Profit & Loss |
Date of Accounts |
2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 101 420 | 91 579 | 3 197 | 785 | 1 997 | 32 705 | 500 |
Current Assets | 1 401 658 | 1 102 438 | 1 084 364 | 1 008 037 | 1 005 382 | 1 276 841 | 1 225 661 |
Debtors | 1 007 109 | 994 159 | 1 064 467 | 990 552 | 986 685 | 1 226 536 | 1 205 161 |
Net Assets Liabilities | 1 833 535 | 1 691 679 | 1 598 702 | 1 756 387 | 2 382 987 | 3 318 648 | 3 253 127 |
Other Debtors | 218 277 | 105 698 | 192 873 | 250 645 | 333 687 | 328 624 | 186 103 |
Property Plant Equipment | 3 602 231 | 3 699 889 | 3 560 452 | 3 714 611 | 4 769 976 | 5 738 092 | 8 263 648 |
Total Inventories | 15 700 | 16 700 | 16 700 | 16 700 | 16 700 | 17 600 | 20 000 |
|
Other Financial Data |
Audit Fees Expenses | 7 500 | 7 500 | | | | 10 500 | 10 500 |
Accrued Liabilities Deferred Income | 15 000 | 10 750 | | | | 52 500 | 52 500 |
Accumulated Depreciation Impairment Property Plant Equipment | 555 837 | 608 477 | 695 399 | 676 649 | 580 377 | 836 649 | 953 530 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 137 756 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 528 567 | | | | | 2 642 437 |
Administration Support Average Number Employees | | | | | | 8 | 9 |
Administrative Expenses | 864 814 | 908 283 | | | | 1 280 518 | 1 404 000 |
Amounts Owed By Associates Joint Ventures Participating Interests | | | | | | 10 915 | |
Amounts Owed By Related Parties | | 106 679 | 99 715 | | | | |
Amounts Owed To Associates Joint Ventures Participating Interests | | | | | | | 39 085 |
Applicable Tax Rate | | | | | | 19 | 19 |
Average Number Employees During Period | 66 | 64 | 57 | 57 | 59 | 57 | 58 |
Bank Borrowings | 611 002 | 564 830 | | | | | |
Bank Borrowings Overdrafts | 553 953 | 517 287 | 469 298 | 360 296 | 353 431 | 125 574 | 128 019 |
Bank Overdrafts | 125 630 | 152 602 | | | | | 128 019 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 1 005 175 | 1 217 079 | 1 154 198 | | | | |
Cash Cash Equivalents | | | | | | 32 705 | -127 519 |
Cash Cash Equivalents Cash Flow Value | | | | | | 32 705 | -127 519 |
Comprehensive Income Expense | 402 710 | 38 144 | | | 626 600 | 1 163 325 | -65 521 |
Corporation Tax Payable | 17 200 | 5 528 | 63 009 | 61 774 | 6 101 | 79 644 | |
Corporation Tax Recoverable | 22 418 | 36 727 | 27 202 | 52 476 | 36 700 | | |
Cost Sales | 3 868 358 | 3 704 127 | | | | 3 568 416 | 3 774 533 |
Creditors | 1 135 243 | 1 312 741 | 1 062 473 | 986 358 | 1 188 766 | 1 652 767 | 2 018 635 |
Current Tax For Period | 14 854 | | | | | 79 644 | |
Debt Securities Held | 1 210 779 | 923 042 | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 47 000 | -27 000 | | | | 101 686 | 137 755 |
Deferred Tax Liabilities | | | | | | 721 754 | 859 510 |
Depreciation Expense Property Plant Equipment | 108 251 | 44 337 | | | | 170 001 | 184 323 |
Depreciation Rate Used For Property Plant Equipment | | | | | | | 33 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 67 442 |
Disposals Property Plant Equipment | | | | | | | 273 000 |
Dividends Paid | 350 000 | 180 000 | | | | | |
Dividends Paid Classified As Financing Activities | -350 000 | -180 000 | | | | | |
Equity Securities Held | | 10 000 | | | | | |
Finance Lease Liabilities Present Value Total | 750 054 | 995 733 | | | | 325 356 | 372 775 |
Finance Lease Payments Owing Minimum Gross | 897 736 | 1 158 689 | | | | 1 058 781 | 1 240 812 |
Finished Goods Goods For Resale | 15 700 | 16 700 | | | | | |
Fixed Assets | 3 602 231 | 3 709 889 | 3 570 452 | 3 724 611 | 4 779 976 | 5 748 092 | 8 273 648 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 44 187 | 46 172 | | | | | |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | -7 734 | | | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | 247 | 72 | | | | | |
Future Finance Charges On Finance Leases | 147 682 | 162 956 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 3 859 | 273 475 | | |
Gain Loss In Cash Flows From Change In Accrued Items | | | | | | 1 000 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -88 352 | 356 563 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -250 408 | 21 375 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | -900 | -2 400 |
Gain Loss On Disposals Property Plant Equipment | -500 | -26 191 | | | | -1 327 | -24 409 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | 98 236 | | | | 979 556 | 1 462 000 | 273 000 |
Government Grant Income | | | | | | 41 729 | |
Gross Profit Loss | 1 245 584 | 951 687 | | | | 922 598 | 972 609 |
Income Taxes Paid Refund Classified As Operating Activities | -87 399 | -17 199 | | | | 8 580 | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | 187 798 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 191 455 | -160 224 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -8 782 | | | | -16 720 | -79 644 |
Increase Decrease In Net Debt From Cash Flows | | | | | | | 2 157 427 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 142 167 | 124 672 | | 139 806 | | 184 323 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 12 862 | 10 877 | | | | 10 866 | 101 572 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 37 598 | 44 039 | | | | 48 813 | 58 787 |
Interest Paid Classified As Operating Activities | | | | | | 59 742 | 160 359 |
Interest Payable Similar Charges Finance Costs | 50 460 | 54 916 | | | | 59 742 | 160 359 |
Interest Received Classified As Investing Activities | -8 941 | -4 514 | | | | | |
Interest Received Classified As Operating Activities | | | | | | 11 546 | 5 205 |
Investments | | | | | | 10 000 | 10 000 |
Investments Fixed Assets | | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 |
Key Management Personnel Compensation Total | | | | 71 152 | 134 715 | | |
Net Cash Flows From Used In Financing Activities | | | | | | 309 850 | 1 997 204 |
Net Cash Flows From Used In Investing Activities | | | | | | 216 591 | -2 461 288 |
Net Cash Flows From Used In Operating Activities | -600 659 | -22 081 | | | | -334 986 | 303 860 |
Net Cash Generated From Operations | -738 518 | -94 196 | | | | -278 210 | 459 014 |
Net Current Assets Liabilities | -142 208 | -241 224 | -445 032 | -517 621 | -538 180 | -375 926 | -792 974 |
Net Debt Funds | | | | | | 1 749 989 | 3 907 416 |
Net Deferred Tax Liability Asset | | | | | | -155 328 | -183 217 |
Net Finance Income Costs | 8 941 | 4 514 | | | | | |
Net Interest Paid Received Classified As Operating Activities | -50 460 | -54 916 | | | | | |
Nominal Value Allotted Share Capital | | | | 100 | 100 | | |
Number Shares Issued Fully Paid | | 100 | 100 | | 100 | 100 | 100 |
Operating Profit Loss | 400 113 | 52 764 | | | | -69 149 | -125 256 |
Other Creditors | 641 267 | 737 654 | 795 326 | 813 199 | 745 629 | 10 028 | 153 331 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | | 626 062 | 835 335 | | |
Other Departments Average Number Employees | | | | | | 2 | 2 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 89 527 | 37 750 | | 236 078 | | |
Other Disposals Property Plant Equipment | | 378 269 | 97 000 | | 899 900 | | |
Other Finance Costs | | | | | | 63 | |
Other Interest Receivable Similar Income Finance Income | 8 941 | 4 514 | | | | 11 546 | 5 205 |
Other Investments Other Than Loans | | | | 10 000 | 10 000 | 10 000 | 10 000 |
Other Operating Income Format1 | 19 343 | 9 360 | | | | 288 771 | 306 135 |
Other Remaining Borrowings | | | | | | 417 471 | 643 841 |
Other Taxation Social Security Payable | 241 663 | 149 537 | 215 645 | 219 885 | 209 550 | 319 969 | 231 073 |
Par Value Share | | 1 | 1 | | 1 | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -162 132 | -249 731 | | | | -106 938 | -182 032 |
Pension Costs Defined Contribution Plan | | | | | | 45 829 | 47 538 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 4 064 | 200 | | | | 45 829 | 47 538 |
Prepayments Accrued Income | 51 341 | 34 390 | | | | 37 091 | 48 732 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | 161 183 | 1 776 087 |
Proceeds From Government Grants Classified As Financing Activities | | | | | | 41 729 | |
Proceeds From Repayment Loans Advances To Associates Joint Ventures Participating Interests Classified As Financing Activities | | | | | | | 39 085 |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | 151 003 | -193 101 | | | | | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | 10 000 | | | | | |
Proceeds From Sales Property Plant Equipment | -3 000 | -262 551 | | | | 661 999 | 181 149 |
Production Average Number Employees | | | | | | 47 | 47 |
Profit Loss | 304 474 | 38 144 | 47 023 | 155 744 | -165 158 | -298 675 | -338 521 |
Profit Loss On Ordinary Activities Before Tax | 358 594 | 2 362 | | | | -117 345 | -280 410 |
Property Plant Equipment Gross Cost | 4 158 068 | 4 308 366 | 4 255 851 | 4 391 260 | 5 350 353 | 6 574 741 | 9 217 178 |
Provisions | | | | | | 721 754 | 859 510 |
Provisions For Liabilities Balance Sheet Subtotal | 491 245 | 464 245 | 464 245 | 464 245 | 670 043 | | |
Purchase Property Plant Equipment | -55 223 | -33 157 | | | | 445 408 | 2 642 437 |
Raw Materials | | | | | | 17 600 | 20 000 |
Revenue From Rendering Services | | | | | | 3 383 087 | 3 617 281 |
Revenue From Sale Goods | | | | | | 1 107 927 | 1 129 861 |
Social Security Costs | 179 342 | 183 670 | | | | 201 630 | 210 866 |
Staff Costs Employee Benefits Expense | 2 038 092 | 2 029 121 | | | | 2 222 387 | 2 254 019 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 491 245 | 464 245 | | | | 721 754 | 859 510 |
Tax Expense Credit Applicable Tax Rate | | | | | | 22 296 | -53 278 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -91 193 | | | | | -25 388 | -29 106 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | -15 537 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 20 | 3 878 | | | | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | -76 638 | 106 579 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | 277 780 | 78 937 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 54 120 | -35 782 | | | | 181 330 | 58 111 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 44 485 | | 879 437 | | |
Total Assets Less Current Liabilities | 3 460 023 | 3 468 665 | 3 125 420 | 3 206 990 | 4 241 796 | 5 372 166 | 7 480 674 |
Total Borrowings | 553 953 | 517 287 | | | | | |
Total Current Tax Expense Credit | 14 854 | -8 782 | | | | 79 644 | -79 644 |
Total Deferred Tax Expense Credit | 39 266 | -27 000 | | | | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | 979 556 | | 273 000 |
Total Operating Lease Payments | 103 441 | 134 852 | | | | | |
Trade Creditors Trade Payables | 277 293 | 250 798 | 287 032 | 231 703 | 300 672 | 322 225 | 398 011 |
Trade Debtors Trade Receivables | 902 831 | 745 055 | 744 677 | 687 431 | 616 298 | 849 906 | 970 326 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | -240 538 | | |
Turnover Revenue | 5 113 942 | 4 655 814 | | | | 4 491 014 | 4 747 142 |
Wages Salaries | 1 854 686 | 1 845 251 | | | | 1 974 928 | 1 995 615 |
Advances Credits Directors | | | | | | 187 434 | 44 406 |
Advances Credits Made In Period Directors | | | | | | 8 500 | 56 987 |
Director Remuneration | | | | | | 167 661 | 147 084 |