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 | 742 274 | 513 456 | 888 785 | 894 543 | 491 510 | 910 768 | 746 920 | 770 355 |
Current Assets | 1 155 354 | 1 059 598 | 2 985 312 | 3 901 203 | 3 315 091 | 4 156 513 | 4 229 481 | 4 329 931 |
Debtors | 262 537 | 235 652 | 1 795 017 | 2 705 150 | 2 656 581 | 2 995 745 | 3 082 561 | 3 159 576 |
Net Assets Liabilities | 2 452 558 | 2 874 007 | 3 647 476 | 4 185 714 | 4 198 464 | 4 748 979 | 5 128 795 | 5 126 710 |
Other Debtors | 133 761 | 95 770 | 99 331 | 101 611 | 21 731 | 20 689 | 21 105 | |
Property Plant Equipment | 1 282 424 | 1 272 768 | 1 145 004 | 972 793 | 922 298 | 840 434 | 645 718 | 985 187 |
Total Inventories | 150 543 | 310 490 | 301 510 | 301 510 | 167 000 | 250 000 | 400 000 | 400 000 |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | 72 000 | 78 000 | 84 000 | 90 000 | 96 000 | 102 000 | 108 000 | 114 000 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 596 020 | 1 805 244 | 1 979 707 | 1 956 360 | 1 551 617 | 1 802 018 | 2 017 990 | 2 212 891 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 199 568 | | 85 400 | 386 407 | | | |
Amounts Owed By Group Undertakings Participating Interests | | | 1 650 841 | 2 483 696 | 2 517 840 | | | |
Amounts Owed To Group Undertakings Participating Interests | | 89 789 | 180 439 | 608 439 | 558 439 | | | |
Average Number Employees During Period | 15 | 15 | 14 | 15 | 14 | 14 | 14 | 15 |
Bank Borrowings Overdrafts | | | 32 420 | 15 271 | 1 787 | 50 000 | 1 750 | |
Corporation Tax Payable | | 112 507 | 200 802 | 239 584 | 21 617 | | 310 493 | -49 725 |
Creditors | 344 230 | 681 653 | 735 095 | 1 075 461 | 153 720 | 50 000 | 65 533 | 181 960 |
Depreciation Rate Used For Property Plant Equipment | | 25 | | 25 | 25 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 166 759 | 605 291 | | | |
Disposals Property Plant Equipment | | | | 280 958 | 841 645 | | | |
Fixed Assets | 2 006 304 | 2 817 965 | 2 195 542 | 2 017 331 | 2 036 813 | 1 948 949 | 1 748 233 | 1 505 193 |
Increase From Amortisation Charge For Year Intangible Assets | | 6 000 | 6 000 | 6 000 | 6 000 | 6 000 | 6 000 | 6 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 209 224 | 174 463 | 143 412 | 200 548 | 250 401 | 215 972 | 194 901 |
Intangible Assets | 48 000 | 42 000 | 36 000 | 30 000 | 24 000 | 18 000 | 12 000 | 6 000 |
Intangible Assets Gross Cost | | 120 000 | 120 000 | 120 000 | 120 000 | 120 000 | 120 000 | |
Investments | 675 880 | 1 503 197 | 1 014 538 | 1 014 538 | 1 090 515 | | | |
Investments Fixed Assets | 675 880 | 1 503 197 | 1 014 538 | 1 014 538 | 1 090 515 | | | |
Net Current Assets Liabilities | 811 124 | 377 945 | 2 250 217 | 2 825 742 | 2 449 273 | 2 976 075 | 3 475 857 | 4 020 348 |
Number Shares Issued Fully Paid | 100 | 100 | 100 | 100 | 100 | | | 100 |
Other Creditors | 244 866 | 264 545 | 7 380 | 6 750 | 153 720 | 15 571 | 6 750 | 4 950 |
Other Investments Other Than Loans | 675 880 | 1 503 197 | 1 014 538 | 1 014 538 | 1 090 515 | | | |
Other Taxation Social Security Payable | 80 739 | 197 267 | 252 628 | 202 403 | 253 014 | 351 794 | 482 120 | 12 307 |
Par Value Share | | 1 | | 1 | 1 | | | 1 |
Property Plant Equipment Gross Cost | 2 878 444 | 3 078 012 | 3 124 711 | 2 929 153 | 2 473 915 | 2 642 452 | 2 663 708 | 3 198 078 |
Provisions For Liabilities Balance Sheet Subtotal | | 122 773 | 109 027 | | 133 902 | 126 045 | 95 295 | 216 871 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 107 480 | 122 773 | 109 027 | 102 872 | 133 902 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 46 699 | | | 168 537 | 21 256 | 534 370 |
Total Assets Less Current Liabilities | 2 817 428 | 3 195 910 | 4 445 759 | 4 843 073 | 4 486 086 | 4 925 024 | 5 224 090 | 5 525 541 |
Trade Creditors Trade Payables | 18 625 | 17 545 | 61 426 | 3 014 | 1 908 | -11 612 | 153 551 | 2 022 |
Trade Debtors Trade Receivables | 128 776 | 139 882 | 44 845 | 119 843 | 117 010 | 336 810 | 539 237 | 196 209 |
Advances Credits Directors | 72 661 | 33 363 | 2 516 | 6 529 | 9 311 | | | |
Advances Credits Made In Period Directors | 14 317 | | 35 879 | 4 013 | | | | |
Advances Credits Repaid In Period Directors | 81 900 | | | | | | | |
Audit Fees Expenses | | | | | | | | 7 500 |
Amount Specific Advance Or Credit Directors | | | | | | 7 667 | 13 009 | 21 554 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | 5 342 | 8 545 |
Dividend Recommended By Directors | | | | | | | | 575 000 |
Accrued Liabilities | | | | | | | 6 750 | 15 500 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | 121 576 |
Administrative Expenses | | | | | | | 1 256 248 | 1 668 823 |
Amortisation Expense Intangible Assets | | | | | | | 6 000 | 6 000 |
Amounts Owed By Group Undertakings | | | | | 2 517 840 | 2 638 246 | 2 522 219 | 2 936 207 |
Amounts Owed To Group Undertakings | | | | | 558 439 | 557 326 | | |
Bank Overdrafts | | | | | | 1 143 | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | 746 920 | |
Cash Receipts From Government Grants | | | | | | | -51 721 | |
Comprehensive Income Expense | | | | | | | 1 209 816 | 572 915 |
Cost Sales | | | | | | | 11 277 826 | 12 026 343 |
Current Tax For Period | | | | | | | 310 493 | 51 464 |
Depreciation Amortisation Expense | | | | | | | 221 971 | 200 900 |
Depreciation Expense Property Plant Equipment | | | | | | | 215 972 | 194 901 |
Disposals Investment Property Fair Value Model | | | | | | | | 576 509 |
Dividend Per Share Final | | | | | | | | 112 020 |
Dividends Paid | | | | | | | 830 000 | 575 000 |
Dividends Paid Classified As Financing Activities | | | | | | | -830 000 | -575 000 |
Dividends Paid On Shares Final | | | | | | | 830 000 | 575 000 |
Finance Lease Liabilities Present Value Total | | | | | 43 920 | 266 216 | 43 920 | 83 920 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -210 678 | -276 100 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -89 986 | -68 919 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | -11 508 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | -11 508 |
Gross Profit Loss | | | | | | | 2 693 506 | 2 425 966 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -181 566 | -193 075 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | -162 705 | 23 435 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | 150 000 | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | 8 474 | 4 514 |
Interest Paid Classified As Operating Activities | | | | | | | -8 474 | -4 514 |
Interest Payable Similar Charges Finance Costs | | | | | | | 8 474 | 4 514 |
Investment Property | | | | | 1 090 515 | 1 090 515 | 1 090 515 | 514 006 |
Investment Property Fair Value Model | | | | | 1 090 515 | 1 090 515 | 1 090 515 | 514 006 |
Merchandise | | | | | | | 400 000 | 400 000 |
Net Cash Flows From Used In Financing Activities | | | | | | | 1 169 028 | 427 465 |
Net Cash Flows From Used In Investing Activities | | | | | | | 21 256 | -30 631 |
Net Cash Flows From Used In Operating Activities | | | | | | | -1 027 579 | -420 269 |
Net Cash Generated From Operations | | | | | | | -1 217 619 | -617 858 |
Operating Profit Loss | | | | | | | 1 498 033 | 750 469 |
Other Deferred Tax Expense Credit | | | | | | | -30 750 | 121 576 |
Other Operating Income Format1 | | | | | | | 60 775 | -6 674 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -333 686 | -43 920 |
Prepayments | | | | | | | 6 915 | 4 425 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | -200 000 |
Proceeds From Sales Investment Properties | | | | | | | | -576 509 |
Proceeds From Sales Property Plant Equipment | | | | | | | | 11 508 |
Profit Loss | | | | | | | 1 209 816 | 572 915 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 1 489 559 | 745 955 |
Provisions | | | | | | | 95 295 | 216 871 |
Purchase Property Plant Equipment | | | | | | | -21 256 | -534 370 |
Social Security Costs | | | | | | | 41 110 | 49 732 |
Staff Costs Employee Benefits Expense | | | | | | | 461 921 | 548 448 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 279 743 | 173 040 |
Total Operating Lease Payments | | | | | | | 12 758 | 12 766 |
Turnover Revenue | | | | | | | 13 971 332 | 14 452 309 |
Wages Salaries | | | | | | | 420 811 | 498 716 |