Profit & Loss |
Date of Accounts |
2016-03-31 | 2017-03-31 | 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 | 1 543 979 | 1 395 320 | 880 201 | 1 493 948 | 1 395 860 | 1 988 539 | 955 091 | 1 167 854 |
Current Assets | 3 018 136 | 3 082 859 | 2 759 009 | 3 636 740 | 3 511 109 | 3 274 970 | 3 056 951 | 2 704 023 |
Debtors | -7 459 | 1 503 455 | 1 477 222 | 1 335 062 | 1 736 497 | 1 038 731 | 1 601 614 | 1 325 610 |
Net Assets Liabilities | 2 450 915 | 2 235 999 | 2 054 447 | 2 559 305 | 2 771 218 | 2 842 586 | 3 013 937 | 3 522 599 |
Other Debtors | 31 124 | 184 114 | 147 121 | 325 859 | 221 006 | 179 071 | 645 878 | 760 101 |
Property Plant Equipment | 80 570 | 80 156 | 72 838 | 115 175 | 155 869 | 207 460 | 1 063 074 | 1 202 097 |
Total Inventories | 174 766 | 184 084 | 401 586 | 807 730 | 378 752 | 247 700 | 500 246 | |
|
Other Financial Data |
Audit Fees Expenses | 12 750 | 12 750 | | | | | | |
Accrued Liabilities Deferred Income | 128 897 | 210 722 | | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 565 914 | 604 211 | 629 162 | 653 164 | 552 370 | 569 226 | 580 592 | 555 172 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 37 883 | | | | | | |
Administrative Expenses | 778 805 | 863 222 | | | | | | |
Amounts Owed By Related Parties | | 274 366 | 260 177 | 228 511 | 229 591 | 175 728 | 122 597 | 198 977 |
Amounts Owed To Group Undertakings | | | | | | 428 | 423 199 | |
Average Number Employees During Period | 25 | 27 | | 28 | 28 | 27 | 23 | 22 |
Bank Borrowings Overdrafts | 37 417 | | | | | | | |
Bank Overdrafts | 37 417 | | | | | | | |
Corporation Tax Payable | 299 758 | 298 027 | 298 027 | 107 343 | 62 551 | 8 244 | 29 266 | |
Corporation Tax Recoverable | 297 410 | 310 834 | 310 834 | 298 027 | 298 026 | 298 026 | 298 027 | |
Cost Sales | 1 676 771 | 1 842 660 | | | | | | |
Creditors | 823 325 | 1 112 251 | 972 334 | 1 378 499 | 1 019 993 | 783 880 | 1 194 170 | 386 570 |
Current Tax For Period | 41 417 | | | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -5 165 | -780 | | | | | | |
Depreciation Expense Property Plant Equipment | 39 354 | 38 297 | | | | | | |
Dividends Paid | 153 142 | 138 056 | | | | | | |
Dividends Paid Classified As Financing Activities | -153 142 | -138 056 | | | | | | |
Finished Goods Goods For Resale | 102 306 | 94 306 | | | | | | |
Fixed Assets | 263 647 | 272 154 | 272 890 | 307 806 | 302 397 | 343 988 | 1 199 602 | 1 263 625 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | -15 706 | -7 459 | | | | | | |
Further Item Dividend Income Component Total Dividend Income | | 15 706 | | | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | 4 557 | -780 | | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 434 119 | 430 458 | 410 905 | 391 352 | 381 102 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 49 822 | 115 530 | | | | | | |
Gross Profit Loss | 824 758 | 650 699 | | | | | | |
Impairment Loss Reversal On Investments | 15 706 | 7 459 | | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | -83 002 | -2 348 | | | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -1 708 | -12 807 | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 38 297 | 24 951 | 26 766 | 29 301 | 19 249 | 33 187 | 56 417 |
Interest Income On Bank Deposits | 3 404 | 1 829 | | | | | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 3 404 | 1 829 | | | | | | |
Interest Payable Similar Charges Finance Costs | 52 | | | | | | | |
Interest Received Classified As Investing Activities | -3 404 | -2 076 | | | | | | |
Investments Fixed Assets | 183 077 | 191 998 | 200 052 | 192 631 | 146 528 | 136 528 | 136 528 | 61 528 |
Net Cash Flows From Used In Operating Activities | 203 824 | -71 542 | | | | | | |
Net Cash Generated From Operations | 120 770 | -73 890 | | | | | | |
Net Current Assets Liabilities | 2 194 811 | 1 970 608 | 1 786 675 | 2 258 241 | 2 491 116 | 2 491 090 | 1 862 781 | 2 317 453 |
Net Finance Income Costs | 19 110 | 9 535 | | | | | | |
Net Interest Paid Received Classified As Operating Activities | -52 | | | | | | | |
Number Shares Issued Fully Paid | | | 76 | | | | | |
Operating Profit Loss | 165 953 | -92 523 | | | | | | |
Other Creditors | 865 | 34 986 | 374 073 | 756 491 | 277 460 | 214 445 | 524 923 | 220 391 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 2 764 | 130 095 | 2 393 | 21 821 | 81 837 |
Other Disposals Property Plant Equipment | | | | 2 888 | 130 095 | 2 393 | 22 157 | 81 837 |
Other Interest Receivable Similar Income Finance Income | 19 110 | 9 535 | | | | | | |
Other Investments Other Than Loans | | | | 192 631 | 146 528 | 136 528 | 136 528 | 61 528 |
Other Operating Income Format1 | 120 000 | 120 000 | | | | | | |
Other Taxation Social Security Payable | 16 029 | 30 108 | 17 882 | 20 073 | 20 454 | 22 952 | 44 022 | 89 124 |
Par Value Share | | | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 99 233 | 54 777 | | | | | | |
Prepayments Accrued Income | 30 597 | 112 383 | | | | | | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | 75 000 | 16 380 | | | | | | |
Profit Loss | 128 496 | -76 860 | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 169 305 | -90 447 | | | | | | |
Property Plant Equipment Gross Cost | 646 484 | 684 367 | 702 000 | 768 339 | 708 239 | 776 686 | 1 643 666 | 1 757 269 |
Provisions For Liabilities Balance Sheet Subtotal | 7 543 | 6 763 | 5 118 | 6 742 | 22 295 | -7 508 | 48 446 | 58 479 |
Purchase Property Plant Equipment | -11 331 | -37 883 | | | | | | |
Social Security Costs | 1 865 | 1 788 | | | | | | |
Staff Costs Employee Benefits Expense | 665 787 | 675 463 | | | | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 7 543 | 6 763 | | | | | | |
Tax Decrease From Utilisation Tax Losses | | -1 906 | | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 415 | | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -5 130 | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 175 | 8 921 | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 40 809 | -13 587 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 17 633 | 69 227 | 69 995 | 70 840 | 889 137 | 195 440 |
Total Assets Less Current Liabilities | 2 458 458 | 2 242 762 | 2 059 565 | 2 566 047 | 2 793 513 | 2 835 078 | 3 062 383 | 3 581 078 |
Total Borrowings | 37 417 | | | | | | | |
Total Current Tax Expense Credit | 45 974 | -12 807 | | | | | | |
Total Operating Lease Payments | 21 603 | 42 306 | | | | | | |
Trade Creditors Trade Payables | 340 359 | 538 408 | 282 352 | 494 592 | 659 528 | 407 744 | 202 026 | 77 055 |
Trade Debtors Trade Receivables | 693 321 | 734 141 | 759 090 | 482 665 | 987 874 | 385 906 | 833 139 | 366 532 |
Turnover Revenue | 2 501 529 | 2 493 359 | | | | | | |
Wages Salaries | 564 689 | 618 898 | | | | | | |
Work In Progress | 72 460 | 89 778 | | | | | | |
Company Contributions To Defined Benefit Plans Directors | 40 000 | | | | | | | |