | 58 064 | 57 896 |
Other Taxation Social Security Payable | 37 786 | 46 034 | 93 878 | 53 154 | 47 627 | 45 555 | 50 183 | 75 518 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -16 974 | -72 722 | -59 135 | -35 685 | -38 760 | -45 829 | -67 113 | -43 267 |
Payments To Redeem Own Shares | -403 334 | -133 333 | -33 333 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 10 450 | 11 654 | 13 382 | 111 290 | 92 503 | 35 173 | 30 537 | 32 853 |
Prepayments | 128 747 | 124 677 | 58 701 | 56 738 | 104 949 | 103 367 | 97 200 | 93 495 |
Proceeds From Sales Property Plant Equipment | -22 500 | -2 600 | -6 000 | -19 250 | | -10 160 | -42 165 | |
Profit Loss | -125 162 | 346 328 | 623 054 | 1 112 835 | 1 266 910 | 1 024 361 | 1 219 582 | 1 380 150 |
Profit Loss On Ordinary Activities Before Tax | -159 828 | 436 143 | 767 473 | 1 377 709 | 1 463 198 | 1 269 334 | 1 576 321 | 1 932 038 |
Property Plant Equipment Gross Cost | 1 728 981 | 1 828 971 | 1 996 456 | 2 014 606 | 2 699 252 | 2 941 849 | 3 171 855 | 3 453 343 |
Provisions | 30 377 | 79 268 | 85 827 | 82 678 | 150 519 | 152 579 | 230 197 | 255 424 |
Provisions For Liabilities Balance Sheet Subtotal | 30 377 | 79 268 | 85 827 | 82 678 | 150 519 | 152 579 | 230 197 | 255 424 |
Purchase Property Plant Equipment | -149 480 | -106 240 | -150 308 | -19 201 | -558 253 | -264 597 | -239 004 | -281 488 |
Raw Materials | 206 960 | 366 950 | 174 721 | 182 238 | 157 382 | 181 423 | 527 365 | 386 870 |
Recoverable Value-added Tax | 148 721 | 136 063 | 167 876 | 139 737 | 201 499 | 169 867 | 137 423 | 183 380 |
Restructuring Costs | 384 801 | | | | | | | |
Social Security Costs | 129 949 | 150 713 | 179 231 | 164 704 | 178 528 | 149 538 | 135 203 | 179 225 |
Staff Costs Employee Benefits Expense | 1 824 390 | 1 908 343 | 2 189 393 | 2 208 035 | 2 283 637 | 1 974 215 | 1 841 073 | 2 050 978 |
Tax Decrease From Utilisation Tax Losses | -42 357 | 42 357 | | | | | | |
Tax Expense Credit Applicable Tax Rate | -31 966 | 87 229 | 145 820 | 261 765 | 278 008 | 241 173 | 299 501 | 367 087 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -5 810 | -4 436 | -8 383 | 5 661 | -64 376 | 1 108 | -21 079 | -30 160 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 419 | 489 | 548 | 721 | 702 | 932 | 734 | 734 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -34 666 | 89 815 | 144 419 | 264 874 | 196 288 | 244 973 | 356 739 | 551 888 |
Total Additions Including From Business Combinations Property Plant Equipment | | 106 240 | 185 813 | 66 950 | 684 646 | 264 597 | 315 504 | 281 488 |
Total Assets Less Current Liabilities | 809 227 | 1 002 390 | 1 590 728 | 2 719 393 | 4 122 068 | 4 878 911 | 5 949 812 | 7 161 922 |
Total Borrowings | 1 206 847 | 1 917 798 | 1 176 375 | 542 044 | 979 854 | 101 776 | | |
Total Current Tax Expense Credit | | 40 925 | 137 860 | 268 022 | 128 447 | 242 913 | 279 121 | 526 661 |
Total Operating Lease Payments | 13 619 | 19 108 | 19 421 | 28 174 | 31 875 | 28 853 | 69 670 | 84 768 |
Trade Creditors Trade Payables | 2 835 050 | 2 472 652 | 2 751 732 | 2 406 973 | 1 487 541 | 2 079 019 | 2 143 933 | 3 039 469 |
Trade Debtors Trade Receivables | 3 767 114 | 3 994 907 | 4 421 378 | 4 184 402 | 3 985 281 | 3 881 589 | 3 143 834 | 4 342 161 |
Turnover Revenue | 36 386 585 | 40 605 978 | 44 204 189 | 45 204 838 | 53 159 640 | 50 059 341 | 51 697 924 | 51 591 162 |
Wages Salaries | 1 683 991 | 1 745 976 | 1 996 780 | 1 932 041 | 2 012 606 | 1 789 504 | 1 675 333 | 1 838 900 |
Additional Provisions Increase From New Provisions Recognised | | | | | 67 841 | 2 060 | 77 618 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -85 887 | | | |