Profit & Loss |
Date of Accounts |
2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 489 942 | 951 507 | 753 557 |
Current Assets | 3 325 615 | 4 676 208 | 5 633 665 |
Debtors | 2 783 267 | 3 653 865 | 4 790 550 |
Net Assets Liabilities | 3 020 584 | 3 687 912 | 4 558 962 |
Other Debtors | 101 783 | 106 439 | 156 929 |
Property Plant Equipment | 5 292 375 | 5 917 694 | 7 050 959 |
Total Inventories | 52 406 | 70 836 | 89 558 |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | 159 164 | 147 558 | 305 872 |
Amount Specific Advance Or Credit Made In Period Directors | 163 100 | 158 182 | 258 681 |
Amount Specific Advance Or Credit Repaid In Period Directors | 103 999 | 169 788 | 100 367 |
Company Contributions To Money Purchase Plans Directors | 31 719 | 61 885 | 72 332 |
Director Remuneration | 188 397 | 195 334 | 220 726 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 3 | 3 |
Accrued Liabilities | 731 917 | 1 019 971 | 886 116 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | 15 131 | | |
Accumulated Amortisation Impairment Intangible Assets | 978 645 | 1 071 703 | 1 170 454 |
Accumulated Depreciation Impairment Property Plant Equipment | 5 379 765 | 5 901 189 | 6 637 826 |
Additional Provisions Increase From New Provisions Recognised | | 456 026 | 205 420 |
Administrative Expenses | 2 257 575 | 2 627 974 | 2 864 372 |
Amortisation Expense Intangible Assets | 92 244 | 93 058 | 98 751 |
Amounts Owed By Group Undertakings | 128 355 | 653 176 | 1 349 660 |
Applicable Tax Rate | 19 | 19 | 19 |
Average Number Employees During Period | 116 | 126 | 120 |
Bank Borrowings | 50 000 | | |
Bank Borrowings Overdrafts | 50 488 | 10 625 | 480 |
Bank Overdrafts | 488 | 10 625 | 480 |
Cash Cash Equivalents Cash Flow Value | 489 454 | 940 882 | 753 077 |
Cash Receipts From Government Grants | -14 006 | -13 964 | |
Comprehensive Income Expense | 363 942 | 994 941 | 1 041 050 |
Corporation Tax Recoverable | 2 452 | 2 452 | |
Cost Sales | 11 226 254 | 15 998 384 | 16 834 050 |
Creditors | 1 605 407 | 1 873 986 | 2 466 057 |
Current Tax For Period | | | 2 452 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 498 350 | 205 420 |
Depreciation Amortisation Expense | 1 284 899 | 1 412 671 | 1 609 027 |
Depreciation Expense Property Plant Equipment | 465 195 | 450 083 | 540 319 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 801 863 | 773 640 |
Disposals Property Plant Equipment | | 1 133 870 | 917 426 |
Dividends Paid | 41 000 | 342 000 | 170 000 |
Dividends Paid Classified As Financing Activities | -41 000 | -342 000 | -170 000 |
Dividends Paid On Shares | 41 000 | 342 000 | 170 000 |
Dividends Paid On Shares Interim | 41 000 | 42 000 | 170 000 |
Finance Lease Liabilities Present Value Total | 948 219 | 1 036 074 | 1 306 567 |
Fixed Assets | 6 159 730 | 6 492 554 | 7 547 068 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | -815 622 | -524 820 | -696 485 |
Further Item Operating Income Component Total Other Operating Income | 662 621 | 67 931 | 96 120 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 511 952 | 332 277 | 232 636 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -859 956 | 282 258 | 83 082 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 779 003 | -310 918 | -318 641 |
Gain Loss On Disposal Assets Income Statement Subtotal | 46 584 | 44 204 | 31 160 |
Gain Loss On Disposals Property Plant Equipment | 46 584 | 44 204 | 31 160 |
Government Grant Income | 77 006 | 13 964 | |
Gross Profit Loss | 2 052 987 | 4 102 844 | 4 078 297 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | 145 092 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -147 401 | 451 428 | -187 805 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 2 452 |
Increase Decrease In Property Plant Equipment | | 922 484 | 1 013 607 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 534 | 18 430 | 18 722 |
Increase From Amortisation Charge For Year Intangible Assets | | 93 058 | 98 751 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 323 287 | 1 510 277 |
Intangible Assets | 317 355 | 274 297 | 195 546 |
Intangible Assets Gross Cost | 1 296 000 | 1 346 000 | 1 366 000 |
Interest Expense On Bank Loans Similar Borrowings | 36 540 | | |
Interest Expense On Bank Overdrafts | 16 256 | 32 248 | 30 527 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 57 175 | 97 033 | 110 434 |
Interest Paid Classified As Operating Activities | -52 796 | -32 248 | -30 527 |
Interest Payable Similar Charges Finance Costs | 109 971 | 129 281 | 140 961 |
Investment Property | 550 000 | 300 563 | 300 563 |
Investment Property Fair Value Model | 550 000 | 300 563 | |
Merchandise | 52 406 | 70 836 | 89 558 |
Net Cash Flows From Used In Financing Activities | -343 264 | 91 554 | -568 554 |
Net Cash Flows From Used In Investing Activities | 2 077 787 | 2 334 130 | 3 317 403 |
Net Cash Flows From Used In Operating Activities | -1 587 122 | -2 877 112 | -2 561 044 |
Net Cash Generated From Operations | -1 697 093 | -3 006 393 | -2 702 005 |
Net Current Assets Liabilities | -1 079 126 | -35 148 | 578 879 |
Net Interest Received Paid Classified As Investing Activities | | | -11 464 |
Number Shares Issued Fully Paid | | 800 000 | 800 000 |
Operating Profit Loss | 554 271 | 1 698 980 | 1 378 419 |
Other Creditors | 582 638 | 745 061 | 1 038 630 |
Other Deferred Tax Expense Credit | 80 358 | 470 413 | 205 420 |
Other Interest Receivable Similar Income Finance Income | | | 11 464 |
Other Operating Income Format1 | 758 859 | 224 110 | 164 494 |
Other Remaining Borrowings | 45 635 | 22 000 | 22 000 |
Other Taxation Social Security Payable | 87 449 | 113 323 | 138 123 |
Par Value Share | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 502 648 | 380 405 | 884 564 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 166 759 | 227 891 | 284 131 |
Prepayments Accrued Income | 292 427 | 247 457 | 392 919 |
Proceeds From Borrowings Classified As Financing Activities | -50 000 | | |
Proceeds From Sales Property Plant Equipment | -105 126 | -376 211 | -174 946 |
Profit Loss | 363 942 | 994 941 | 1 041 050 |
Profit Loss On Ordinary Activities Before Tax | 444 300 | 1 465 354 | 1 248 922 |
Property Plant Equipment Gross Cost | 10 672 140 | 11 818 883 | 13 688 785 |
Provisions | 439 482 | 895 508 | 1 100 928 |
Provisions For Liabilities Balance Sheet Subtotal | 439 482 | 895 508 | 1 100 928 |
Purchase Intangible Assets | | -50 000 | -20 000 |
Purchase Property Plant Equipment | -1 367 291 | -2 135 521 | -2 787 328 |
Rental Leasing Income | 10 950 | 10 800 | 14 725 |
Repayments Borrowings Classified As Financing Activities | -75 101 | -95 100 | -21 998 |
Social Security Costs | 330 418 | 431 234 | 521 726 |
Staff Costs Employee Benefits Expense | 3 906 278 | 4 800 399 | 5 597 778 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 23 482 | 11 052 | 2 178 |
Tax Expense Credit Applicable Tax Rate | 84 417 | 278 417 | 237 295 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -19 189 | -319 428 | -406 611 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | -835 | 20 316 | 5 448 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | 3 810 | 138 064 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | 27 982 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 80 358 | 470 413 | 207 872 |
Total Additions Including From Business Combinations Intangible Assets | | 50 000 | 20 000 |
Total Additions Including From Business Combinations Property Plant Equipment | | 2 135 521 | 2 787 328 |
Total Assets Less Current Liabilities | 5 080 604 | 6 457 406 | 8 125 947 |
Total Borrowings | 96 123 | 32 625 | 22 480 |
Trade Creditors Trade Payables | 1 422 899 | 1 270 079 | 1 257 190 |
Trade Debtors Trade Receivables | 2 002 932 | 2 354 164 | 2 476 853 |
Turnover Revenue | 13 279 241 | 20 101 228 | 20 912 347 |
Wages Salaries | 3 409 101 | 4 141 274 | 4 791 921 |