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 | 128 385 | 619 371 | 91 982 | 118 488 | 50 391 |
Current Assets | 152 385 | 619 371 | 7 588 232 | 9 099 579 | |
Debtors | 24 000 | 1 495 296 | 1 689 164 | 2 271 681 | |
Net Assets Liabilities | 2 869 022 | 3 058 372 | 2 678 906 | 7 712 355 | 8 139 149 |
Other Debtors | | 353 | | 427 | |
Total Inventories | 2 183 504 | 1 740 744 | 1 784 691 | 2 296 990 | |
|
Other Financial Data |
Audit Fees Expenses | 5 500 | 5 500 | 5 500 | 6 023 | |
Audit-related Assurance Services Entity Subsidiaries Fees | 6 400 | 6 400 | 6 400 | 7 008 | |
Other Non-audit Services Entity Subsidiaries Fees | 5 400 | 5 400 | 5 073 | 9 239 | |
Other Taxation Advisory Services Entity Subsidiaries Fees | 8 700 | 8 700 | 8 700 | 9 527 | |
Accrued Liabilities Deferred Income | 18 696 | 18 696 | 18 696 | 18 696 | 18 695 |
Accumulated Amortisation Impairment Intangible Assets | | 3 380 044 | 3 380 044 | 3 380 044 | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 024 786 | 1 136 022 | 1 241 841 | 1 371 836 | |
Additional Provisions Increase From New Provisions Recognised | | 10 508 | 16 741 | -11 607 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 196 334 | 129 | 160 105 | |
Administration Support Average Number Employees | 13 | 13 | 12 | 14 | |
Administrative Expenses | 3 731 400 | 3 326 825 | 2 741 856 | 1 003 | 25 298 |
Amortisation Expense Intangible Assets | 15 000 | | | | |
Amortisation Government Grants | | | -8 376 | | |
Amounts Owed By Group Undertakings | 24 000 | | | | |
Amounts Owed To Directors | 23 321 | 21 908 | 14 847 | | |
Amounts Owed To Group Undertakings | 3 998 464 | 4 554 458 | 4 704 458 | | |
Applicable Tax Rate | 38 | 38 | 19 | 19 | 19 |
Average Number Employees During Period | 31 | 32 | 30 | 33 | 3 |
Cancellation Treasury Shares Increase Decrease In Equity | | -2 068 | | | |
Cash Cash Equivalents Cash Flow Value | 4 421 092 | 3 367 362 | 4 114 377 | 4 530 908 | |
Commitments For Acquisition Property Plant Equipment | | 99 000 | | | |
Comprehensive Income Expense | 501 804 | 2 134 155 | 647 054 | 6 356 283 | 1 282 966 |
Corporation Tax Payable | 423 | 8 211 | 11 388 | 12 270 | 9 949 |
Corporation Tax Recoverable | 51 312 | | | | |
Cost Sales | 5 715 231 | 5 684 832 | 3 735 929 | 5 200 488 | |
Creditors | 4 307 854 | 4 880 102 | 5 042 187 | 340 113 | 32 644 |
Current Tax For Period | 79 686 | 120 656 | 231 069 | 12 270 | 9 949 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 12 575 | 10 508 | 16 741 | -11 607 | |
Deferred Tax Liabilities | 65 372 | 75 880 | 92 621 | 81 014 | |
Depreciation Expense Property Plant Equipment | 99 675 | 112 291 | 141 737 | 153 120 | |
Depreciation Rate Used For Property Plant Equipment | | 20 | 20 | 20 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 1 055 | 35 918 | 23 125 | |
Disposals Property Plant Equipment | | 1 055 | 1 872 | 23 125 | |
Distribution Costs | 630 774 | 591 720 | 360 682 | 576 575 | |
Dividends Paid | 405 532 | 405 994 | 406 254 | 406 254 | 405 705 |
Dividends Paid Classified As Financing Activities | 405 532 | 405 994 | 406 254 | 406 254 | |
Dividends Paid On Shares | 405 532 | 405 994 | 406 254 | 406 254 | 405 705 |
Further Item Tax Increase Decrease Component Adjusting Items | | -399 000 | -114 000 | | |
Further Operating Expense Item Component Total Operating Expenses | 96 016 | 103 630 | 103 630 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 15 203 | 6 760 | 4 225 | |
Gain Loss In Cash Flows From Change In Accrued Items | 650 658 | -1 018 176 | 219 047 | 249 997 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 503 862 | -803 661 | -197 066 | -513 887 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -454 770 | 592 201 | -193 868 | -582 517 | |
Gain Loss In Cash Flows From Change In Inventories | -281 353 | 442 760 | -43 947 | -512 299 | |
Gain Loss On Disposals Property Plant Equipment | | 300 | 2 464 | 1 142 | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | -32 773 | 145 749 | 17 729 | -191 160 | |
Government Grant Income | | | 8 376 | | |
Gross Profit Loss | 6 174 193 | 5 771 072 | 5 452 085 | 80 000 | 80 000 |
Income Expense Recognised Directly In Equity | -405 532 | -1 944 805 | -1 026 520 | -1 322 834 | -856 172 |
Income From Shares In Group Undertakings | | | | 6 304 458 | 1 250 000 |
Income Taxes Paid Refund Classified As Operating Activities | 79 686 | 54 872 | 121 650 | 276 929 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 880 385 | -1 053 730 | 747 015 | 416 531 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -128 | -18 634 | -365 | |
Increase Decrease In Net Debt From Cash Flows | | 1 052 317 | -754 076 | -431 378 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 528 | 141 737 | 153 120 | |
Intangible Assets Gross Cost | | 3 380 044 | 3 380 044 | 3 380 044 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 17 574 | 36 704 | 21 878 | 15 267 | 11 787 |
Interest Income On Cash Cash Equivalents | | 2 456 | 839 | -216 | |
Interest Paid Classified As Operating Activities | 17 574 | 36 704 | 21 878 | 15 267 | |
Interest Payable Similar Charges Finance Costs | 17 574 | 36 704 | 21 878 | 15 267 | 11 787 |
Interest Received Classified As Operating Activities | | 2 456 | 839 | -216 | |
Investments | 8 121 273 | 8 121 273 | 8 121 402 | 8 121 402 | 8 121 402 |
Investments Fixed Assets | 8 121 273 | 8 121 273 | 8 121 402 | 8 121 402 | 8 121 402 |
Investments In Group Undertakings | 6 346 238 | 6 346 238 | 6 346 238 | 6 346 238 | 6 346 238 |
Minimum Lease Payments Receivable Under Non-cancellable Operating Leases | 791 183 | 680 000 | 600 000 | 520 000 | 440 000 |
Net Cash Flows From Used In Financing Activities | -426 683 | -1 946 218 | -1 025 205 | -1 337 681 | |
Net Cash Flows From Used In Investing Activities | -1 940 763 | -196 034 | -358 077 | -158 963 | |
Net Cash Flows From Used In Operating Activities | 3 247 831 | 1 088 522 | 2 130 297 | 1 913 175 | |
Net Cash Generated From Operations | 3 345 091 | 1 177 642 | 2 272 986 | 2 205 587 | |
Net Current Assets Liabilities | -4 155 469 | -4 260 731 | -4 950 205 | -221 625 | 17 747 |
Net Debt Funds | -4 397 771 | -3 345 454 | -4 099 530 | -4 530 908 | |
Net Deferred Tax Liability Asset | 65 372 | 75 880 | 92 621 | 81 014 | |
Number Shares Issued Fully Paid | 103 451 | 85 897 | 80 129 | 72 707 | 64 624 |
Operating Profit Loss | 1 812 019 | 1 852 527 | 2 357 923 | 78 997 | 54 702 |
Other Creditors | 286 271 | 294 737 | 303 645 | 305 317 | |
Other Interest Receivable Similar Income Finance Income | | 2 456 | 839 | -216 | |
Other Investments Other Than Loans | 1 775 035 | 1 775 035 | 1 775 164 | 1 775 164 | 1 775 164 |
Other Operating Income Format1 | | | 8 376 | | |
Other Taxation Social Security Payable | 4 000 | 4 000 | 4 000 | 3 830 | 4 000 |
Par Value Share | | 1 | 1 | 1 | 1 |
Payments To Acquire Or Redeem Own Shares Other Equity Instruments | | 1 538 811 | 620 266 | 916 580 | |
Pension Costs Defined Contribution Plan | 32 594 | 54 879 | 71 953 | 77 071 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 74 803 | 75 914 | 71 953 | 77 071 | |
Prepayments Accrued Income | 125 476 | 195 375 | 91 088 | 568 645 | |
Proceeds From Borrowings Classified As Financing Activities | -21 151 | -1 413 | -7 061 | -14 847 | |
Proceeds From Government Grants Classified As Financing Activities | | | 8 376 | | |
Proceeds From Sales Property Plant Equipment | | 300 | 20 000 | 1 142 | |
Production Average Number Employees | 18 | 19 | 18 | 19 | |
Profit Loss | 501 804 | 2 134 155 | 647 054 | 6 356 283 | 1 282 966 |
Profit Loss On Ordinary Activities Before Tax | 1 794 445 | 1 818 279 | 2 336 884 | 6 368 188 | 1 292 915 |
Property Plant Equipment Gross Cost | 50 823 | 168 480 | 4 026 573 | 2 047 248 | |
Provisions | 65 372 | 75 880 | 92 621 | 81 014 | |
Purchase Property Plant Equipment | 1 940 763 | 196 334 | 378 077 | 160 105 | |
Raw Materials | 2 183 504 | 1 740 744 | 1 784 691 | 2 296 990 | |
Redemption Shares Decrease In Equity | | 1 538 811 | 620 266 | 916 580 | 450 467 |
Revenue From Rendering Services | | | | 80 000 | 80 000 |
Revenue From Sale Goods | 11 889 424 | 11 455 904 | 9 188 014 | 12 875 655 | |
Social Security Costs | 511 488 | 456 279 | 349 304 | 486 098 | |
Staff Costs Employee Benefits Expense | 4 591 262 | 4 036 524 | 3 172 923 | 4 343 096 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 65 372 | 75 880 | 92 621 | 81 014 | |
Tax Expense Credit Applicable Tax Rate | 340 945 | 744 474 | 558 008 | 1 209 956 | 245 654 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -255 862 | -223 173 | -202 669 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 7 877 | 8 863 | 6 471 | 162 | 1 795 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 92 261 | 131 036 | 229 176 | 11 905 | 9 949 |
Total Assets Less Current Liabilities | 3 965 804 | 3 860 542 | 3 171 197 | 7 899 777 | 8 139 149 |
Total Current Tax Expense Credit | 79 686 | 120 528 | 212 435 | 11 905 | 9 949 |
Trade Creditors Trade Payables | 1 131 647 | 821 171 | 978 122 | 671 850 | |
Trade Debtors Trade Receivables | 1 910 709 | 1 299 568 | 1 598 076 | 1 702 609 | |
Transfers Into Or Out Property Plant Equipment Increase Decrease In Depreciation Impairment | | | 1 055 | | |
Turnover Revenue | 62 486 | 1 570 456 | 1 246 514 | 80 000 | 80 000 |
Wages Salaries | 4 004 971 | 3 504 331 | 2 751 666 | 3 779 927 | |
Company Contributions To Money Purchase Plans Directors | 7 655 | 21 035 | 7 032 | 8 490 | |
Director Remuneration | 1 936 102 | 632 931 | 1 252 970 | 1 770 233 | |
Director Remuneration Benefits Excluding Payments To Third Parties | 511 164 | 635 164 | 1 272 815 | 1 798 289 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 4 | 4 | 3 | 6 | |