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 | 1 183 482 | 1 503 043 | 2 299 637 | 2 444 411 | 2 409 085 |
Current Assets | 3 955 534 | 3 368 738 | 5 065 938 | 5 579 068 | 5 781 029 |
Debtors | 2 772 052 | 1 865 695 | 2 766 301 | 3 134 657 | 3 371 944 |
Net Assets Liabilities | 6 392 054 | 6 592 193 | 7 079 201 | 7 594 307 | 8 076 937 |
Property Plant Equipment | 3 702 507 | 3 951 334 | 3 318 225 | 2 996 500 | |
|
Other Financial Data |
Audit Fees Expenses | 5 500 | 5 500 | 10 000 | 10 500 | 11 000 |
Company Contributions To Money Purchase Plans Directors | 24 000 | 24 000 | 22 000 | 26 000 | 48 000 |
Director Remuneration | 113 500 | 162 900 | 107 000 | 157 747 | 93 000 |
Dividend Recommended By Directors | | 235 000 | 213 000 | 120 000 | 220 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities | 430 070 | 163 834 | 219 411 | 217 884 | 217 650 |
Accumulated Depreciation Impairment Property Plant Equipment | 5 762 238 | 6 174 844 | 7 252 282 | 8 021 987 | 8 573 435 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -12 028 | | 18 978 | 52 698 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 72 | 73 | 67 | 67 | 69 |
Bank Borrowings | | | 37 500 | 50 000 | 162 500 |
Bank Borrowings Overdrafts | | | 212 500 | 162 500 | 112 500 |
Cash Cash Equivalents Cash Flow Value | 1 183 482 | 1 503 043 | 2 299 637 | 2 444 411 | |
Comprehensive Income Expense | 786 910 | 435 139 | 700 008 | 635 106 | 702 630 |
Corporation Tax Payable | | | 170 791 | 49 116 | 42 702 |
Creditors | 1 084 303 | 558 223 | 280 163 | 193 231 | 117 711 |
Current Tax For Period | 197 551 | 96 928 | 265 946 | 81 572 | 44 233 |
Depreciation Amortisation Expense | 457 852 | 464 648 | 1 190 119 | 769 704 | 657 954 |
Depreciation Amortisation Impairment Expense | 461 462 | 473 070 | 1 230 537 | 769 703 | 645 954 |
Depreciation Expense Property Plant Equipment | 457 852 | 464 648 | 1 151 925 | 726 418 | 608 466 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 52 042 | 112 681 | | 56 914 |
Disposals Property Plant Equipment | | 76 339 | 207 099 | | 49 591 |
Dividends Paid | 350 000 | 235 000 | 213 000 | 120 000 | 220 000 |
Dividends Paid Classified As Financing Activities | -350 000 | -235 000 | -213 000 | -120 000 | -220 000 |
Dividends Paid On Shares Interim | 350 000 | 235 000 | 213 000 | 120 000 | 220 000 |
Finance Lease Liabilities Present Value Total | | | 87 628 | 36 932 | 5 211 |
Fixed Assets | 3 803 307 | 4 052 134 | 3 419 025 | 3 197 300 | 3 386 142 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 337 229 | -512 387 | 77 242 | 4 465 | -153 007 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -87 199 | 811 439 | -995 275 | -368 356 | -237 287 |
Gain Loss On Disposal Assets Income Statement Subtotal | -3 610 | -8 422 | -40 418 | | 12 000 |
Gain Loss On Disposals Property Plant Equipment | -3 610 | -8 422 | -40 418 | | 12 000 |
Income Taxes Paid Refund Classified As Operating Activities | -387 138 | -2 010 | -486 | -203 247 | -50 647 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 447 798 | 319 561 | 796 594 | 144 774 | -35 326 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -2 949 | 231 | | -101 917 | -85 534 |
Increase Decrease In Property Plant Equipment | | | 254 628 | | 159 410 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 464 648 | 1 190 119 | 769 705 | 510 663 |
Interest Expense On Bank Loans Similar Borrowings | | | 4 800 | 5 813 | 8 063 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 1 181 | | 650 | 95 | 856 |
Interest Paid Classified As Operating Activities | | | -4 800 | -5 813 | -8 063 |
Interest Payable Similar Charges Finance Costs | 1 181 | | 5 450 | 5 908 | 8 919 |
Investments Fixed Assets | 100 800 | 100 800 | 100 800 | 200 800 | 200 800 |
Key Management Personnel Compensation Total | | 206 998 | 141 341 | 203 076 | 151 868 |
Net Cash Flows From Used In Financing Activities | 336 262 | 248 693 | -192 647 | 245 468 | 205 105 |
Net Cash Flows From Used In Investing Activities | 556 041 | 715 341 | 595 515 | 544 715 | 832 916 |
Net Cash Flows From Used In Operating Activities | -1 340 101 | -1 283 595 | -1 199 462 | -934 957 | -1 002 695 |
Net Cash Generated From Operations | -1 728 420 | -1 285 605 | -1 205 398 | -1 144 112 | -1 062 261 |
Net Current Assets Liabilities | 2 871 231 | 2 810 515 | 4 134 198 | 4 803 075 | 5 074 041 |
Net Interest Received Paid Classified As Investing Activities | -4 817 | -6 556 | -1 913 | -3 265 | -1 879 |
Number Shares Issued Fully Paid | | 50 | 50 | 50 | 50 |
Operating Profit Loss | 1 016 928 | 513 483 | 892 894 | 738 299 | 806 601 |
Other Creditors | | | 74 | 16 656 | 1 560 |
Other Deferred Tax Expense Credit | 36 103 | -12 028 | -76 597 | 18 978 | 52 698 |
Other External Charges | 3 294 251 | 3 082 413 | 2 595 257 | 3 403 947 | 3 662 391 |
Other Interest Receivable Similar Income Finance Income | 4 817 | 6 556 | 1 913 | 3 265 | 1 879 |
Other Investments Other Than Loans | 100 800 | 100 800 | 100 800 | 200 800 | 200 800 |
Other Operating Expenses Format2 | 1 360 750 | 1 420 196 | 1 133 481 | 1 597 527 | 1 946 039 |
Other Operating Income Format2 | | 28 125 | 588 936 | 1 584 | |
Other Taxation Social Security Payable | 104 416 | 85 168 | 82 909 | 165 155 | 130 192 |
Par Value Share | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -42 025 | -125 127 | 63 521 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 98 312 | 118 069 | 101 856 | 135 028 | 206 770 |
Prepayments Accrued Income | 145 610 | 120 267 | 100 952 | 107 553 | 122 420 |
Proceeds From Sales Property Plant Equipment | -25 342 | -15 875 | -54 000 | | -12 000 |
Profit Loss | 786 910 | 435 139 | 700 008 | 635 106 | 702 630 |
Profit Loss On Ordinary Activities Before Tax | 1 020 564 | 520 039 | 889 357 | 735 656 | 799 561 |
Property Plant Equipment Gross Cost | 9 464 745 | 10 126 178 | 10 570 507 | 11 018 487 | 414 038 |
Provisions | 282 484 | 270 456 | 193 859 | 212 837 | 265 535 |
Provisions For Liabilities Balance Sheet Subtotal | 282 484 | 270 456 | 193 859 | 212 837 | 265 535 |
Purchase Property Plant Equipment | -586 200 | -737 772 | -651 428 | -447 980 | -846 795 |
Raw Materials Consumables Used | 598 945 | 433 730 | 784 562 | 855 505 | 846 522 |
Repayments Borrowings Classified As Financing Activities | | | | | -50 001 |
Social Security Costs | 243 675 | 254 826 | 221 034 | 277 978 | 304 551 |
Staff Costs Employee Benefits Expense | 2 631 997 | 2 768 782 | 2 422 526 | 2 943 914 | 3 142 620 |
Tax Expense Credit Applicable Tax Rate | 193 907 | 98 807 | 168 978 | 139 775 | 151 917 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 23 959 | -30 041 | 85 299 | 15 271 | -71 554 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 18 729 | 15 903 | 11 669 | 28 443 | 49 404 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 233 654 | 84 900 | 189 349 | 100 550 | 96 931 |
Total Additions Including From Business Combinations Property Plant Equipment | | 737 772 | 651 428 | 447 980 | 67 526 |
Total Assets Less Current Liabilities | 6 674 538 | 6 862 649 | 7 553 223 | 8 000 375 | 8 460 183 |
Trade Creditors Trade Payables | 229 122 | 142 970 | -1 749 | 109 592 | 129 129 |
Trade Debtors Trade Receivables | 2 238 647 | 1 320 700 | 2 138 313 | 2 451 625 | 2 659 996 |
Turnover Revenue | 9 364 333 | 8 663 549 | 8 470 321 | 10 307 311 | 11 050 127 |
Wages Salaries | 2 290 010 | 2 395 887 | 2 099 636 | 2 530 908 | 2 631 299 |
Corporation Tax Recoverable | 189 587 | 94 669 | | | |
Proceeds From Borrowings Classified As Financing Activities | | | -250 000 | | |