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 | 32 580 | 113 546 | 121 286 | 68 411 | 58 987 |
Current Assets | 1 711 816 | 1 737 222 | 800 758 | 3 562 870 | 3 570 043 |
Debtors | 1 679 236 | 1 623 676 | 679 472 | 3 494 461 | 3 511 056 |
Net Assets Liabilities | 999 270 | 1 143 462 | 666 845 | -505 313 | -354 180 |
Other Debtors | 1 395 594 | 1 025 579 | 541 657 | 7 104 928 | 1 599 292 |
Property Plant Equipment | 1 067 362 | 1 054 084 | 1 042 022 | 1 030 421 | 1 018 820 |
Total Inventories | 1 026 758 | 1 010 389 | 1 030 993 | 1 617 509 | |
|
Other Financial Data |
Audit-related Assurance Services Fees | -2 500 | -20 650 | -9 100 | | |
Accrued Income | | 10 926 | 10 926 | 10 926 | |
Accrued Liabilities Deferred Income | | | | 1 867 772 | 1 349 945 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 3 130 |
Accumulated Depreciation Impairment Property Plant Equipment | 94 961 | 108 239 | 120 301 | 131 902 | 143 503 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | 138 900 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 383 469 | 138 255 | 41 939 | 9 580 |
Administration Support Average Number Employees | 16 | 16 | 15 | 15 | |
Administrative Expenses | 3 324 257 | 4 720 142 | 5 466 915 | 6 035 441 | 4 516 310 |
Amounts Owed By Related Parties | 275 739 | 152 000 | 65 849 | 807 435 | |
Amounts Owed To Group Undertakings | | | | 1 426 190 | 2 123 492 |
Amounts Owed To Related Parties | 1 093 203 | 1 073 437 | 675 187 | 1 426 190 | |
Average Number Employees During Period | 57 | 60 | 60 | 62 | |
Balances With Banks | 32 580 | 113 546 | 121 286 | 68 411 | |
Bank Borrowings | | | | 1 889 296 | 1 800 476 |
Bank Borrowings Overdrafts | | -1 359 844 | -1 022 650 | 2 886 730 | 390 531 |
Cash Cash Equivalents | 32 580 | 113 546 | 121 286 | 68 411 | 2 331 562 |
Cash Cash Equivalents Cash Flow Value | 32 580 | 113 546 | 121 286 | 68 411 | 58 987 |
Cash On Hand | | 6 231 | 4 000 | -154 | |
Comprehensive Income Expense | 357 157 | 344 192 | 1 173 380 | -531 824 | 749 506 |
Comprehensive Income Expense Attributable To Owners Parent | 409 220 | 757 115 | 1 534 023 | -531 824 | |
Corporation Tax Payable | | | | 405 813 | 248 082 |
Cost Sales | 21 521 800 | 20 325 925 | 19 652 830 | 21 651 319 | 22 068 608 |
Creditors | 138 948 | 330 474 | 209 914 | 1 938 315 | 3 206 580 |
Current Tax For Period | 131 938 | 139 265 | 123 827 | 439 803 | 275 567 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | -8 801 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -16 080 | -25 017 |
Depreciation Amortisation Expense | 11 714 | 13 278 | 12 062 | 11 601 | |
Depreciation Expense Property Plant Equipment | 199 446 | 206 899 | 211 306 | 173 513 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -313 892 | -79 783 | -48 345 | |
Disposals Property Plant Equipment | | -467 740 | -94 000 | -94 024 | |
Dividend Per Share Final | | | | 1 000 | |
Dividends Paid | -300 000 | -200 000 | -200 000 | -200 000 | |
Dividends Paid Classified As Financing Activities | -300 000 | -200 000 | -200 000 | -200 000 | -200 000 |
Dividends Paid On Shares Final | | | 200 000 | 200 000 | |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | -200 000 | -200 000 |
Finance Lease Liabilities Present Value Total | | | | 49 019 | 44 792 |
Finance Lease Payments Owing Minimum Gross | | | | | 56 858 |
Finished Goods Goods For Resale | | | | 1 617 509 | 1 326 615 |
Fixed Assets | 1 067 462 | 1 054 184 | 1 042 122 | 1 030 521 | 1 018 920 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 350 000 | -350 000 | 1 | 1 889 296 | |
Further Item Debtors Component Total Debtors | | 148 | 148 | 148 | |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | -8 801 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -41 705 | |
Further Revenue Item Component Total Revenue | | 300 | -530 | 458 | |
Gain Loss From Revaluation Property Plant Equipment Recognised In Profit Or Loss | -10 589 | 5 516 | -11 217 | -45 679 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -1 256 376 | -275 147 | 471 910 | -1 867 005 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 1 679 236 | -55 560 | -944 204 | 2 814 987 | |
Gain Loss In Cash Flows From Change In Inventories | -21 401 | -16 369 | 20 604 | 586 516 | |
Gain Loss On Disposals Property Plant Equipment | -10 589 | 5 516 | -11 217 | -45 679 | |
Gross Profit Loss | 3 894 433 | 5 619 853 | 6 896 717 | 5 689 130 | |
Income Taxes Paid Refund Classified As Operating Activities | -131 132 | 151 531 | 27 626 | -188 815 | -129 839 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 32 580 | 80 966 | 7 740 | -52 875 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -2 741 | | | 225 009 | 18 556 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 3 130 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 13 278 | 12 062 | 11 601 | 11 601 |
Intangible Assets | | | | | 135 770 |
Intangible Assets Gross Cost | | | | | 138 900 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 30 904 | | | 21 560 | |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | 22 195 | 14 816 | 26 854 | 38 586 | |
Interest Income On Bank Deposits | 21 340 | 292 697 | 300 822 | 298 356 | 294 247 |
Interest Paid Classified As Financing Activities | -47 840 | -2 216 | -26 854 | -19 600 | |
Interest Paid Classified As Operating Activities | 47 840 | 2 216 | 26 854 | -19 600 | -55 468 |
Interest Payable Similar Charges Finance Costs | 53 099 | 14 816 | 26 854 | 19 600 | 55 468 |
Interest Received Classified As Investing Activities | 21 340 | 10 926 | 303 947 | -458 | -294 247 |
Interest Received Classified As Operating Activities | 21 340 | 10 926 | 303 947 | 298 356 | |
Investments Fixed Assets | 100 | 100 | 100 | 100 | 100 |
Investments In Subsidiaries | 100 | 100 | 100 | 100 | 100 |
Loans Advances Granted Classified As Investing Activities | -134 812 | | | | |
Net Cash Flows From Used In Financing Activities | 2 160 | -552 216 | -1 649 996 | 1 669 696 | |
Net Cash Flows From Used In Investing Activities | -137 063 | 10 926 | 161 627 | 256 417 | |
Net Cash Flows From Used In Operating Activities | 167 483 | 622 256 | 1 657 736 | -1 722 571 | |
Net Cash Generated From Operations | 36 351 | 773 787 | 1 657 736 | 1 534 214 | -464 703 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 459 211 | 443 080 | 1 185 442 | -585 773 | |
Net Current Assets Liabilities | -68 192 | 89 278 | -375 277 | 353 461 | |
Net Finance Income Costs | | | | 458 | 294 247 |
Nominal Value Allotted Share Capital | 404 | 404 | 404 | 293 | |
Number Shares Issued Fully Paid | 2 222 | 2 222 | 2 222 | 1 114 | |
Operating Profit Loss | 570 176 | 607 014 | 1 429 802 | -346 311 | |
Other Creditors | 28 488 | 90 220 | 304 898 | 1 432 851 | 572 787 |
Other Departments Average Number Employees | 41 | 44 | 45 | 47 | |
Other Employee Expense | 61 775 | 128 675 | 85 622 | 112 099 | |
Other Finance Income | | 11 483 | 3 125 | | |
Other Interest Receivable Similar Income Finance Income | 21 340 | 304 180 | 303 947 | 298 356 | 294 247 |
Other Inventories | 1 026 758 | 1 010 389 | 1 030 993 | 1 617 509 | |
Other Payables Accrued Expenses | 21 744 | 9 100 | 321 914 | 21 000 | |
Other Revenue | 1 504 838 | 1 970 136 | 1 431 580 | 647 188 | |
Payments Finance Lease Liabilities Classified As Financing Activities | -67 234 | 162 058 | -148 817 | -167 814 | |
Payments To Redeem Own Shares | | | -1 449 996 | | |
Pension Costs Defined Contribution Plan | 193 966 | 49 688 | 373 726 | 298 023 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 160 000 | 50 213 |
Percentage Class Share Held In Subsidiary | 100 | 100 | 100 | 100 | |
Prepayments | 2 409 | 964 | -8 314 | 444 196 | |
Prepayments Accrued Income | | | | 10 926 | 2 587 474 |
Proceeds From Sales Property Plant Equipment | 10 625 | 169 260 | 3 000 | | |
Profit Loss | 357 157 | 344 192 | 1 173 380 | -972 159 | 351 133 |
Profit Loss Attributable To Owners Parent | 409 220 | 757 115 | 1 534 023 | -531 824 | |
Profit Loss On Ordinary Activities Before Tax | 538 417 | 896 378 | 1 706 895 | -108 101 | |
Property Plant Equipment Gross Cost | 1 162 323 | 1 162 323 | 1 162 323 | 1 162 323 | 1 156 394 |
Provisions For Liabilities Balance Sheet Subtotal | 69 971 | 69 636 | 118 681 | 102 601 | |
Purchase Property Plant Equipment | -2 251 | -417 688 | -145 321 | -41 939 | |
Rental Income From Investment Property | 213 200 | | | 1 592 | |
Repayments Borrowings Classified As Financing Activities | | | -2 482 286 | 1 | |
Revenue From Sale Goods | 23 698 195 | 23 975 342 | 25 118 497 | 26 691 211 | |
Social Security Costs | 219 815 | 233 700 | 244 346 | 261 154 | |
Staff Costs Employee Benefits Expense | 3 114 655 | 2 888 798 | 3 048 590 | 160 000 | 2 921 152 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 102 601 | 68 783 |
Taxation Social Security Payable | 16 866 | 78 803 | 23 199 | 33 689 | |
Tax Decrease From Utilisation Tax Losses | | | | | 581 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 6 650 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 668 | -1 726 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 259 670 | 67 723 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | 620 | -79 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 42 500 | 94 321 | 172 872 | 355 185 | 95 129 |
Total Assets Less Current Liabilities | 6 496 898 | 7 245 204 | 666 845 | 1 383 982 | |
Total Borrowings | 138 948 | 330 474 | 209 914 | 2 886 730 | 390 531 |
Total Current Tax Expense Credit | | | | 439 803 | 294 123 |
Total Deferred Tax Expense Credit | | | | -16 080 | -33 818 |
Total Operating Lease Payments | 77 061 | 88 515 | 91 539 | 102 787 | |
Trade Creditors Trade Payables | 96 075 | 279 962 | 56 329 | 12 888 | 35 813 |
Trade Debtors Trade Receivables | 5 494 | 434 207 | 69 354 | 827 938 | 3 133 961 |
Turnover Revenue | 25 416 233 | 25 653 081 | 26 549 547 | 27 340 449 | |
Wages Salaries | 2 639 099 | 2 476 734 | 2 344 896 | 2 740 934 | 2 563 753 |
Amount Specific Advance Or Credit Directors | 171 907 | 171 907 | | | |
Company Contributions To Money Purchase Plans Directors | 160 000 | | 320 000 | 160 000 | |
Director Remuneration | 21 960 | 36 000 | 62 917 | 24 000 | |