Profit & Loss |
Date of Accounts |
2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 556 | 1 108 | 406 | 648 | 2 891 | 3 109 |
Current Assets | 4 473 846 | 5 073 148 | 5 461 918 | 6 510 461 | 7 202 323 | 7 848 265 |
Debtors | 4 473 290 | 5 072 040 | 5 461 512 | 6 509 813 | 7 199 432 | 7 845 156 |
Net Assets Liabilities | 11 765 071 | 12 206 622 | 11 754 858 | 11 784 802 | 10 307 823 | 9 077 624 |
Other Debtors | | | | | 46 259 | 87 796 |
Property Plant Equipment | 18 384 542 | 18 892 325 | 18 877 756 | 18 852 555 | 18 850 000 | 16 765 000 |
|
Other Financial Data |
Audit Fees Expenses | 8 000 | 8 000 | 8 000 | 8 160 | 10 300 | 10 715 |
Accrued Liabilities Deferred Income | 22 141 | 13 924 | 23 024 | | 11 045 | 31 030 |
Accumulated Depreciation Impairment Property Plant Equipment | 548 861 | 552 345 | 566 914 | 592 115 | 594 670 | 594 670 |
Additional Provisions Increase From New Provisions Recognised | | 90 309 | | -79 | 720 337 | -522 128 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 71 981 | 75 400 | 275 611 |
Administration Support Average Number Employees | 102 | 113 | 81 | 85 | 82 | 87 |
Administrative Expenses | 3 195 258 | 3 606 168 | 3 154 244 | 2 772 860 | 3 482 168 | 4 189 930 |
Amortisation Government Grants | | | | -261 943 | -64 610 | |
Amounts Owed By Group Undertakings | 4 473 290 | 5 072 040 | 5 461 512 | 6 509 813 | 7 153 173 | 7 757 360 |
Amounts Owed To Other Related Parties Other Than Directors | 3 327 482 | 4 116 036 | | 5 837 515 | 7 790 277 | 8 695 864 |
Amounts Receivable In Respect Group Relief | 3 341 437 | 3 851 335 | | -841 125 | 1 161 241 | 451 276 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | 85 | 82 | 87 |
Bank Borrowings Overdrafts | 285 000 | 234 029 | 243 708 | 276 056 | 284 000 | 372 000 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 4 860 073 | 4 860 073 | 4 860 073 | 4 860 073 | 5 701 198 | 5 701 198 |
Cash Cash Equivalents Cash Flow Value | 234 987 | 290 075 | 61 633 | 97 082 | 348 832 | 306 575 |
Comprehensive Income Expense | 3 725 160 | 1 191 551 | 298 236 | 779 944 | 114 146 | -480 199 |
Corporation Tax Payable | 365 704 | 361 590 | 359 046 | 360 822 | 255 436 | 64 545 |
Cost Sales | 290 225 | 311 411 | 227 478 | 227 050 | 268 041 | 284 701 |
Creditors | 4 003 470 | 4 715 010 | 5 448 567 | 6 474 393 | 8 329 713 | 9 132 409 |
Current Tax For Period | 262 936 | 226 553 | 187 763 | 185 206 | 76 185 | 110 265 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 1 070 | -539 | 5 020 | 12 122 | 13 493 | 71 333 |
Deferred Tax Liabilities | 1 697 236 | 1 787 545 | 2 261 863 | 2 261 784 | 2 982 121 | 2 459 993 |
Depreciation Expense Property Plant Equipment | 16 468 | 27 279 | 25 083 | 40 473 | 10 955 | 70 880 |
Depreciation Rate Used For Property Plant Equipment | | 25 | | 25 | 25 | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 18 733 | | | | |
Disposals Property Plant Equipment | | 18 733 | | | | |
Dividends Paid | 750 000 | 750 000 | 750 000 | 750 000 | 750 000 | 750 000 |
Dividends Paid Classified As Financing Activities | 750 000 | 750 000 | 750 000 | 750 000 | 750 000 | 750 000 |
Dividends Paid On Shares | 750 000 | 750 000 | 750 000 | 750 000 | 750 000 | 750 000 |
Fixed Assets | 18 384 642 | 18 892 425 | 18 877 856 | 18 852 655 | 18 850 100 | 16 765 100 |
Gain Loss In Cash Flows From Change In Accrued Items | 24 746 | -17 491 | 9 100 | -23 024 | 11 045 | 19 985 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -8 087 | 72 907 | 23 159 | 143 127 | 97 486 | 342 106 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -156 274 | -54 240 | 153 932 | -19 487 | 1 243 308 | 433 405 |
Gain Loss On Reclassification Cash Flow Hedges To Profit Or Loss From Equity Before Tax | -2 963 042 | -439 900 | | | | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | 3 490 785 | 530 000 | | | | -2 085 000 |
Government Grant Income | | | | 261 943 | 64 610 | |
Gross Profit Loss | 4 762 779 | 5 032 020 | 4 285 314 | 3 573 215 | 3 856 548 | 5 161 316 |
Income Expense Recognised Directly In Equity | -750 000 | -750 000 | -750 000 | -750 000 | -750 000 | -750 000 |
Income Taxes Paid Refund Classified As Operating Activities | 209 546 | 310 679 | 268 131 | 230 496 | 192 582 | 266 453 |
Income Tax Expense Credit On Components Other Comprehensive Income | 527 739 | 90 100 | 475 183 | | 718 380 | -521 250 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 24 431 | 55 088 | -228 442 | 35 449 | 251 750 | -42 257 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 2 658 | -3 861 | | | |
Increase Decrease In Finance Costs Due To Redemption Extinguishment Debt | 4 649 | 4 230 | | 5 661 | | |
Increase Decrease In Net Debt From Cash Flows | | | | -35 450 | -653 177 | -359 170 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 22 217 | | 25 201 | 2 555 | 3 865 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 151 727 | 147 024 | 141 305 | 109 799 | 130 625 | 186 528 |
Interest Paid Classified As Operating Activities | 156 376 | 151 254 | 141 305 | 115 460 | 130 625 | 186 528 |
Interest Payable Similar Charges Finance Costs | 156 376 | 151 254 | 141 305 | 115 460 | 130 625 | 186 528 |
Investments | 100 | 100 | 100 | 100 | 100 | 100 |
Investments Fixed Assets | 100 | 100 | 100 | 100 | 100 | 100 |
Investments In Group Undertakings | 100 | 100 | 100 | 100 | 100 | 100 |
Net Cash Flows From Used In Financing Activities | -1 053 761 | -937 286 | -1 122 231 | -488 058 | -1 086 817 | -1 151 427 |
Net Cash Flows From Used In Investing Activities | -260 | | -39 119 | -71 981 | -75 400 | -275 611 |
Net Cash Flows From Used In Operating Activities | 1 078 452 | 992 374 | 932 908 | 595 488 | 1 413 967 | 1 384 781 |
Net Cash Generated From Operations | 1 444 374 | 1 454 307 | 1 342 344 | 941 444 | 1 737 174 | 1 837 762 |
Net Current Assets Liabilities | 470 376 | 358 138 | 13 351 | 36 068 | -1 127 390 | -1 284 144 |
Net Debt Funds | | | 5 056 561 | 5 021 111 | 4 367 934 | 4 008 764 |
Net Deferred Tax Liability Asset | 1 709 587 | 1 799 687 | 2 274 870 | 2 274 870 | 2 993 250 | 2 472 000 |
Number Shares Issued Fully Paid | 100 | 100 | 100 | 100 | 100 | 100 |
Operating Profit Loss | 1 567 521 | 1 425 852 | 1 131 070 | 1 062 298 | 438 990 | 971 386 |
Other Comprehensive Income Expense Net Tax | 2 963 046 | 439 900 | | | -718 380 | -1 563 750 |
Other Creditors | 2 547 | 2 547 | 226 645 | 308 855 | 117 329 | 423 667 |
Other Operating Income Format1 | | | | 261 943 | 64 610 | |
Other Taxation Social Security Payable | 57 345 | 132 274 | 125 481 | 240 219 | 428 202 | 525 719 |
Par Value Share | | 1 | | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | 13 559 | 28 493 | 35 519 | 36 549 | 42 242 | 43 789 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 13 559 | 28 493 | 35 519 | 36 549 | 42 242 | 43 789 |
Prepayments Accrued Income | | | 350 000 | 182 244 | 2 132 | 2 202 |
Proceeds From Borrowings Classified As Financing Activities | -303 761 | -187 286 | -372 231 | -1 | -401 427 | -401 427 |
Proceeds From Government Grants Classified As Financing Activities | | | | 261 943 | 64 610 | |
Proceeds From Sales Property Plant Equipment | | | 1 680 | | | |
Profit Loss | 3 725 160 | 1 191 551 | 773 419 | 779 944 | 832 526 | 1 083 551 |
Profit Loss On Ordinary Activities Before Tax | 1 411 145 | 1 274 598 | 989 765 | 946 838 | 308 365 | 784 858 |
Property Plant Equipment Gross Cost | 18 933 403 | 19 444 670 | 19 748 234 | 19 444 670 | 19 444 670 | 17 359 670 |
Provisions | 1 697 236 | 1 787 545 | 2 261 863 | 2 261 784 | 2 982 121 | 2 459 993 |
Purchase Property Plant Equipment | 260 | | 40 799 | 71 981 | 75 400 | 275 611 |
Revenue From Rendering Services | 5 053 004 | 5 343 431 | | | | |
Revenue From Sale Goods | | | 4 512 792 | 3 800 265 | 4 124 589 | 5 446 017 |
Social Security Costs | 179 491 | 171 681 | 156 659 | 170 194 | 186 852 | 207 542 |
Staff Costs Employee Benefits Expense | 2 542 898 | 2 959 141 | 2 510 642 | 2 370 365 | 2 801 107 | 3 180 738 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 1 697 236 | 1 787 545 | 2 261 863 | 2 261 784 | 2 982 121 | 2 459 993 |
Tax Expense Credit Applicable Tax Rate | 262 816 | 242 173 | 188 055 | 179 899 | 58 589 | 149 124 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -2 871 | 206 | -6 732 | -10 392 | -19 095 | -56 710 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 991 | -15 826 | 6 440 | 4 806 | 231 | 2 694 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | 10 828 | |
Tax Increase Decrease From Other Short-term Timing Differences | 1 070 | -539 | | 12 122 | 13 493 | 71 333 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 264 006 | 228 672 | 188 922 | 197 328 | 89 678 | 181 598 |
Total Assets Less Current Liabilities | 18 855 018 | 19 250 563 | 18 891 207 | 18 888 723 | 17 722 710 | 15 480 956 |
Total Current Tax Expense Credit | 262 936 | 229 211 | 183 902 | 185 206 | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | 530 000 | | | | -2 085 000 |
Trade Creditors Trade Payables | 596 | 808 | 2 545 | 115 986 | 217 015 | 155 266 |
Trade Debtors Trade Receivables | 710 645 | 254 987 | 928 885 | 965 117 | 663 363 | 906 351 |
Turnover Revenue | 5 053 004 | 5 343 431 | 4 512 792 | 3 800 265 | 4 124 589 | 5 446 017 |
Wages Salaries | 2 349 848 | 2 758 967 | 2 318 464 | 2 163 622 | 2 572 013 | 2 929 407 |