Profit & Loss |
Date of Accounts |
2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 3 140 | 3 004 | 403 861 | 1 278 |
Current Assets | 7 217 727 | 7 687 188 | 5 989 398 | 6 810 715 |
Debtors | 4 124 329 | 4 493 971 | 2 201 713 | 2 716 128 |
Net Assets Liabilities | 3 863 725 | 4 199 987 | 2 736 187 | 2 144 195 |
Other Debtors | 1 024 025 | 1 007 079 | 76 827 | 158 882 |
Property Plant Equipment | 2 629 522 | 2 289 062 | 1 888 488 | 1 786 000 |
Total Inventories | 2 144 001 | 2 054 100 | 2 105 171 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 360 324 | 740 669 | 675 656 | 813 203 |
Accumulated Amortisation Impairment Intangible Assets | | 186 370 | 186 370 | |
Accumulated Depreciation Impairment Property Plant Equipment | 3 289 699 | 3 604 834 | 3 940 789 | 4 109 475 |
Additions Other Than Through Business Combinations Intangible Assets | | | 210 000 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 213 161 | 63 396 | 202 144 |
Administrative Expenses | | 3 306 395 | 2 932 489 | 3 574 412 |
Amounts Owed To Group Undertakings | 62 878 | 55 000 | 55 000 | 55 000 |
Average Number Employees During Period | 157 | 110 | 108 | 103 |
Bank Borrowings | 1 254 164 | 1 933 464 | 1 750 505 | 1 951 370 |
Bank Borrowings Overdrafts | 778 999 | 1 809 561 | 943 230 | 2 372 187 |
Bank Overdrafts | 1 318 039 | 966 630 | 13 | 790 515 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 128 428 | 87 705 |
Cash Cash Equivalents | -722 998 | 581 260 | 1 245 601 | 492 844 |
Comprehensive Income Expense | | 777 440 | -862 391 | -358 790 |
Corporation Tax Payable | | 81 250 | | |
Corporation Tax Recoverable | 48 885 | 49 979 | 103 361 | 193 895 |
Cost Sales | | 15 667 269 | 14 163 668 | 14 574 181 |
Creditors | 4 986 355 | 3 938 781 | 3 380 160 | 4 987 497 |
Current Tax For Period | | 238 508 | -106 | 121 869 |
Deferred Income | 375 922 | 354 689 | 339 140 | 323 590 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | 27 475 | 68 833 | -58 969 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | 1 641 | 28 117 | 81 487 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -26 825 | 7 061 | -75 638 |
Derivative Liabilities | 8 407 | | 5 380 | |
Distribution Costs | | 1 209 839 | 1 227 974 | 1 439 361 |
Dividends Paid Classified As Financing Activities | -387 100 | -91 000 | -87 420 | -730 000 |
Dividends Paid To Non-controlling Interests Classified As Financing Activities | | | -32 506 | |
Dividends Paid To Owners Parent Classified As Financing Activities | | | -87 420 | -730 000 |
Finance Lease Liabilities Present Value Total | 158 866 | 123 838 | 51 461 | 25 746 |
Finance Lease Payments Owing Minimum Gross | 79 831 | 77 750 | 70 545 | 25 715 |
Finished Goods Goods For Resale | 1 897 384 | 1 806 516 | 1 870 559 | 2 202 809 |
Fixed Assets | 3 168 220 | 2 827 710 | 2 131 088 | 1 946 193 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | 1 043 | 28 117 | 81 487 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | -1 376 649 | |
Further Item Tax Increase Decrease Component Adjusting Items | | 8 986 | 61 055 | 138 828 |
Gain Loss On Disposals Property Plant Equipment | | -23 863 | 188 602 | |
Government Grant Income | | 39 692 | 85 665 | |
Gross Profit Loss | | 5 239 614 | 4 700 138 | |
Impairment Loss Reversal On Investments | | -19 340 | 29 006 | |
Income Taxes Paid Refund Classified As Operating Activities | | -26 195 | -319 487 | -177 708 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -22 395 | -10 077 | 22 978 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 514 258 | 402 571 | 296 301 |
Intangible Assets | | 572 240 | 547 240 | 529 440 |
Intangible Assets Gross Cost | | 572 240 | 547 240 | 529 440 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 66 296 | 59 419 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 7 879 | 6 200 | |
Interest Expense On Redeemable Preference Shares Classified As Debt | | 35 000 | 35 000 | 35 000 |
Interest Income On Bank Deposits | | 1 002 | 28 | 24 |
Interest Paid Classified As Operating Activities | | | -131 657 | -182 951 |
Interest Payable Similar Charges Finance Costs | | 132 221 | 131 657 | 182 951 |
Interest Received Classified As Investing Activities | | -1 002 | -493 | -4 457 |
Investments | 538 698 | 538 648 | 242 600 | 160 193 |
Investments Fixed Assets | 538 698 | 538 648 | 242 600 | 160 193 |
Investments In Associates | 2 | 2 | 2 | |
Investments In Subsidiaries | 456 291 | 456 241 | 160 193 | 160 193 |
Loans To Associates | 82 405 | 82 405 | 82 405 | |
Net Cash Flows From Used In Operating Activities | | -1 292 438 | | |
Net Cash Generated From Operations | | | -1 705 414 | 311 586 |
Net Current Assets Liabilities | 2 231 372 | 3 748 407 | | |
Net Finance Income Costs | | 1 002 | 493 | 4 457 |
Operating Profit Loss | | 1 092 317 | -692 047 | |
Other Creditors | 1 218 816 | 590 427 | 1 616 076 | 1 957 955 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 199 123 | 66 616 | 127 615 |
Other Disposals Intangible Assets | | | 235 000 | 124 800 |
Other Disposals Property Plant Equipment | | 238 486 | 128 015 | 135 946 |
Other Interest Receivable Similar Income Finance Income | | 1 002 | 493 | 4 457 |
Other Remaining Borrowings | 175 000 | 175 000 | 175 000 | 175 000 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 53 277 | 46 391 | 42 511 | 40 642 |
Percentage Class Share Held In Associate | | 50 | 50 | |
Percentage Class Share Held In Subsidiary | | 100 | 100 | |
Prepayments Accrued Income | 512 011 | 478 665 | 420 164 | 331 957 |
Profit Loss | -183 047 | 427 262 | -1 376 380 | 138 008 |
Profit Loss On Ordinary Activities Before Tax | | 967 771 | -865 513 | |
Property Plant Equipment Gross Cost | 5 919 221 | 5 893 896 | 5 829 277 | 5 895 475 |
Raw Materials Consumables | 246 617 | 247 584 | 234 612 | |
Redeemable Preference Shares Liability | 583 332 | 583 332 | 583 332 | 583 332 |
Social Security Costs | 242 802 | 188 446 | 179 433 | |
Staff Costs Employee Benefits Expense | 3 614 297 | 2 510 572 | 2 422 896 | 2 469 006 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 222 080 | 193 728 | 200 789 | 204 599 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 28 946 | 4 050 | 23 391 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 68 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 37 499 | 63 399 | 42 093 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 190 331 | -3 122 | 150 696 |
Total Assets Less Current Liabilities | 5 399 592 | 6 576 117 | | |
Total Borrowings | | 1 984 561 | 1 118 230 | 2 547 187 |
Total Current Tax Expense Credit | | 216 113 | -10 183 | 144 847 |
Total Deferred Tax Expense Credit | | -25 782 | 7 061 | 5 849 |
Trade Creditors Trade Payables | 623 965 | 734 730 | 579 647 | 958 126 |
Trade Debtors Trade Receivables | 1 001 659 | 1 557 884 | 1 161 095 | 1 382 792 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Intangible Assets | | | | -107 000 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | -726 742 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | | 11 242 |
Turnover Revenue | | 20 906 883 | 18 863 806 | |
Wages Salaries | 3 318 218 | 2 275 735 | 2 200 952 | 2 235 923 |