Profit & Loss |
Date of Accounts |
2013-03-31 | 2014-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | |
Net Worth | 2 610 761 | 2 515 150 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 75 123 | 60 943 | 96 390 | 45 666 | 777 279 | 863 984 | 682 350 |
Current Assets | 1 462 324 | 1 476 177 | 2 244 633 | 2 463 748 | 2 476 908 | 2 227 202 | 2 960 437 | 2 989 788 | 3 144 661 |
Debtors | 339 350 | 424 148 | 1 270 760 | 280 065 | 309 755 | 1 195 784 | 1 197 219 | 1 236 502 | 1 509 009 |
Net Assets Liabilities | | | 2 820 172 | 2 995 576 | 3 089 333 | 3 205 960 | 3 432 944 | 4 569 008 | 4 614 763 |
Other Debtors | 123 062 | 115 213 | 139 190 | 945 463 | 172 722 | 98 086 | 116 427 | 161 157 | 1 062 785 |
Property Plant Equipment | | | 1 000 938 | 959 390 | 924 963 | 890 995 | 990 174 | 1 666 744 | 1 644 887 |
Total Inventories | | | 898 750 | 1 177 277 | 1 121 985 | 985 752 | 985 939 | 889 302 | |
Cash Bank In Hand | 279 010 | 223 180 | | | | | | | |
Stocks Inventory | 843 964 | 828 849 | | | | | | | |
Tangible Fixed Assets | 2 318 975 | 2 293 822 | | | | | | | |
Trade Debtors | 211 009 | 296 330 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 408 140 | 408 140 | | | | | | | |
Profit Loss Account Reserve | 1 138 379 | 1 060 200 | | | | | | | |
Shareholder Funds | 2 610 761 | 2 515 150 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 9 000 |
Accrued Liabilities Deferred Income | | | | | | | | 183 818 | 85 999 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 2 800 | 7 600 | 12 400 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 497 750 | 554 352 | 610 406 | 649 304 | 693 780 | 521 859 | 557 180 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 33 914 |
Administrative Expenses | 732 086 | 850 688 | | | | | | 710 188 | 1 003 201 |
Amortisation Impairment Expense Intangible Assets | | | | | | | | 4 800 | 4 800 |
Average Number Employees During Period | | | | | 39 | 37 | 42 | 46 | 45 |
Bank Borrowings | | | | | | | | 388 110 | 325 091 |
Bank Borrowings Overdrafts | | | 247 213 | 217 333 | 177 755 | 148 220 | 385 761 | 323 909 | 270 079 |
Cash Cash Equivalents Cash Flow Value | | | | | | | 777 279 | 863 984 | 682 350 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | | 1 360 |
Cash Receipts From Sales Interests In Associates | | | | | | | | 69 491 | |
Comprehensive Income Expense | | | | | | | | 1 223 064 | 135 155 |
Corporation Tax Payable | | | 20 010 | 25 358 | 28 950 | 36 345 | | 85 747 | 60 363 |
Cost Sales | 11 776 805 | 13 227 052 | | | | | | 14 056 746 | 14 573 003 |
Creditors | | | 258 611 | 217 333 | 267 755 | 218 220 | 435 761 | 348 909 | 295 079 |
Current Tax For Period | | | | | | | | 85 245 | 60 363 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | 7 085 | 29 176 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | 51 146 | 55 069 |
Dividends Paid | | | | 5 000 | 10 000 | 10 000 | 12 000 | 87 000 | 89 400 |
Dividends Paid Classified As Financing Activities | | | | | | | | -87 000 | -89 400 |
Dividends Paid On Shares Interim | | | | | | | | 87 000 | 89 400 |
Finished Goods Goods For Resale | 843 964 | 828 849 | | | | | | 889 302 | 953 302 |
Fixed Assets | 2 354 612 | 2 329 459 | 1 615 970 | 1 711 858 | 1 764 311 | 1 727 678 | 1 923 062 | 2 665 398 | 2 638 741 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | 61 400 | 63 019 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | | | | | | | -2 226 | |
Further Item Dividend Income Component Total Dividend Income | | | | | | | | 2 226 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 1 545 | 1 543 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | -1 716 | 8 650 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 113 470 | 85 245 | 37 555 | 11 093 | 11 093 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | | | | 75 180 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | 270 819 | -355 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | -23 433 | 264 372 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | -96 637 | 64 000 |
Gain Loss On Reclassification Cash Flow Hedges To Profit Or Loss From Equity Before Tax | | | | | | | | 715 803 | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | | 715 803 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -93 215 | -108 330 |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | | | 62 820 | 1 880 | 75 180 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | -86 705 | 181 635 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | 502 | 22 583 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 2 800 | 4 800 | 4 800 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 67 991 | 60 748 | 53 290 | 51 181 | 51 146 | 55 069 |
Intangible Assets | | | | | | | 92 700 | 87 900 | 83 100 |
Intangible Assets Gross Cost | | | | | | | 95 500 | 95 500 | |
Interest Income | | | | | | | | 19 267 | 27 700 |
Interest Income On Bank Deposits | | | | | | | | 18 078 | 26 340 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | 18 078 | 26 340 |
Interest Paid Classified As Operating Activities | | | | | | | | -11 999 | -17 255 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 11 999 | 17 255 |
Interest Received Classified As Investing Activities | | | | | | | | -19 267 | -27 700 |
Investment Property | | | 569 240 | 699 740 | 710 120 | 772 940 | 774 820 | 850 000 | 850 000 |
Investment Property Fair Value Model | | | | | 710 120 | 772 940 | 774 820 | 850 000 | |
Investments | | | | | | | | 60 754 | 60 754 |
Investments Fixed Assets | 35 637 | 35 637 | 45 792 | 52 728 | 129 228 | 63 743 | 65 368 | 67 529 | 60 754 |
Minimum Lease Payments Receivable Under Non-cancellable Operating Leases | | | | | 176 614 | 186 024 | 108 735 | 271 505 | 391 895 |
Net Cash Generated From Operations | | | | | | | | -411 584 | -103 943 |
Net Current Assets Liabilities | 612 721 | 617 952 | 1 518 093 | 1 573 972 | 1 663 326 | 1 764 124 | 2 024 618 | 2 331 804 | 2 520 895 |
Net Finance Income Costs | | | | | | | | 21 493 | 27 700 |
Number Shares Issued Fully Paid | | | | 1 | | | | | |
Other Creditors | | | 11 398 | 331 153 | 90 000 | 70 000 | 50 000 | 25 000 | 44 996 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 11 389 | 4 694 | 14 392 | 6 705 | 13 765 | 19 748 |
Other Disposals Property Plant Equipment | | | | 11 389 | 5 151 | 30 605 | 6 831 | 22 832 | 20 449 |
Other Interest Expense | | | | | | | | 10 454 | 15 712 |
Other Interest Income | | | | | | | | 1 189 | 1 360 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 21 493 | 27 700 |
Other Investments Other Than Loans | | | | | 129 228 | 63 743 | 65 368 | 67 529 | |
Other Operating Income Format1 | | | | | | | | 104 499 | 107 481 |
Other Provisions Balance Sheet Subtotal | | | | | | | | | 134 558 |
Other Remaining Borrowings | | | | | | | | 25 000 | 25 000 |
Other Taxation Social Security Payable | | | 50 570 | 16 294 | 72 840 | 96 768 | 280 848 | 111 489 | 109 410 |
Par Value Share | | 1 | | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 29 448 | 66 280 |
Prepayments Accrued Income | | | | | | | | 10 607 | 9 781 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | | | | | | -4 614 | |
Proceeds From Sales Property Plant Equipment | | | | | | | | -18 099 | |
Profit Loss | | | | 180 404 | 103 757 | 126 627 | 238 984 | 507 261 | 135 155 |
Profit Loss On Ordinary Activities Before Tax | 40 140 | -78 135 | | | | | | 600 093 | 247 277 |
Property Plant Equipment Gross Cost | | | 1 498 688 | 1 513 742 | 1 535 369 | 1 540 299 | 1 683 954 | 2 188 602 | 2 202 067 |
Provisions For Liabilities Balance Sheet Subtotal | | | 55 280 | 72 921 | 70 549 | 67 622 | 78 975 | 86 060 | |
Purchase Property Plant Equipment | | | | | | | | -20 980 | -33 914 |
Rental Income From Investment Property | | | | | | | | -77 499 | -86 817 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -25 000 | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | -209 303 | |
Share Other Comprehensive Income Associates Joint Ventures Accounted For Using Equity Method Before Tax | | | 67 746 | | | | | | |
Staff Costs Employee Benefits Expense | | | | | | | | 1 089 498 | 1 154 401 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | 86 060 | 115 236 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | 422 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 114 018 | 46 983 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | -1 744 | -7 734 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 1 088 | 956 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 92 832 | 112 122 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 26 443 | 26 778 | 35 535 | 150 486 | 20 980 | |
Total Assets Less Current Liabilities | 2 967 333 | 2 947 411 | 3 134 063 | 3 285 830 | 3 427 637 | 3 491 802 | 3 947 680 | 5 003 977 | 5 159 636 |
Total Borrowings | | | | | | | | 413 110 | 350 091 |
Total Current Tax Expense Credit | | | | | | | | 85 747 | 82 946 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | 506 500 | |
Total Increase Decrease In Provisions | | | | | | | | | -134 558 |
Trade Creditors Trade Payables | | | 244 655 | 261 237 | 253 676 | 115 700 | 213 497 | 207 863 | 267 986 |
Trade Debtors Trade Receivables | | | 154 189 | 127 440 | 137 033 | 148 761 | 203 621 | 147 931 | 213 990 |
Wages Salaries | 894 680 | 905 494 | | | | | | 980 865 | 1 012 303 |
Director Remuneration | | | | | | | | 95 097 | 85 870 |
Director Remuneration Benefits Including Payments To Third Parties | 59 745 | 34 953 | | | | | | 96 897 | 123 470 |
Total Fees To Auditors | 4 000 | | | | | | | | |
Company Contributions To Money Purchase Schemes Directors | 7 200 | 7 200 | | | | | | | |
Accruals Deferred Income Within One Year | 207 648 | 212 378 | | | | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | 1 | | | | | | | | |
Bank Overdrafts | 41 221 | 46 663 | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 67 903 | 130 845 | | | | | | | |
Cash Flow Outflow From Operating Activities | 165 114 | 39 537 | | | | | | | |
Corporation Tax Due Within One Year | 18 265 | | | | | | | | |
Corporation Tax Recoverable Current Asset | | 7 007 | | | | | | | |
Creditors Due After One Year | 351 694 | 421 266 | | | | | | | |
Creditors Due Within One Year | 849 603 | 858 225 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 71 266 | 63 353 | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 4 878 | 10 995 | | | | | | | |
Gross Profit Loss | 718 235 | 727 022 | | | | | | | |
Historical Cost Depreciation Charge Less Actual Depreciation Charge Calculated On Revalued Amount | 17 432 | 28 343 | | | | | | | |
Historical Cost Profit Loss For Period | 57 572 | -49 792 | | | | | | | |
Increase Decrease In Net Cash For Period | 26 682 | 55 830 | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | 1 | -7 007 | | | | | | | |
Interest Payable Similar Charges | 24 248 | 19 825 | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 31 | 25 | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 2 610 761 | 2 515 150 | | | | | | | |
Net Debt Funds | 113 905 | 244 749 | | | | | | | |
Net Increase Decrease In Shareholders Funds | 22 688 | -95 611 | | | | | | | |
Number Shares Allotted | | 408 140 | | | | | | | |
Operating Profit Loss | 64 357 | -58 335 | | | | | | | |
Other Creditors Due Within One Year | 165 238 | 203 341 | | | | | | | |
Other Interest Receivable Similar Income | 31 | 25 | | | | | | | |
Other Operating Income | 78 208 | 65 331 | | | | | | | |
Other Reserves | 91 860 | 91 860 | | | | | | | |
Other Taxation Social Security Within One Year | 63 890 | 77 753 | | | | | | | |
Pension Costs | 7 200 | 14 028 | | | | | | | |
Pensions Costs Defined Contribution Schemes | 7 200 | 14 028 | | | | | | | |
Prepayments Accrued Income Current Asset | 5 279 | 5 598 | | | | | | | |
Profit Loss For Period | 22 688 | -77 245 | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 6 117 | | | | | | | |
Provisions For Liabilities Charges | 4 878 | 10 995 | | | | | | | |
Revaluation Reserve | 844 931 | 827 499 | | | | | | | |
Share Capital Allotted Called Up Paid | 408 140 | 408 140 | | | | | | | |
Share Premium Account | 127 451 | 127 451 | | | | | | | |
Short-term Borrowing Charges Including Bank Interest | 1 027 | 1 336 | | | | | | | |
Social Security Costs | 53 708 | 53 625 | | | | | | | |
Staff Costs | 955 588 | 973 147 | | | | | | | |
Tangible Fixed Assets Additions | | 38 877 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 793 153 | 2 818 416 | | | | | | | |
Tangible Fixed Assets Depreciation | 474 178 | 524 594 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 63 354 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 12 938 | | | | | | | |
Tangible Fixed Assets Disposals | | 13 614 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -8 028 | 15 627 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 17 452 | -890 | | | | | | | |
Total Dividend Payment | | 18 366 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 18 266 | -7 007 | | | | | | | |
Trade Creditors Within One Year | 353 341 | 318 090 | | | | | | | |
Turnover Gross Operating Revenue | 12 495 040 | 13 954 074 | | | | | | | |
U K Current Corporation Tax | -18 266 | 7 007 | | | | | | | |
U K Current Corporation Tax On Income For Period | 18 265 | | | | | | | | |