Profit & Loss |
Date of Accounts |
2022-03-31 | 2023-03-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 180 522 | 119 201 |
Current Assets | 14 524 428 | 15 879 028 |
Debtors | 8 056 248 | 7 529 519 |
Net Assets Liabilities | 7 263 154 | 7 751 754 |
Property Plant Equipment | 557 350 | 624 100 |
Total Inventories | 6 287 658 | 8 230 308 |
|
Other Financial Data |
Audit Fees Expenses | 13 500 | 13 500 |
Other Non-audit Services Entity Subsidiaries Fees | 25 308 | 5 892 |
Accrued Liabilities Deferred Income | 960 595 | 475 888 |
Accumulated Amortisation Impairment Intangible Assets | | 202 340 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 578 309 | 2 781 618 |
Additions Other Than Through Business Combinations Intangible Assets | | 2 400 000 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 280 059 |
Administration Support Average Number Employees | 34 | 32 |
Administrative Expenses | 2 961 439 | 3 245 727 |
Advances On Invoice Discounting Facilities | | 3 088 915 |
Amounts Owed By Group Undertakings | 1 256 485 | 1 132 738 |
Amounts Owed To Group Undertakings | 2 581 645 | 2 273 054 |
Applicable Tax Rate | 19 | 19 |
Average Number Employees During Period | 92 | 93 |
Bank Borrowings Overdrafts | | 212 340 |
Cash Cash Equivalents Cash Flow Value | 180 522 | 119 201 |
Comprehensive Income Expense | 335 466 | 488 600 |
Cost Sales | 15 431 131 | 15 359 434 |
Creditors | 7 818 624 | 9 683 714 |
Depreciation Expense Property Plant Equipment | 154 745 | 213 309 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 10 000 |
Disposals Property Plant Equipment | | 10 000 |
Distribution Costs | 6 077 414 | 5 260 585 |
Fixed Assets | 557 350 | 3 024 100 |
Further Item Debtors Component Total Debtors | 236 022 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 1 262 800 | 779 100 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 843 086 | 1 961 341 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -2 917 020 | 526 729 |
Gain Loss In Cash Flows From Change In Inventories | -901 627 | -1 942 650 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | -15 | |
Gross Profit Loss | 8 657 238 | 9 002 494 |
Income Taxes Paid Refund Classified As Operating Activities | 1 188 563 | 25 125 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -1 263 372 | -61 321 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -18 158 | 25 125 |
Increase Decrease In Net Debt From Cash Flows | | 1 432 730 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 213 309 |
Intangible Assets | | 2 400 000 |
Intangible Assets Gross Cost | 202 340 | 2 602 340 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 34 905 | 83 314 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 90 | |
Interest Income On Cash Cash Equivalents | 100 | |
Interest Paid Classified As Operating Activities | 34 995 | 83 314 |
Interest Payable Similar Charges Finance Costs | 34 995 | 83 314 |
Interest Received Classified As Operating Activities | 100 | 103 |
Loans Advances Granted To Group Undertakings Classified As Financing Activities | | 308 591 |
Net Cash Flows From Used In Financing Activities | 2 580 118 | 1 371 409 |
Net Cash Flows From Used In Investing Activities | -151 419 | -2 680 059 |
Net Cash Flows From Used In Operating Activities | -3 692 071 | 1 247 329 |
Net Cash Generated From Operations | -2 468 613 | 1 355 665 |
Net Current Assets Liabilities | 6 705 804 | 6 195 314 |
Net Debt Funds | 2 401 123 | 3 833 853 |
Number Shares Issued Fully Paid | 3 | 3 |
Operating Profit Loss | 352 203 | 596 936 |
Other Interest Income | | 103 |
Other Interest Receivable Similar Income Finance Income | 100 | 103 |
Other Operating Income Format1 | 733 818 | 100 754 |
Other Taxation Social Security Payable | 632 644 | 751 631 |
Par Value Share | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 1 527 | |
Pension Costs Defined Contribution Plan | 195 793 | 124 920 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 195 793 | 124 920 |
Prepayments Accrued Income | 663 275 | 576 586 |
Proceeds From Borrowings Classified As Financing Activities | | 1 680 000 |
Proceeds From Repayment Loans Advances To Group Undertakings Classified As Financing Activities | 2 581 645 | |
Production Average Number Employees | 54 | 58 |
Profit Loss | 335 466 | 488 600 |
Profit Loss On Ordinary Activities Before Tax | 317 308 | 513 725 |
Property Plant Equipment Gross Cost | 3 135 659 | 3 405 718 |
Purchase Intangible Assets | | 2 400 000 |
Purchase Property Plant Equipment | 151 419 | 280 059 |
Raw Materials | 6 287 658 | 8 230 308 |
Revenue From Sale Goods | 24 088 369 | 24 361 928 |
Social Security Costs | 238 861 | 279 656 |
Staff Costs Employee Benefits Expense | 3 093 440 | 3 220 942 |
Tax Expense Credit Applicable Tax Rate | 60 289 | 97 608 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | -25 126 | -71 491 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -21 467 | -28 503 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 765 | 184 |
Tax Increase Decrease From Other Short-term Timing Differences | -14 461 | 2 202 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -18 158 | 25 125 |
Total Assets Less Current Liabilities | 7 263 154 | 9 219 414 |
Trade Creditors Trade Payables | 3 643 740 | 2 881 886 |
Trade Debtors Trade Receivables | 5 900 466 | 5 820 195 |
Turnover Revenue | 24 088 369 | 24 361 928 |
Wages Salaries | 2 658 786 | 2 816 366 |
Company Contributions To Money Purchase Plans Directors | 129 262 | 43 790 |
Director Remuneration | 436 500 | 306 683 |
Director Remuneration Benefits Excluding Payments To Third Parties | 565 762 | 350 473 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 4 | 3 |