Profit & Loss |
Date of Accounts |
2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2022-08-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 227 744 | 844 | 144 626 | 6 726 | 829 959 | 128 791 | 36 734 |
Current Assets | 2 784 559 | 2 978 588 | 3 371 919 | 3 270 917 | 4 299 309 | 5 112 537 | 4 564 137 |
Debtors | 2 390 165 | 2 841 287 | 3 084 099 | 3 124 650 | 3 341 720 | 4 815 724 | 4 371 533 |
Net Assets Liabilities | 8 784 935 | 9 892 380 | 11 564 032 | 12 979 555 | 13 261 075 | 14 662 476 | 15 898 545 |
Other Debtors | 60 491 | 255 222 | 449 953 | 141 743 | 435 467 | 876 172 | 118 901 |
Property Plant Equipment | 16 198 991 | 18 203 412 | 22 228 452 | 25 228 422 | 26 180 883 | 36 378 528 | 37 586 425 |
Total Inventories | 166 650 | 136 457 | 143 194 | 139 541 | 127 630 | 168 022 | 155 870 |
|
Other Financial Data |
Audit Fees Expenses | 4 500 | 4 500 | 4 500 | 4 500 | 5 130 | 5 500 | 7 300 |
Accrued Liabilities Deferred Income | 231 620 | 206 640 | 126 660 | 178 709 | 268 394 | 165 584 | 154 626 |
Accumulated Amortisation Impairment Intangible Assets | 500 000 | 500 000 | 500 000 | 500 000 | 500 000 | 500 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | 12 525 306 | 13 240 316 | 13 495 837 | 14 518 327 | 13 942 856 | 14 028 722 | 14 550 445 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 6 147 229 | 8 124 685 | 7 422 817 | 5 513 575 | 17 706 601 | 4 384 484 |
Administrative Expenses | 3 820 304 | 3 546 411 | 3 689 851 | 3 861 067 | 3 846 587 | 5 208 746 | 2 097 762 |
Amounts Owed To Group Undertakings | | | 200 000 | 215 000 | | 150 000 | |
Average Number Employees During Period | 73 | 71 | 66 | 61 | 60 | 67 | 71 |
Balances Amounts Owed By Related Parties | 389 838 | 955 763 | 927 213 | 638 795 | 669 370 | 750 839 | 686 741 |
Balances Amounts Owed To Related Parties | 85 112 | 1 393 | 200 000 | 215 000 | 1 669 | 150 000 | |
Bank Borrowings | | | | | 1 300 000 | 1 300 000 | 1 300 000 |
Bank Borrowings Overdrafts | 112 028 | 123 461 | 586 003 | 740 172 | 1 300 000 | 2 047 979 | 1 722 160 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | | -747 979 | -422 160 |
Bank Overdrafts | 112 028 | 123 461 | 586 003 | 740 172 | | 747 979 | 422 160 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 10 929 952 | 15 575 585 | 15 563 706 | 16 612 777 | 19 343 509 | 27 870 919 | 30 299 186 |
Cash Cash Equivalents Cash Flow Value | | | | | 829 959 | -619 188 | -385 426 |
Corporation Tax Payable | 367 937 | 212 128 | 143 240 | | | | |
Corporation Tax Recoverable | | | | 15 995 | 218 620 | 218 620 | |
Cost Sales | 5 785 728 | 5 331 506 | 5 515 702 | 6 381 551 | 5 378 606 | 8 264 102 | 3 793 600 |
Creditors | 4 286 959 | 5 012 819 | 6 056 358 | 6 456 235 | 8 187 492 | 12 358 653 | 12 929 726 |
Current Tax For Period | 367 937 | 212 190 | 243 240 | 84 005 | | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | 31 160 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | -124 237 | -15 162 | -29 946 | 127 933 | | 497 883 | 40 086 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 37 421 | 144 040 | 284 490 | 369 244 | 329 633 | -368 770 | 126 938 |
Depreciation Expense Property Plant Equipment | 1 221 008 | 423 557 | 1 346 480 | 1 322 926 | 881 134 | 1 532 333 | 620 467 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | 4 472 921 | 2 128 721 |
Dividends Paid | 618 135 | 385 500 | 579 250 | 358 000 | 138 000 | 438 000 | 7 500 |
Dividends Paid Classified As Financing Activities | | | | | | -438 000 | -7 500 |
Dividends Paid On Shares Final | | | 579 250 | 358 000 | 138 000 | 438 000 | 7 500 |
Finance Lease Liabilities Present Value Total | 7 803 850 | 9 231 770 | 10 472 001 | 11 328 882 | 11 902 195 | 19 475 031 | 20 457 123 |
Finance Lease Payments Owing Minimum Gross | 8 347 795 | 9 683 926 | 11 013 105 | 12 091 440 | 12 627 860 | 20 769 370 | 22 091 171 |
Finished Goods Goods For Resale | 166 650 | 136 457 | 143 194 | 139 541 | 127 630 | 168 022 | 155 870 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | 31 160 | |
Further Item Interest Expense Component Total Interest Expense | | | | | 3 783 | | |
Further Item Tax Increase Decrease Component Adjusting Items | -206 | 549 | 1 388 | 1 314 | 4 742 | 5 362 | -31 160 |
Future Finance Charges On Finance Leases | 543 945 | 452 156 | 541 104 | 762 558 | 725 665 | 1 294 339 | 1 634 048 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 1 323 347 | 1 153 084 | 912 751 | 700 334 | 685 338 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -521 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -1 128 384 | 1 399 869 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 1 474 004 | -225 571 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | 40 392 | -12 152 |
Gain Loss On Disposals Property Plant Equipment | 500 722 | 721 826 | 738 111 | 708 574 | 362 942 | 1 139 634 | 581 020 |
Government Grant Income | | | | | 383 521 | 30 479 | |
Gross Profit Loss | 6 121 473 | 5 691 690 | 6 746 838 | 6 557 367 | 4 305 847 | 7 626 618 | 3 730 446 |
Income From Related Parties | 3 709 090 | 3 916 286 | 4 299 446 | 3 557 657 | 2 144 286 | 3 605 549 | 1 475 968 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | 249 780 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -217 232 | | -31 160 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 3 071 245 | 3 082 162 | 3 452 611 | 2 920 478 | 4 472 921 | 2 128 721 |
Intangible Assets Gross Cost | 500 000 | 500 000 | 500 000 | 500 000 | 500 000 | 500 000 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 16 875 | 16 875 | 9 063 | 17 350 | 17 200 | 29 806 | 16 888 |
Interest Expense On Debt Securities In Issue Other Similar Loans | 12 856 | 11 275 | 14 882 | 20 883 | 5 764 | 9 613 | 11 394 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 284 510 | 283 598 | 281 696 | 304 568 | 291 233 | 409 799 | 226 066 |
Interest Payable Similar Charges Finance Costs | 314 241 | 313 103 | 309 480 | 342 801 | 317 980 | 449 218 | 254 348 |
Interest Received Classified As Investing Activities | | | | | | -541 | -1 097 |
Net Cash Flows From Used In Operating Activities | | | | | | -4 946 408 | -2 013 671 |
Net Cash Generated From Operations | | | | | | -5 395 626 | -2 018 239 |
Net Current Assets Liabilities | -2 423 090 | -2 465 328 | -3 520 633 | -4 208 026 | -2 818 077 | -7 282 887 | -6 516 618 |
Net Finance Income Costs | | | | | | 541 | 1 097 |
Net Interest Paid Received Classified As Operating Activities | | | | | | -449 218 | -254 348 |
Number Shares Issued Fully Paid | | 500 100 | | | | | |
Operating Profit Loss | 2 301 169 | 2 145 279 | 3 056 987 | 2 696 300 | 842 781 | 2 448 351 | 1 632 684 |
Other Creditors | 165 614 | 88 971 | 6 266 | | | 50 000 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 2 356 235 | 2 826 642 | 2 430 121 | 3 495 949 | 4 387 055 | 1 606 998 |
Other Disposals Property Plant Equipment | | 3 427 798 | 3 844 125 | 3 400 357 | 5 136 585 | 7 423 090 | 2 654 864 |
Other Interest Income | | | 1 179 | 1 206 | 7 120 | 541 | 1 097 |
Other Interest Receivable Similar Income Finance Income | 6 919 | 1 837 | 1 179 | 1 206 | 7 120 | 541 | 1 097 |
Other Operating Income Format1 | | | | | 383 521 | 30 479 | |
Other Taxation Social Security Payable | 200 446 | 75 060 | 71 144 | 52 078 | 56 149 | 70 337 | 71 623 |
Par Value Share | | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -6 777 277 | -3 388 731 |
Payments To Related Parties | 69 307 | 2 080 | 23 811 | 16 100 | 17 200 | 6 741 | 40 659 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 82 929 | 57 810 | 105 374 | 118 015 | 112 918 | 168 548 | 96 319 |
Prepayments Accrued Income | 96 283 | 114 125 | 146 357 | 103 140 | 90 385 | 124 330 | 169 158 |
Proceeds From Sales Property Plant Equipment | | | | | | -4 175 669 | -1 628 886 |
Profit Loss | 1 712 726 | 1 492 945 | 2 250 902 | 1 773 523 | 419 520 | 1 839 401 | 1 243 569 |
Profit Loss On Ordinary Activities Before Tax | 1 993 847 | 1 834 013 | 2 748 686 | 2 354 705 | 531 921 | 1 999 674 | 1 379 433 |
Property Plant Equipment Gross Cost | 28 724 297 | 31 443 729 | 35 724 289 | 39 746 749 | 40 123 739 | 50 407 250 | 52 136 870 |
Provisions For Liabilities Balance Sheet Subtotal | 704 007 | 832 885 | 1 087 429 | 1 584 606 | | | |
Purchase Property Plant Equipment | | | | | | -3 356 488 | -13 661 |
Social Security Costs | 215 518 | 225 395 | 213 871 | 218 274 | 196 526 | 266 088 | 132 976 |
Staff Costs Employee Benefits Expense | 2 505 759 | 2 392 480 | 2 450 528 | 2 399 038 | 2 248 798 | 2 851 891 | 1 356 738 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 704 007 | 832 885 | 1 087 429 | 1 584 606 | 1 914 239 | 2 074 512 | 2 241 536 |
Tax Expense Credit Applicable Tax Rate | | | 522 250 | 447 394 | 101 065 | 379 938 | 262 092 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | -11 | -18 | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -761 461 | -142 700 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | -29 946 | 127 933 | | 497 883 | 40 086 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | -124 236 | -15 162 | -29 946 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 6 794 | 7 230 | 4 110 | 4 541 | 6 594 | 7 391 | 5 277 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 281 121 | 341 068 | 497 784 | 581 182 | 112 401 | 160 273 | 135 864 |
Total Assets Less Current Liabilities | 13 775 901 | 15 738 084 | 18 707 819 | 21 020 396 | 23 362 806 | 29 095 641 | 31 069 807 |
Total Borrowings | 112 028 | 123 461 | 586 003 | 740 172 | 1 300 000 | 2 047 979 | 1 722 160 |
Total Current Tax Expense Credit | | | | 84 005 | -217 232 | | |
Total Deferred Tax Expense Credit | -86 816 | 128 878 | 254 544 | 497 177 | 329 633 | 160 273 | 167 024 |
Total Operating Lease Payments | 330 325 | 342 517 | 344 947 | 354 699 | 292 370 | 314 846 | 143 260 |
Trade Creditors Trade Payables | 613 113 | 518 705 | 1 343 596 | 1 420 337 | 1 778 140 | 2 795 146 | 1 604 949 |
Trade Debtors Trade Receivables | 2 233 391 | 2 471 940 | 2 487 789 | 2 863 772 | 2 597 248 | 3 596 602 | 4 083 474 |
Turnover Revenue | 11 907 201 | 11 023 196 | 12 262 540 | 12 938 918 | 9 684 453 | 15 890 720 | 7 524 046 |
Wages Salaries | 2 207 312 | 2 109 275 | 2 131 283 | 2 062 749 | 1 939 354 | 2 417 255 | 1 127 443 |
Company Contributions To Defined Benefit Plans Directors | 53 154 | 33 000 | 44 360 | 37 683 | 40 973 | 40 980 | 17 072 |
Director Remuneration | | | | 14 428 | 13 748 | 14 307 | 7 057 |
Director Remuneration Benefits Including Payments To Third Parties | | | 58 748 | 52 111 | 54 721 | 55 287 | 24 129 |