Profit & Loss |
Date of Accounts |
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 | 96 503 | 296 | 447 | 1 491 | 1 002 442 | 549 822 | 8 325 |
Current Assets | 2 223 831 | 1 679 521 | 2 113 674 | 1 662 275 | 3 325 570 | 2 712 065 | 2 480 431 |
Debtors | 2 074 535 | 1 629 953 | 2 079 525 | 1 598 098 | 2 267 847 | 2 126 903 | 2 421 517 |
Net Assets Liabilities | 1 601 959 | 1 579 881 | 2 017 510 | 2 039 735 | 2 172 614 | 2 662 565 | 2 768 762 |
Other Debtors | 145 350 | 139 596 | 449 328 | 148 834 | 393 588 | 127 590 | 413 439 |
Property Plant Equipment | 2 760 316 | 3 803 679 | 4 206 815 | 4 331 026 | 4 072 895 | 4 622 686 | 4 943 842 |
Total Inventories | 52 793 | 49 272 | 33 702 | 62 686 | 55 281 | 35 340 | 50 589 |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 10 500 |
Accrued Liabilities Deferred Income | | | | | | 308 765 | 141 489 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 095 191 | 3 648 248 | 4 279 932 | 5 021 797 | 5 379 142 | 4 494 812 | 4 895 895 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 255 782 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 1 039 612 | | | 1 537 307 |
Administration Support Average Number Employees | | | | | | 11 | 12 |
Administrative Expenses | | | | | | 2 472 189 | 2 825 992 |
Applicable Tax Rate | | | | | | | 19 |
Average Number Employees During Period | 32 | 32 | 32 | 34 | 33 | 33 | 33 |
Balances Amounts Owed By Related Parties | | | | | | 18 000 | 506 481 |
Balances Amounts Owed To Related Parties | | | | | | 182 410 | 210 123 |
Bank Borrowings Overdrafts | | 1 105 156 | 130 666 | 266 116 | 174 764 | | 33 205 |
Bank Overdrafts | | | | | | | 33 205 |
Cash Cash Equivalents Cash Flow Value | | | | | | 549 822 | -24 880 |
Commitments For Acquisition Property Plant Equipment | -43 881 | -101 656 | -282 549 | | -168 363 | -45 170 | -5 500 |
Consumables | | | | | | 15 123 | 19 866 |
Corporation Tax Payable | 166 768 | 142 410 | 219 371 | 57 637 | | | |
Cost Sales | | | | | | 7 431 781 | 8 474 662 |
Creditors | 2 197 403 | 3 042 147 | 2 693 766 | 1 842 681 | 2 690 271 | 2 443 803 | 2 814 546 |
Current Tax For Period | | | | | | -36 016 | 10 421 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | 65 313 | 13 744 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 223 483 | -70 094 |
Deferred Tax Liabilities | | | | | | 700 621 | 630 527 |
Depreciation Expense Property Plant Equipment | | | | | | 777 023 | 1 016 606 |
Depreciation Rate Used For Property Plant Equipment | | | | | | | 15 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 203 497 | 170 860 | 128 441 | 434 948 | 1 661 353 | 615 523 |
Disposals Property Plant Equipment | | 297 658 | 403 196 | 173 536 | 515 059 | 2 042 429 | 815 068 |
Dividends Paid | | | | | | 200 000 | 50 000 |
Dividends Paid Classified As Financing Activities | | | | | | 200 000 | 50 000 |
Dividends Paid On Shares | | | | | | 200 000 | 50 000 |
Finance Lease Liabilities Present Value Total | | | | | | 1 240 424 | 1 388 597 |
Finished Goods | | | | | | 6 805 | 17 474 |
Fixed Assets | 2 760 316 | 3 803 679 | 4 206 815 | 4 331 026 | 4 072 895 | 4 622 686 | 4 943 842 |
Further Item Operating Income Component Total Other Operating Income | | | | | | 65 903 | 54 846 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 23 500 | 703 125 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | | | -40 548 | -167 276 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -369 856 | 356 641 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 225 368 | -346 642 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | 19 941 | -15 249 |
Gain Loss On Disposals Property Plant Equipment | | | | | | 6 189 | 1 378 |
Gross Profit Loss | | | | | | 3 323 379 | 2 892 420 |
Income From Related Parties | | | | | | 927 616 | 1 359 445 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -12 030 | -105 781 |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | -1 184 138 | | | 21 053 | -480 645 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | -444 523 | -574 702 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -9 327 |
Increase Decrease In Existing Provisions | | | | | | | -325 876 |
Increase Decrease In Net Debt From Cash Flows | | | | | | | 405 551 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 756 554 | 802 544 | 870 306 | 792 293 | 777 023 | 1 016 606 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 5 319 | 14 271 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 76 090 | 115 492 |
Interest Income On Bank Deposits | | | | | | 21 | 23 |
Interest Paid Classified As Operating Activities | | | | | | 86 902 | 129 785 |
Interest Payable Similar Charges Finance Costs | | | | | | 86 902 | 129 785 |
Interest Received Classified As Operating Activities | | | | | | 21 | 338 |
Net Cash Flows From Used In Financing Activities | | | | | | -558 647 | -219 151 |
Net Cash Flows From Used In Investing Activities | | | | | | -1 320 626 | -1 336 385 |
Net Cash Flows From Used In Operating Activities | | | | | | 1 434 750 | 980 834 |
Net Cash Generated From Operations | | | | | | 1 509 601 | 1 004 500 |
Net Current Assets Liabilities | 26 428 | -1 362 626 | -580 092 | -180 406 | 635 299 | 268 262 | -334 115 |
Net Debt Funds | | | | | | 2 218 364 | 2 623 915 |
Net Deferred Tax Liability Asset | | | | | | 700 621 | -325 876 |
Operating Lease Payments Owing | 18 713 | 4 926 | 661 | 15 500 | 15 500 | 23 500 | |
Operating Profit Loss | | | | | | 964 299 | 216 644 |
Other Creditors | 1 177 226 | 999 193 | 1 309 413 | 719 737 | 1 264 736 | 18 617 | 6 963 |
Other Finance Costs | | | | | | 27 | 22 |
Other Finance Income | | | | | | | 315 |
Other Interest Expense | | | | | | 5 466 | |
Other Interest Receivable Similar Income Finance Income | | | | | | 21 | 338 |
Other Operating Income Format1 | | | | | | 113 109 | 150 216 |
Other Remaining Operating Income | | | | | | 14 427 | 61 070 |
Other Taxation Social Security Payable | 146 555 | 35 631 | 204 215 | 134 378 | 306 145 | 29 534 | 178 868 |
Par Value Share | | | | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -641 353 | 169 151 |
Payments To Related Parties | | | | | | 3 810 745 | 4 380 843 |
Pension Costs Defined Contribution Plan | | | | | | 47 252 | 53 073 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 47 252 | 53 073 |
Prepayments Accrued Income | | | | | | 400 566 | 626 544 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | -1 000 000 | |
Proceeds From Sales Property Plant Equipment | | | | | | 387 264 | 200 922 |
Production Average Number Employees | | | | | | 22 | 21 |
Profit Loss | | | | | | 689 951 | 156 197 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 877 418 | 87 197 |
Property Plant Equipment Gross Cost | 5 855 507 | 7 451 927 | 8 486 747 | 9 352 823 | 9 452 037 | 9 117 498 | 9 839 737 |
Provisions | | | | | | 700 621 | 630 527 |
Provisions For Liabilities Balance Sheet Subtotal | 176 316 | 148 237 | 128 948 | 391 612 | 477 138 | 700 621 | 630 527 |
Purchase Property Plant Equipment | | | | | | 1 707 890 | 1 537 307 |
Raw Materials | | | | | | 3 070 | 3 404 |
Rental Leasing Income | | | | | | 32 779 | 34 300 |
Social Security Costs | | | | | | 127 403 | 150 683 |
Staff Costs Employee Benefits Expense | | | | | | 1 427 590 | 1 588 141 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 2 877 |
Tax Expense Credit Applicable Tax Rate | | | | | | 166 709 | 16 567 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -44 734 | 159 958 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 179 | 601 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | 247 666 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 187 467 | -69 000 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 614 273 | 1 707 890 | |
Total Assets Less Current Liabilities | 2 786 744 | 2 441 053 | 3 626 723 | 4 150 620 | 4 708 194 | 4 890 948 | 4 609 727 |
Trade Creditors Trade Payables | 706 854 | 759 757 | 830 101 | 664 813 | 944 626 | 846 463 | 1 065 424 |
Trade Debtors Trade Receivables | 1 929 185 | 1 490 357 | 1 630 197 | 1 449 264 | 1 874 259 | 1 598 747 | 1 381 534 |
Transfers Into Or Out Property Plant Equipment Increase Decrease In Depreciation Impairment | | | | | | | -36 048 |
Turnover Revenue | | | | | | 10 755 160 | 11 367 082 |
Wages Salaries | | | | | | 1 252 935 | 1 384 385 |
Work In Progress | | | | | | 10 342 | 9 845 |
Company Contributions To Money Purchase Plans Directors | | | | | | 3 452 | 4 406 |
Director Remuneration | | | | | | 77 897 | 81 788 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | | | 81 349 | 86 194 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | 1 | 1 |