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 | 4 292 707 | 2 747 991 | 4 022 395 | 4 412 420 | 3 350 203 |
Current Assets | 12 562 595 | 10 538 489 | 12 200 708 | 8 981 091 | 13 484 829 |
Debtors | 6 086 384 | 6 049 754 | 6 393 622 | 2 271 681 | 6 713 003 |
Net Assets Liabilities | 9 496 499 | 9 049 587 | 10 510 241 | 7 218 946 | 11 004 596 |
Other Debtors | | 353 | | 427 | |
Property Plant Equipment | 706 850 | 790 893 | 1 009 568 | 1 016 553 | 1 429 518 |
Total Inventories | 2 183 504 | 1 740 744 | 1 784 691 | 2 296 990 | 3 421 623 |
|
Other Financial Data |
Audit Fees Expenses | 5 500 | 5 500 | 5 500 | 6 023 | 22 500 |
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 | 11 297 | 5 148 |
Other Taxation Advisory Services Entity Subsidiaries Fees | 8 700 | 8 700 | 8 700 | 9 527 | |
Accrued Liabilities Deferred Income | 2 122 536 | 1 104 360 | 1 323 407 | 1 573 404 | 1 371 799 |
Accumulated Amortisation Impairment Intangible Assets | | 300 000 | 300 000 | 300 000 | 300 000 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 024 786 | 1 136 022 | 1 241 841 | 1 371 836 | 1 489 876 |
Additional Provisions Increase From New Provisions Recognised | | 10 508 | 16 741 | -11 607 | 60 171 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 196 334 | 377 948 | 160 105 | 597 999 |
Administration Support Average Number Employees | 13 | 13 | 12 | 14 | 12 |
Administrative Expenses | 3 751 201 | 3 405 895 | 2 821 751 | 3 765 274 | 3 491 815 |
Amortisation Expense Intangible Assets | 15 000 | | | | |
Amounts Owed By Group Undertakings | 3 998 464 | 4 554 458 | 4 704 458 | | 3 389 139 |
Amounts Owed To Directors | 23 321 | 21 908 | 14 847 | | |
Amounts Owed To Group Undertakings | 24 200 | 200 | 200 | 200 | 200 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 31 | 32 | 30 | 33 | 33 |
Cash Cash Equivalents Cash Flow Value | | | | 4 412 420 | 3 350 203 |
Commitments For Acquisition Property Plant Equipment | | 99 000 | | | 268 875 |
Comprehensive Income Expense | 1 700 380 | 1 653 088 | 2 060 654 | 3 013 163 | 5 035 650 |
Corporation Tax Payable | | 57 445 | 145 053 | 210 693 | 547 137 |
Corporation Tax Recoverable | 51 735 | | | | |
Cost Sales | 5 715 231 | 5 684 832 | 3 735 929 | 5 200 488 | 7 720 775 |
Creditors | 3 707 774 | 2 204 115 | 2 607 614 | 2 697 884 | 3 768 766 |
Current Tax For Period | 79 263 | 112 445 | 219 681 | 331 993 | 796 136 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 12 575 | 10 508 | 16 741 | -11 607 | 60 171 |
Deferred Tax Liabilities | 65 372 | 75 880 | 92 621 | 81 014 | 141 185 |
Depreciation Expense Property Plant Equipment | 99 675 | 112 291 | 141 737 | 153 120 | 158 396 |
Depreciation Rate Used For Property Plant Equipment | | 20 | 20 | 20 | 20 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 1 055 | 35 918 | 23 125 | 40 356 |
Disposals Property Plant Equipment | | 1 055 | 53 454 | 23 125 | 66 994 |
Distribution Costs | 630 774 | 591 720 | 360 682 | 576 575 | 851 715 |
Dividends Paid | 500 000 | 2 100 000 | 600 000 | 6 304 458 | 1 250 000 |
Dividends Paid Classified As Financing Activities | | | | 6 304 458 | 1 250 000 |
Dividends Paid On Shares | 500 000 | 2 100 000 | 600 000 | 6 304 458 | 1 250 000 |
Fixed Assets | 707 050 | 791 093 | 1 009 768 | 1 016 753 | 1 429 718 |
Further Operating Expense Item Component Total Operating Expenses | 96 016 | 103 630 | 103 630 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 791 183 | 718 843 | 615 203 | 527 605 | 444 225 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 24 630 | 734 438 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 4 121 941 | -4 441 322 |
Gain Loss In Cash Flows From Change In Inventories | | | | -512 299 | -1 124 633 |
Gain Loss On Disposals Property Plant Equipment | | 300 | 2 464 | 1 142 | -639 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | -32 773 | 145 749 | 17 729 | -191 160 | -116 319 |
Government Grant Income | | | 8 376 | | |
Gross Profit Loss | 6 174 193 | 5 771 072 | 5 452 085 | 7 675 167 | 10 230 066 |
Income Taxes Paid Refund Classified As Operating Activities | | | | 265 906 | 459 692 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 390 025 | -1 062 217 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -128 | -18 209 | -447 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 112 291 | 141 737 | 153 120 | 158 396 |
Intangible Assets Gross Cost | | 300 000 | 300 000 | 300 000 | 300 000 |
Interest Income On Cash Cash Equivalents | | 2 456 | 839 | -216 | 5 421 |
Interest Received Classified As Operating Activities | | | | -216 | 5 421 |
Investments | 200 | -69 900 | -69 900 | 200 | 200 |
Investments Fixed Assets | 200 | 200 | 200 | 200 | 200 |
Investments In Group Undertakings | 200 | 200 | 200 | 200 | 200 |
Net Cash Flows From Used In Financing Activities | | | | -6 304 458 | -1 250 000 |
Net Cash Flows From Used In Investing Activities | | | | -158 963 | -572 000 |
Net Cash Flows From Used In Operating Activities | | | | 6 853 446 | 759 783 |
Net Cash Generated From Operations | | | | 7 119 568 | 1 214 054 |
Net Current Assets Liabilities | 8 854 821 | 8 334 374 | 9 593 094 | 6 283 207 | 9 716 063 |
Net Deferred Tax Liability Asset | 65 372 | 75 880 | 92 621 | 81 014 | 141 185 |
Number Shares Issued Fully Paid | 93 149 | 93 149 | 93 149 | 93 149 | 93 149 |
Operating Profit Loss | 1 792 218 | 1 773 457 | 2 278 028 | 3 333 318 | 5 886 536 |
Other Creditors | 14 239 | 3 319 | 1 809 | | |
Other Interest Receivable Similar Income Finance Income | | 2 456 | 839 | -216 | 5 421 |
Other Operating Income Format1 | | | 8 376 | | |
Other Taxation Social Security Payable | 391 831 | 195 712 | 144 176 | 241 737 | 345 720 |
Par Value Share | | 1 | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | 32 594 | 54 879 | 71 953 | 77 071 | 80 979 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 74 803 | 75 914 | 71 953 | 77 071 | 80 979 |
Prepayments Accrued Income | 125 476 | 195 375 | 91 088 | 568 645 | 380 101 |
Proceeds From Sales Property Plant Equipment | | | | 1 142 | 25 999 |
Production Average Number Employees | 18 | 19 | 18 | 19 | 21 |
Profit Loss | 1 700 380 | 1 653 088 | 2 060 654 | 3 013 163 | 5 035 650 |
Profit Loss On Ordinary Activities Before Tax | 1 792 218 | 1 775 913 | 2 278 867 | 3 333 102 | 5 891 957 |
Property Plant Equipment Gross Cost | 1 731 636 | 1 926 915 | 2 251 409 | 2 388 389 | 2 919 394 |
Provisions | 65 372 | 75 880 | 92 621 | 81 014 | 141 185 |
Purchase Property Plant Equipment | | | | 160 105 | 597 999 |
Raw Materials | 2 183 504 | 1 740 744 | 1 784 691 | 2 296 990 | 3 421 623 |
Revenue From Sale Goods | 11 889 424 | 11 455 904 | 9 188 014 | 12 875 655 | 17 950 841 |
Social Security Costs | 511 488 | 456 279 | 349 304 | 486 098 | 530 306 |
Staff Costs Employee Benefits Expense | 4 591 262 | 4 036 524 | 3 172 923 | 4 343 096 | 4 753 044 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 65 372 | 75 880 | 92 621 | 81 014 | 141 185 |
Tax Expense Credit Applicable Tax Rate | 340 521 | 337 424 | 432 985 | 633 289 | 1 119 472 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -255 862 | -223 173 | -203 034 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 1 576 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 7 877 | 8 702 | 6 471 | -278 | 5 443 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 91 838 | 122 825 | 218 213 | 319 939 | 856 307 |
Total Assets Less Current Liabilities | 9 561 871 | 9 125 467 | 10 602 862 | 7 299 960 | 11 145 781 |
Total Current Tax Expense Credit | 79 263 | 112 317 | 201 472 | 331 546 | 796 136 |
Trade Creditors Trade Payables | 1 131 647 | 821 171 | 978 122 | 671 850 | 1 503 910 |
Trade Debtors Trade Receivables | 1 910 709 | 1 299 568 | 1 598 076 | 1 702 609 | 2 943 763 |
Transfers Into Or Out Property Plant Equipment Increase Decrease In Depreciation Impairment | | | -1 055 | | |
Turnover Revenue | 11 889 424 | 11 455 904 | 9 188 014 | 12 875 655 | 17 950 841 |
Wages Salaries | 4 004 971 | 3 504 331 | 2 751 666 | 3 779 927 | 4 141 759 |
Company Contributions To Money Purchase Plans Directors | 19 739 | 21 035 | 19 845 | 28 056 | 27 665 |
Director Remuneration | 1 936 102 | 1 746 296 | 1 252 970 | 1 770 233 | 1 659 040 |
Director Remuneration Benefits Excluding Payments To Third Parties | 1 955 841 | 1 767 331 | 1 272 815 | 1 798 289 | 1 686 705 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 4 | 4 | 6 | 6 | 6 |