Profit & Loss |
Date of Accounts |
2022-03-31 | 2023-03-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 3 703 520 | 432 584 |
Current Assets | 29 612 366 | 33 187 040 |
Debtors | 16 350 542 | 26 887 717 |
Net Assets Liabilities | 18 409 894 | 25 110 629 |
Other Debtors | 364 374 | 18 304 |
Property Plant Equipment | 6 052 859 | 8 360 383 |
Total Inventories | 9 558 304 | 5 866 739 |
|
Other Financial Data |
Audit Fees Expenses | 10 950 | 10 950 |
Accrued Pension Lump Sum Period End Directors | 40 510 | |
Accrued Pension Period End Directors | 106 420 | |
Company Contributions To Money Purchase Plans Directors | 40 766 | |
Director Remuneration | 212 927 | 213 716 |
Dividend Recommended By Directors | | 240 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | |
Accrued Liabilities Deferred Income | 4 089 | 4 088 |
Accumulated Depreciation Impairment Property Plant Equipment | 4 701 720 | 5 201 403 |
Additional Provisions Increase From New Provisions Recognised | | 585 000 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | 241 |
Administrative Expenses | 6 339 464 | 6 321 514 |
Amounts Owed By Group Undertakings | | 15 145 480 |
Applicable Tax Rate | 19 | 19 |
Average Number Employees During Period | 137 | 146 |
Bank Borrowings | 114 877 | 121 856 |
Bank Borrowings Overdrafts | 1 329 757 | 1 205 774 |
Bank Overdrafts | | 4 573 648 |
Cash Cash Equivalents Cash Flow Value | 3 703 520 | -4 141 064 |
Cash Receipts From Government Grants | -22 819 | -22 819 |
Comprehensive Income Expense | 8 083 681 | 6 757 335 |
Consideration Received For Shares Issued Specific Share Issue | | 91 700 |
Corporation Tax Payable | 1 488 337 | 275 000 |
Cost Sales | 44 192 230 | 39 997 954 |
Creditors | 2 709 491 | 2 154 465 |
Current Tax For Period | 1 488 337 | 775 000 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | 263 457 | 241 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | 167 942 | |
Deferred Tax Liabilities | 699 759 | 1 285 000 |
Depreciation Amortisation Expense | 907 649 | 893 370 |
Depreciation Expense Property Plant Equipment | 907 649 | 893 370 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 393 687 |
Disposals Property Plant Equipment | | 396 936 |
Dividends Paid | 240 000 | 240 000 |
Dividends Paid Classified As Financing Activities | -240 000 | -240 000 |
Dividends Paid On Shares Interim | 240 000 | 240 000 |
Finance Lease Liabilities Present Value Total | 739 768 | 774 741 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -22 819 | -22 819 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | 2 440 000 |
Further Item Interest Expense Component Total Interest Expense | 26 620 | 13 449 |
Further Operating Expense Item Component Total Operating Expenses | 12 450 | 16 676 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 157 609 | 85 450 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 8 991 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -1 407 439 | -4 251 016 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -3 227 671 | 4 608 305 |
Gain Loss On Disposal Assets Income Statement Subtotal | 25 086 | 10 130 |
Gain Loss On Disposals Property Plant Equipment | 25 086 | 10 130 |
Gross Profit Loss | 16 429 438 | 12 093 156 |
Income Taxes Paid Refund Classified As Operating Activities | | -1 988 337 |
Income Tax Expense Credit On Components Other Comprehensive Income | | 585 000 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 3 466 706 | -7 844 584 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 2 142 735 | -3 691 565 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 893 370 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 88 238 | 88 974 |
Interest Paid Classified As Operating Activities | -8 309 | -13 449 |
Interest Payable Similar Charges Finance Costs | 123 167 | 129 303 |
Issue Equity Instruments | | 183 400 |
Merchandise | 9 558 304 | 5 866 739 |
Net Cash Flows From Used In Financing Activities | -103 499 | 15 692 334 |
Net Cash Flows From Used In Investing Activities | 722 109 | 741 546 |
Net Cash Flows From Used In Operating Activities | -4 085 316 | -8 589 296 |
Net Cash Generated From Operations | -4 208 483 | -10 706 936 |
Net Current Assets Liabilities | 15 766 285 | 20 189 711 |
Net Interest Received Paid Classified As Investing Activities | | -9 218 |
Nominal Value Shares Issued Specific Share Issue | | 0 |
Number Shares Issued But Not Fully Paid | | 17 500 |
Operating Profit Loss | 10 126 584 | 5 797 661 |
Other Comprehensive Income Expense Net Tax | | 1 855 000 |
Other Creditors | 334 699 | 96 782 |
Other Deferred Tax Expense Credit | 431 399 | 241 |
Other Interest Receivable Similar Income Finance Income | | 9 218 |
Other Operating Income Format1 | 36 610 | 26 019 |
Other Taxation Social Security Payable | 136 921 | 237 446 |
Par Value Share | | 0 |
Payments Finance Lease Liabilities Classified As Financing Activities | 432 336 | -396 069 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 384 489 | 117 732 |
Prepayments Accrued Income | 848 437 | 534 800 |
Proceeds From Borrowings Classified As Financing Activities | | 14 962 430 |
Proceeds From Issuing Shares | | -350 |
Proceeds From Sales Property Plant Equipment | -177 940 | -13 379 |
Profit Loss | 8 083 681 | 4 902 335 |
Profit Loss On Ordinary Activities Before Tax | 10 003 417 | 5 677 576 |
Property Plant Equipment Gross Cost | 10 754 579 | 13 561 786 |
Provisions | 699 759 | 1 285 000 |
Provisions For Liabilities Balance Sheet Subtotal | 699 759 | 1 285 000 |
Purchase Property Plant Equipment | -900 049 | -764 143 |
Repayments Borrowings Classified As Financing Activities | -111 656 | -479 559 |
Social Security Costs | 548 404 | 545 744 |
Staff Costs Employee Benefits Expense | 6 213 174 | 5 778 175 |
Tax Decrease From Utilisation Tax Losses | 230 933 | |
Tax Expense Credit Applicable Tax Rate | 1 900 649 | 1 078 739 |
Tax Increase Decrease From Changes In Tax Provisions Due To Legislation | | -165 754 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -121 928 | -96 072 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -78 200 | -36 247 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 18 749 | -7 492 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | 1 826 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 1 919 736 | 775 241 |
Total Additions Including From Business Combinations Property Plant Equipment | | 764 143 |
Total Assets Less Current Liabilities | 21 819 144 | 28 550 094 |
Total Borrowings | 114 877 | 4 695 504 |
Total Increase Decrease From Revaluations Property Plant Equipment | | 2 440 000 |
Total Operating Lease Payments | 134 330 | 104 859 |
Trade Creditors Trade Payables | 8 204 832 | 5 472 508 |
Trade Debtors Trade Receivables | 15 137 731 | 11 189 133 |
Turnover Revenue | 60 621 668 | 52 091 110 |
Wages Salaries | 5 280 281 | 5 114 699 |