Profit & Loss |
Date of Accounts |
2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 186 709 | 13 | 323 609 | 228 050 | 231 917 |
Current Assets | 625 731 | 795 544 | 1 116 392 | 689 388 | 863 991 |
Debtors | 230 558 | 614 462 | 521 795 | 204 165 | 192 563 |
Net Assets Liabilities | 9 293 396 | 8 731 814 | 9 136 413 | 9 664 553 | 9 729 543 |
Other Debtors | 227 816 | 546 011 | 453 344 | 66 156 | 20 797 |
Property Plant Equipment | 14 413 706 | 15 956 050 | 15 649 690 | 16 013 024 | 15 747 316 |
Total Inventories | 208 464 | 181 069 | 270 988 | 257 173 | |
|
Other Financial Data |
Audit Fees Expenses | 18 000 | 18 000 | 18 000 | 18 000 | 19 200 |
Accrued Liabilities Deferred Income | 366 969 | 219 152 | 263 664 | 262 527 | 298 688 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 005 102 | 2 554 047 | 3 068 953 | 3 578 122 | 4 075 497 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 2 091 289 | 208 546 | 872 503 | 314 666 |
Administrative Expenses | 5 847 021 | 6 360 956 | 3 391 779 | 6 192 310 | 6 196 336 |
Average Number Employees During Period | 285 | 293 | 293 | 240 | 222 |
Bank Borrowings | 2 920 117 | 4 703 755 | 4 802 441 | 4 047 796 | 3 948 008 |
Bank Borrowings Overdrafts | 2 371 117 | 3 828 998 | 4 002 275 | 3 264 483 | 3 184 691 |
Banking Arrangements Classified As Cash Cash Equivalents | -13 811 | -133 824 | | | |
Bank Overdrafts | 13 811 | 133 824 | | | |
Cash Cash Equivalents Cash Flow Value | 172 898 | -133 811 | 323 609 | 228 050 | 231 917 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | 221 786 | -63 364 | -386 238 | |
Cash Receipts From Sales Interests In Associates | 227 816 | 221 786 | -63 364 | -386 238 | |
Comprehensive Income Expense | 509 236 | -441 582 | 604 599 | 808 140 | 214 990 |
Corporation Tax Payable | 148 256 | 68 451 | | 58 997 | 59 193 |
Corporation Tax Recoverable | | 68 451 | 68 451 | 125 527 | 125 527 |
Cost Sales | 5 431 244 | 5 083 545 | 1 844 105 | 3 609 170 | 3 486 228 |
Creditors | 3 020 164 | 4 646 755 | 5 000 880 | 4 182 638 | 3 561 261 |
Current Tax For Period | 68 451 | -68 451 | | | 196 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 60 924 | -33 463 | 60 537 | 120 101 | 131 346 |
Depreciation Expense Property Plant Equipment | 377 574 | 548 945 | 514 906 | 509 169 | |
Depreciation Impairment Expense Property Plant Equipment | 377 574 | 548 945 | 514 906 | 509 169 | 519 700 |
Dividends Paid | 120 000 | 120 000 | 200 000 | 280 000 | 150 000 |
Dividends Paid Classified As Financing Activities | -120 000 | -120 000 | -200 000 | -280 000 | -150 000 |
Dividends Paid On Shares Final | 120 000 | 120 000 | 200 000 | 280 000 | 150 000 |
Finance Lease Liabilities Present Value Total | | 197 723 | 160 498 | 142 341 | 88 483 |
Finance Lease Payments Owing Minimum Gross | | 233 708 | 189 853 | 168 066 | 106 350 |
Fixed Assets | 14 846 079 | 16 388 423 | 16 082 063 | 16 445 397 | 16 179 689 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -757 656 | -1 783 638 | -98 686 | 754 645 | 99 788 |
Further Item Interest Expense Component Total Interest Expense | | | 8 354 | 2 388 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 60 537 | 120 101 | 131 346 |
Future Finance Charges On Finance Leases | | 35 985 | 29 355 | 25 725 | 17 867 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -187 357 | -263 508 | 491 654 | 71 275 | -475 615 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 2 742 | 93 667 | -29 303 | 11 532 | -11 602 |
Gain Loss In Cash Flows From Change In Inventories | -2 679 | -27 395 | 89 919 | -13 815 | 182 338 |
Government Grant Income | | 35 000 | 547 416 | 240 853 | |
Gross Profit Loss | 6 615 112 | 5 973 848 | 3 702 396 | 7 087 801 | |
Income Taxes Paid Refund Classified As Operating Activities | -288 038 | -86 912 | -68 451 | 1 921 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -457 420 | 95 559 | -3 867 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 5 583 | 7 107 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 548 945 | 514 906 | 509 169 | 519 700 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 87 296 | 143 477 | 155 227 | 157 817 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 5 727 | 6 631 | 10 906 | |
Interest Income On Bank Deposits | 249 | 27 | 23 | 62 | 18 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 249 | 27 | 23 | 62 | 18 |
Interest Paid Classified As Operating Activities | | | -203 828 | -211 986 | -270 133 |
Interest Payable Similar Charges Finance Costs | 124 145 | 186 318 | 203 828 | 211 986 | 270 133 |
Interest Received Classified As Investing Activities | -249 | -27 | -23 | -529 | -18 |
Investment Property | 432 373 | 432 373 | 432 373 | 432 373 | 432 373 |
Investment Property Fair Value Model | 432 373 | 432 373 | 432 373 | 432 373 | |
Net Cash Flows From Used In Operating Activities | -920 776 | -122 853 | -559 298 | | |
Net Cash Generated From Operations | -1 332 959 | -396 083 | -831 577 | -1 609 875 | -1 472 600 |
Net Current Assets Liabilities | -1 875 849 | -2 386 647 | -1 261 026 | -1 794 361 | -1 953 694 |
Net Finance Income Costs | 249 | 27 | 23 | 529 | 18 |
Net Interest Paid Received Classified As Operating Activities | -124 145 | -186 318 | -203 828 | | |
Operating Profit Loss | 768 091 | -350 098 | 868 941 | 1 139 698 | |
Other Creditors | 11 941 | 5 152 | 74 203 | 78 065 | 203 544 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 22 325 |
Other Disposals Property Plant Equipment | | | | | 82 999 |
Other Interest Expense | 36 849 | 37 114 | 33 616 | 40 875 | 65 290 |
Other Interest Income | | | | 467 | |
Other Interest Receivable Similar Income Finance Income | 249 | 27 | 23 | 529 | 18 |
Other Operating Income Format1 | | 37 010 | 551 441 | 244 207 | 270 636 |
Other Remaining Borrowings | 749 902 | 772 027 | 953 846 | 1 027 016 | 417 410 |
Other Taxation Social Security Payable | 364 765 | 785 237 | 465 112 | 196 098 | 402 292 |
Payments Finance Lease Liabilities Classified As Financing Activities | | 197 723 | -37 224 | -18 158 | -53 858 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 33 298 | 52 474 | 51 350 | 50 185 | 43 992 |
Prepayments Accrued Income | 2 742 | | | 12 482 | 46 239 |
Proceeds From Sales Property Plant Equipment | | | | | -29 300 |
Profit Loss | 509 236 | -441 582 | 604 599 | 808 140 | 214 990 |
Profit Loss On Ordinary Activities Before Tax | 644 195 | -536 389 | 665 136 | 928 241 | 346 532 |
Property Plant Equipment Gross Cost | 16 418 808 | 18 510 097 | 18 718 643 | 19 591 146 | 19 822 813 |
Purchase Property Plant Equipment | -2 114 414 | -2 091 289 | -208 546 | -872 503 | -314 666 |
Raw Materials Consumables | 208 464 | 181 069 | 270 988 | 257 173 | |
Repayments Borrowings Classified As Financing Activities | 333 297 | 22 125 | 181 819 | 43 170 | -609 606 |
Social Security Costs | 217 117 | 233 810 | 181 810 | 220 629 | |
Staff Costs Employee Benefits Expense | 4 054 282 | 4 350 483 | 1 829 081 | 3 544 915 | 3 646 788 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 656 670 | 623 207 | 683 744 | 803 845 | 935 191 |
Tax Decrease From Utilisation Tax Losses | | | 122 251 | 18 465 | 54 017 |
Tax Expense Credit Applicable Tax Rate | 122 397 | -101 914 | 126 376 | 176 366 | 65 841 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -22 | 420 | -10 512 | -262 851 | -116 332 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 7 001 | 6 687 | 6 387 | 8 208 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 134 959 | -94 807 | 60 537 | 120 101 | 131 542 |
Total Assets Less Current Liabilities | 12 970 230 | 14 001 776 | 14 821 037 | 14 651 036 | 14 225 995 |
Total Borrowings | 3 683 830 | 5 609 606 | 5 756 287 | 5 074 812 | 4 365 418 |
Total Current Tax Expense Credit | 74 035 | -61 344 | | | |
Total Operating Lease Payments | 59 202 | 56 916 | 60 087 | 51 745 | |
Trade Creditors Trade Payables | 945 983 | 943 625 | 658 533 | 853 547 | 961 328 |
Turnover Revenue | 12 046 356 | 11 057 393 | 5 553 384 | 10 696 971 | |
Wages Salaries | 3 803 867 | 4 064 199 | 1 595 921 | 3 274 101 | 3 374 761 |
Company Contributions To Defined Benefit Plans Directors | | 1 000 | 500 | 4 695 | |
Director Remuneration | | 90 712 | 79 175 | 145 832 | |
Director Remuneration Benefits Including Payments To Third Parties | | 91 712 | 79 675 | 150 527 | |