Profit & Loss |
Date of Accounts |
2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 15 240 570 | 14 933 464 | 19 123 039 | 13 831 264 |
Current Assets | 24 529 506 | 28 270 778 | 30 348 903 | 27 530 770 |
Debtors | 7 285 611 | 11 276 989 | 8 720 640 | 10 614 155 |
Net Assets Liabilities | 27 397 175 | 30 144 635 | 34 011 964 | 36 035 453 |
Other Debtors | 1 221 444 | 771 444 | 371 444 | 1 850 255 |
Property Plant Equipment | 11 539 053 | 10 859 885 | 12 098 477 | 18 408 264 |
Total Inventories | 2 003 325 | 2 060 325 | 2 505 224 | |
|
Other Financial Data |
Audit Fees Expenses | 13 110 | 10 600 | 10 710 | 11 415 |
Other Non-audit Services Fees | 22 750 | 22 980 | 22 986 | 33 700 |
Other Taxation Advisory Services Fees | 19 600 | | | |
Taxation Compliance Services Fees | 5 000 | 5 000 | 5 000 | 5 000 |
Accrued Liabilities Deferred Income | 1 218 815 | 1 288 348 | 880 408 | 695 303 |
Accumulated Depreciation Impairment Property Plant Equipment | 19 615 608 | 17 690 982 | 19 864 272 | 22 581 250 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 307 790 | 3 411 882 | 9 093 850 |
Administrative Expenses | 1 994 888 | 2 364 502 | 2 257 645 | 2 591 754 |
Average Number Employees During Period | 499 | 484 | 451 | 462 |
Bank Borrowings | 2 310 783 | 1 726 644 | 1 119 696 | 489 088 |
Bank Borrowings Overdrafts | 1 728 567 | 1 116 213 | 491 055 | 733 570 |
Banking Arrangements Classified As Cash Cash Equivalents | -58 691 | -164 618 | -317 038 | -244 482 |
Bank Overdrafts | 58 691 | 164 618 | 317 038 | 244 482 |
Cash Cash Equivalents Cash Flow Value | 15 181 879 | 14 768 846 | 18 806 001 | 13 586 782 |
Corporation Tax Payable | 878 513 | 610 835 | | |
Corporation Tax Recoverable | | | 274 784 | 1 266 515 |
Cost Sales | 49 038 395 | 52 912 660 | 58 154 267 | |
Creditors | 2 669 440 | 1 987 720 | 1 300 095 | 764 208 |
Current Tax For Period | 1 403 604 | 1 360 334 | 847 090 | |
Deferred Income | 1 009 697 | 940 331 | 877 864 | 821 036 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 23 120 | 2 553 | 315 043 | 627 504 |
Depreciation Expense Property Plant Equipment | 2 013 462 | 1 816 537 | 2 173 290 | |
Depreciation Impairment Expense Property Plant Equipment | 2 013 462 | 1 816 537 | 2 173 290 | 2 765 115 |
Distribution Costs | 5 057 592 | 6 021 649 | 6 122 312 | 6 228 135 |
Dividends Paid | 269 170 | 3 000 000 | 750 000 | 1 261 194 |
Dividends Paid Classified As Financing Activities | -269 170 | -3 000 000 | -750 000 | -1 261 194 |
Dividends Paid On Shares Final | 269 170 | 3 000 000 | | |
Dividends Paid On Shares Interim | | 3 000 000 | 750 000 | 1 261 194 |
Finished Goods Goods For Resale | 339 310 | 597 390 | 460 973 | 508 152 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 562 090 | 584 139 | 606 948 | 630 608 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | 176 345 |
Further Item Tax Increase Decrease Component Adjusting Items | -2 024 | 91 151 | 28 102 | -290 295 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 571 936 | 479 660 | 384 050 | 123 739 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 5 470 | -145 168 | -87 983 | -89 613 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 2 071 598 | -1 127 347 | -262 175 | -1 424 308 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -1 580 077 | 3 991 378 | -2 831 133 | 901 784 |
Gain Loss In Cash Flows From Change In Deferred Income | 77 806 | 69 366 | | |
Gain Loss In Cash Flows From Change In Inventories | 5 893 | 57 000 | 444 899 | 580 127 |
Gain Loss On Disposals Property Plant Equipment | 1 920 | -146 421 | | |
Government Grant Income | 5 358 | 2 850 | 50 000 | |
Gross Profit Loss | 14 105 009 | 15 149 249 | 13 727 378 | |
Income Taxes Paid Refund Classified As Operating Activities | 1 096 049 | -1 211 013 | -1 301 550 | -490 889 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -7 904 632 | 413 033 | -4 037 155 | 5 219 219 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -318 566 | -416 999 | -38 000 | -34 204 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 816 537 | 2 173 290 | 2 765 115 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 100 444 | 78 393 | 55 587 | |
Interest Income On Bank Deposits | 28 945 | 5 793 | 5 680 | 77 581 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 28 945 | 5 793 | 5 680 | 77 581 |
Interest Paid Classified As Operating Activities | | -78 393 | -55 587 | -31 925 |
Interest Payable Similar Charges Finance Costs | 100 444 | 78 393 | 55 587 | 31 925 |
Interest Received Classified As Investing Activities | -28 945 | -5 793 | -5 680 | -77 581 |
Net Cash Flows From Used In Financing Activities | 831 260 | 3 584 139 | | |
Net Cash Flows From Used In Investing Activities | 753 922 | 1 277 997 | | |
Net Cash Flows From Used In Operating Activities | -9 489 814 | -4 449 103 | | |
Net Cash Generated From Operations | -8 494 209 | -5 738 509 | -10 157 442 | |
Net Current Assets Liabilities | 18 701 022 | 21 448 483 | 23 704 638 | 19 686 302 |
Net Finance Income Costs | 28 945 | 5 793 | 5 680 | 77 581 |
Net Interest Paid Received Classified As Operating Activities | -100 444 | -78 393 | | |
Operating Profit Loss | 7 057 887 | 6 765 948 | 5 398 210 | |
Other Creditors | 399 361 | 944 578 | 962 659 | 822 912 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 3 741 163 | | 48 137 |
Other Disposals Property Plant Equipment | | 3 911 584 | | 67 085 |
Other Interest Receivable Similar Income Finance Income | 28 945 | 5 793 | 5 680 | 77 581 |
Other Operating Income Format1 | 5 358 | 2 850 | 50 789 | |
Other Taxation Social Security Payable | 316 469 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 301 079 | 328 935 | 408 164 | 364 578 |
Prepayments Accrued Income | 122 686 | 49 137 | 69 051 | 124 797 |
Proceeds From Sales Property Plant Equipment | -11 000 | -24 000 | | -24 835 |
Profit Loss | 5 878 230 | 5 747 460 | 4 617 329 | 3 284 683 |
Profit Loss On Ordinary Activities Before Tax | 6 986 388 | 6 693 348 | 5 348 303 | 3 587 690 |
Property Plant Equipment Gross Cost | 31 154 661 | 28 550 867 | 31 962 749 | 40 989 514 |
Purchase Property Plant Equipment | -793 867 | -1 307 790 | -3 411 882 | -9 093 850 |
Raw Materials Consumables | 1 664 015 | 1 462 935 | 2 044 251 | |
Social Security Costs | 976 013 | 966 742 | 946 137 | |
Staff Costs Employee Benefits Expense | 15 335 551 | 15 352 521 | 16 275 314 | 18 054 640 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 173 460 | 176 013 | 491 056 | 1 294 905 |
Tax Expense Credit Applicable Tax Rate | 1 327 414 | 1 271 736 | 1 016 178 | 681 661 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -318 566 | -378 999 | | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | 117 853 | 150 602 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 1 108 158 | 945 888 | 730 974 | 303 007 |
Total Assets Less Current Liabilities | 30 240 075 | 32 308 368 | 35 803 115 | 38 094 566 |
Total Borrowings | 2 369 474 | 1 891 262 | 1 436 734 | 733 570 |
Total Current Tax Expense Credit | 1 085 038 | 943 335 | 415 931 | -500 842 |
Total Deferred Tax Expense Credit | | | 315 043 | 803 849 |
Total Operating Lease Payments | | 10 000 | | |
Trade Creditors Trade Payables | 2 305 595 | 3 134 661 | 3 786 695 | 5 535 855 |
Trade Debtors Trade Receivables | 4 909 683 | 7 847 699 | 5 893 397 | 7 372 588 |
Turnover Revenue | 63 143 404 | 68 061 909 | 71 881 645 | |
Wages Salaries | 14 058 459 | 14 056 844 | 14 921 013 | 16 608 680 |
Director Remuneration | 482 446 | 494 478 | 394 218 | 344 541 |
Director Remuneration Benefits Including Payments To Third Parties | | | 394 218 | 389 443 |