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 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 227 234 | 149 500 | 248 037 | 297 361 | 28 828 | 193 801 | 135 830 |
Current Assets | | 2 928 807 | 2 848 122 | 3 348 218 | 3 180 382 | 3 583 590 | 2 950 619 |
Debtors | 1 560 359 | 2 012 363 | 1 861 965 | 2 135 057 | 2 069 816 | 2 234 296 | 2 814 789 |
Net Assets Liabilities | | 1 001 023 | 1 150 817 | 1 288 740 | 1 441 510 | 1 713 200 | 27 355 |
Other Debtors | 141 | 3 530 | 5 356 | 6 451 | 139 002 | 187 735 | 2 813 117 |
Property Plant Equipment | 1 204 752 | 1 344 903 | 943 519 | 1 027 359 | 909 694 | 934 780 | 18 864 |
Total Inventories | 610 874 | 766 944 | 738 120 | 915 800 | 1 081 738 | 1 155 493 | |
|
Other Financial Data |
Audit Fees Expenses | 3 275 | 3 250 | 3 250 | 3 250 | 3 250 | 3 250 | 3 250 |
Accrued Liabilities Deferred Income | 7 739 | 5 510 | 37 367 | 9 860 | 37 534 | 7 150 | 20 399 |
Accumulated Amortisation Impairment Intangible Assets | 23 633 | 25 652 | 27 671 | 29 690 | 31 709 | 33 728 | |
Accumulated Depreciation Impairment Property Plant Equipment | 673 705 | 852 684 | 1 407 134 | 1 183 278 | 1 349 898 | 1 482 632 | 150 438 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 319 131 | 163 066 | 294 972 | 48 955 | 157 820 | 427 859 |
Administrative Expenses | 869 028 | 865 864 | 1 283 802 | 860 327 | 930 222 | 1 004 373 | 1 286 816 |
Amortisation Impairment Expense Intangible Assets | | | | 2 019 | 2 019 | 2 019 | 6 646 |
Amounts Owed By Group Undertakings | | | 122 642 | 192 655 | 252 655 | 12 655 | 10 655 |
Average Number Employees During Period | | | | 128 | 125 | 121 | 119 |
Bank Borrowings | | | | 82 444 | 47 111 | 29 445 | |
Bank Borrowings Overdrafts | 550 035 | 703 218 | 358 397 | 35 333 | 35 333 | 29 445 | |
Banking Arrangements Classified As Cash Cash Equivalents | | | | -656 768 | -521 891 | | |
Bank Overdrafts | 550 035 | 703 218 | 358 397 | 656 768 | 521 891 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 443 905 | 633 263 | 668 151 | 495 671 | 295 885 | 336 748 | |
Cash Cash Equivalents Cash Flow Value | | | -110 360 | -359 407 | -493 063 | 193 801 | |
Comprehensive Income Expense | 211 526 | 256 761 | 199 794 | 237 923 | 152 770 | 451 690 | 264 155 |
Corporation Tax Payable | 33 266 | 21 073 | 56 412 | 26 253 | | 14 309 | 114 869 |
Corporation Tax Recoverable | | | | | 15 003 | | |
Cost Inventories Recognised As Expense Gross | 4 532 140 | 4 827 999 | 5 388 541 | 5 870 102 | | | |
Cost Sales | 7 219 183 | 7 589 072 | 7 983 271 | 8 647 666 | 8 093 683 | 7 872 183 | 7 857 127 |
Creditors | 499 832 | 527 930 | 141 480 | 140 188 | 81 386 | 84 059 | 2 942 128 |
Current Tax For Period | 33 266 | 21 073 | 56 412 | 26 353 | -15 003 | 26 682 | 130 144 |
Deferred Income | 323 200 | 308 431 | | | | | |
Depreciation Expense Property Plant Equipment | 43 132 | 48 811 | 82 008 | 48 686 | 34 113 | 22 515 | |
Depreciation Impairment Expense Property Plant Equipment | | | | 211 132 | 166 620 | 132 735 | 211 267 |
Distribution Costs | 477 438 | 515 499 | 550 992 | 593 659 | 570 237 | 493 569 | 608 816 |
Dividends Paid | 40 000 | 100 000 | 50 000 | 100 000 | | 180 000 | 1 950 000 |
Dividends Paid Classified As Financing Activities | -40 000 | -100 000 | -50 000 | -100 000 | | -180 000 | -1 950 000 |
Dividends Paid On Shares Final | | | | 100 000 | | 180 000 | 1 450 000 |
Dividends Paid On Shares Interim | | | | | | | 500 000 |
Finance Lease Liabilities Present Value Total | 176 632 | 219 499 | 141 480 | 104 855 | 46 053 | 84 059 | 66 069 |
Finance Lease Payments Owing Minimum Gross | 247 400 | 357 781 | 302 751 | 227 787 | 106 414 | 171 045 | 9 603 |
Finished Goods Goods For Resale | 34 794 | 47 185 | 41 943 | 53 006 | 68 692 | 48 750 | |
Fixed Assets | | 1 359 625 | 956 222 | 1 038 043 | 918 359 | 941 426 | 18 864 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | -82 444 | 35 333 | 17 666 | 29 445 |
Further Item Tax Increase Decrease Component Adjusting Items | 404 | 404 | 69 263 | -1 425 | -100 778 | 384 | 1 264 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -5 959 | -1 524 | 2 238 | 7 514 | 6 300 | 14 219 | 9 332 |
Gain Loss On Disposals Property Plant Equipment | | | 13 583 | 7 500 | | | 1 461 946 |
Government Grant Income | 24 768 | 24 769 | 308 431 | | | | |
Gross Profit Loss | 1 636 999 | 1 694 195 | 1 848 872 | 1 803 277 | 1 613 311 | 2 037 828 | 2 365 514 |
Income Taxes Paid Refund Classified As Operating Activities | | -33 266 | -21 073 | -56 512 | 74 525 | -829 | -29 584 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -2 400 | | | -100 778 | 3 459 | |
Increase From Amortisation Charge For Year Intangible Assets | | 2 019 | 2 019 | 2 019 | 2 019 | 2 019 | 6 646 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 178 979 | 196 275 | 211 132 | 166 620 | 132 735 | 211 267 |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | 364 544 | | | | |
Intangible Assets | 16 741 | 14 722 | 12 703 | 10 684 | 8 665 | 6 646 | |
Intangible Assets Gross Cost | 40 374 | 40 374 | 40 374 | 40 374 | 40 374 | 40 374 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 24 657 | 23 718 | 22 467 | 27 322 | 24 456 | 9 077 | 5 875 |
Interest Expense On Debt Securities In Issue Other Similar Loans | 22 795 | 22 050 | 24 629 | 41 430 | 37 700 | 42 641 | 34 576 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 15 035 | 13 999 | 19 207 | 16 263 | 13 707 | 6 337 | 35 132 |
Interest Payable Similar Charges Finance Costs | 70 509 | 59 767 | 66 303 | 85 015 | 75 863 | 58 055 | 75 583 |
Key Management Personnel Compensation Total | | | | 263 264 | 276 511 | 286 657 | 276 323 |
Net Cash Flows From Used In Investing Activities | 130 046 | 319 131 | 148 066 | 287 472 | 48 955 | 157 820 | -2 166 595 |
Net Cash Flows From Used In Operating Activities | -319 257 | -77 833 | -696 454 | -130 945 | -72 006 | -977 721 | 140 144 |
Net Current Assets Liabilities | | 169 328 | 336 075 | 390 885 | 604 537 | 855 833 | 8 491 |
Net Interest Paid Received Classified As Operating Activities | -70 509 | -59 767 | -66 303 | -85 015 | -75 863 | -58 055 | -75 583 |
Operating Profit Loss | 315 301 | 337 601 | 322 509 | 349 291 | 112 852 | 539 886 | 469 882 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | 40 374 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 8 583 | 30 000 | | | 1 543 461 |
Other Disposals Intangible Assets | | | | | | | 40 374 |
Other Disposals Property Plant Equipment | | | 10 000 | 30 000 | | | 2 675 969 |
Other Operating Income Format1 | 24 768 | 24 769 | 308 431 | | | | |
Other Taxation Social Security Payable | 218 175 | 244 702 | 312 338 | 280 229 | 291 036 | 460 748 | 157 957 |
Payments Finance Lease Liabilities Classified As Financing Activities | 33 487 | 110 381 | -55 030 | -74 964 | -121 373 | 64 631 | -104 976 |
Prepayments Accrued Income | 8 778 | 10 236 | 14 867 | 36 947 | 29 612 | 30 513 | |
Proceeds From Sales Property Plant Equipment | | | -15 000 | -7 500 | | | -2 594 454 |
Profit Loss | 211 526 | 256 761 | 199 794 | 237 923 | 152 770 | 451 690 | 264 155 |
Profit Loss On Ordinary Activities Before Tax | 244 792 | 277 834 | 256 206 | 264 276 | 36 989 | 481 831 | 394 299 |
Property Plant Equipment Gross Cost | 1 878 456 | 2 197 587 | 2 350 653 | 2 210 637 | 2 259 592 | 2 417 412 | 169 302 |
Purchase Property Plant Equipment | -130 046 | -319 131 | -163 066 | -294 972 | -48 955 | -157 820 | -427 859 |
Raw Materials Consumables | 473 955 | 583 472 | 513 417 | 664 919 | 749 303 | 895 007 | |
Repayments Borrowings Classified As Financing Activities | -100 000 | | | | | | |
Social Security Costs | 210 901 | 228 280 | 241 652 | 240 961 | 274 885 | 240 043 | 273 460 |
Staff Costs Employee Benefits Expense | 2 806 928 | 2 959 494 | 3 050 559 | 3 220 988 | 3 132 106 | 2 695 168 | 3 415 197 |
Tax Decrease From Utilisation Tax Losses | 11 134 | | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 4 954 | 4 050 | 58 602 | | | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | -15 003 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -2 408 | -28 448 | -731 | -22 050 | 18 107 | -8 881 | 130 653 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 400 | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 33 266 | 21 073 | 56 412 | 26 353 | -115 781 | 30 141 | 130 144 |
Total Assets Less Current Liabilities | | 1 528 953 | 1 292 297 | 1 428 928 | 1 522 896 | 1 797 259 | 27 355 |
Total Current Tax Expense Credit | | | | 26 353 | -115 781 | 30 141 | 130 144 |
Total Operating Lease Payments | | | | | | | 28 842 |
Trade Creditors Trade Payables | 1 324 354 | 1 564 430 | 1 475 599 | 1 724 280 | 1 565 429 | 1 939 272 | 713 910 |
Trade Debtors Trade Receivables | 1 508 669 | 1 915 826 | 1 719 100 | 1 899 004 | 1 633 544 | 2 003 393 | -8 983 |
Turnover Revenue | 8 856 182 | 9 283 267 | 9 832 143 | 10 450 943 | 9 706 994 | 9 910 011 | 10 222 641 |
Wages Salaries | 2 596 027 | 2 731 214 | 2 808 907 | 2 980 027 | 2 857 221 | 2 455 125 | 3 141 737 |
Work In Progress | 102 125 | 136 287 | 182 760 | 197 875 | 263 743 | 211 736 | |
Director Remuneration | | | | | | 264 343 | 248 142 |