Profit & Loss |
Date of Accounts |
2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 1 007 967 | 3 189 035 | 447 932 | 566 363 |
Current Assets | 4 636 935 | 7 106 320 | 6 519 197 | 6 110 779 |
Debtors | 3 628 968 | 3 917 285 | 6 071 265 | 5 544 416 |
Net Assets Liabilities | 2 587 649 | 3 035 625 | 4 014 093 | 4 642 713 |
Other Debtors | 55 966 | 55 966 | 55 966 | 55 966 |
Property Plant Equipment | 311 628 | 260 383 | 2 564 461 | 2 839 959 |
Total Inventories | | 15 110 | | |
|
Other Financial Data |
Audit Fees Expenses | 8 000 | 10 935 | 12 325 | 17 500 |
Accrued Liabilities Deferred Income | | | 971 284 | 926 681 |
Accumulated Amortisation Impairment Intangible Assets | 410 000 | 410 000 | 410 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | 390 657 | 498 712 | 437 366 | 601 896 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 551 060 |
Administrative Expenses | 3 079 539 | 3 126 931 | 4 239 010 | 5 504 895 |
Amounts Owed By Associates Joint Ventures Participating Interests | | | 1 742 970 | 1 670 970 |
Average Number Employees During Period | 111 | 110 | 123 | 149 |
Bank Borrowings | | 193 813 | 63 378 | 1 086 099 |
Bank Borrowings Overdrafts | | 1 806 187 | 1 085 515 | 1 020 409 |
Banking Arrangements Classified As Cash Cash Equivalents | | | -493 388 | |
Bank Overdrafts | | | 493 388 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 80 245 | 53 497 |
Cash Cash Equivalents Cash Flow Value | 1 007 967 | 3 189 035 | -45 456 | 566 363 |
Comprehensive Income Expense | 812 357 | 643 024 | 1 023 337 | 834 159 |
Corporation Tax Payable | 203 271 | 176 952 | 150 822 | 151 758 |
Cost Sales | 9 703 205 | 8 397 433 | 13 832 601 | 12 583 542 |
Creditors | 2 392 704 | 1 806 187 | 1 151 573 | 1 063 309 |
Current Tax For Period | 203 271 | 176 952 | 150 822 | 142 259 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 40 216 | 57 534 |
Depreciation Impairment Expense Property Plant Equipment | | | | 275 562 |
Dividends Paid | 345 089 | 195 048 | 202 303 | 205 539 |
Dividends Paid Classified As Financing Activities | -345 089 | -195 048 | -202 303 | -205 539 |
Dividends Paid On Shares Final | | | 202 303 | |
Dividends Paid On Shares Interim | 345 089 | 195 048 | 202 303 | 205 539 |
Finance Lease Liabilities Present Value Total | | | 16 442 | 42 900 |
Finance Lease Payments Owing Minimum Gross | | | 82 500 | 62 700 |
Fixed Assets | 386 628 | 385 383 | 2 689 461 | 2 964 959 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | 512 859 | -100 000 | 62 794 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 40 217 | -75 877 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 225 355 | 616 656 | 656 632 | 2 725 078 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -699 951 | 60 245 | 849 619 | 244 028 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 10 978 | 239 653 | -2 253 980 | -526 849 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | 600 000 | |
Income Taxes Paid Refund Classified As Operating Activities | 58 756 | -203 271 | -173 817 | -141 323 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | 150 000 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 72 215 | | -3 135 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 118 747 | 169 026 | 275 562 |
Intangible Assets Gross Cost | 410 000 | 410 000 | 410 000 | |
Interest Income On Bank Deposits | | | 96 | 2 833 |
Interest Paid Classified As Operating Activities | -17 991 | -30 | -35 201 | -43 836 |
Interest Payable Similar Charges Finance Costs | 17 991 | 30 | 37 652 | 43 836 |
Interest Received Classified As Investing Activities | | | | -2 833 |
Investments | | | 125 000 | 125 000 |
Investments Fixed Assets | 75 000 | 125 000 | 125 000 | 125 000 |
Net Cash Generated From Operations | -543 665 | -1 209 082 | 279 106 | -1 633 338 |
Net Current Assets Liabilities | 2 244 231 | 4 485 877 | 2 695 870 | 3 018 262 |
Net Finance Income Costs | | | 96 | 2 833 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 111 022 |
Other Disposals Property Plant Equipment | | | | 111 022 |
Other Interest Receivable Similar Income Finance Income | 4 123 | 696 | 96 | 2 833 |
Other Operating Income Format1 | 12 750 | 307 686 | 16 317 | 21 981 |
Other Taxation Social Security Payable | 195 895 | 321 660 | 294 913 | 363 566 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -43 884 | -19 800 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 98 627 | 157 063 |
Prepayments Accrued Income | 214 982 | 203 284 | 800 641 | 745 046 |
Profit Loss | 812 357 | 643 024 | 573 337 | 834 159 |
Profit Loss On Ordinary Activities Before Tax | 1 115 936 | 806 214 | 761 240 | 1 033 952 |
Property Plant Equipment Gross Cost | 702 285 | 759 095 | 3 001 827 | 3 441 855 |
Purchase Property Plant Equipment | -272 189 | -67 910 | -1 780 329 | -551 060 |
Staff Costs Employee Benefits Expense | | | 5 091 006 | 6 136 688 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 219 665 | 277 199 |
Tax Expense Credit Applicable Tax Rate | 212 028 | 153 181 | 144 636 | 196 451 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 23 541 | 18 191 | 50 845 | 21 685 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 303 579 | 163 190 | 187 903 | 199 793 |
Total Assets Less Current Liabilities | 2 630 859 | 4 871 260 | 5 385 331 | 5 983 221 |
Total Borrowings | | 193 813 | 556 766 | 1 086 099 |
Total Current Tax Expense Credit | 275 486 | 176 952 | 147 687 | 142 259 |
Trade Creditors Trade Payables | 1 254 546 | 1 275 350 | 1 833 100 | 1 565 022 |
Trade Debtors Trade Receivables | 2 027 910 | 1 799 955 | 3 471 688 | 3 072 434 |
Wages Salaries | 1 701 305 | 1 755 987 | 4 626 426 | 5 442 432 |
Director Remuneration | | | 345 234 | 415 434 |
Director Remuneration Benefits Including Payments To Third Parties | | | 359 323 | 431 150 |
Amount Specific Advance Or Credit Made In Period Directors | | 4 404 | 4 366 | |
Accrued Liabilities | 738 992 | 652 668 | 971 284 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -13 762 | | |
Amounts Owed By Associates | 1 330 110 | 1 842 970 | 1 742 970 | |
Applicable Tax Rate | 19 | 19 | | |
Deferred Tax Liabilities | 43 210 | 29 448 | 219 665 | |
Depreciation Amortisation Expense | 102 834 | 118 746 | 169 025 | |
Depreciation Expense Property Plant Equipment | 102 835 | 118 747 | 169 026 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 10 692 | 230 372 | |
Disposals Property Plant Equipment | | 11 100 | 244 590 | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | -150 000 | |
Further Item Interest Expense Component Total Interest Expense | 17 991 | 30 | 35 201 | |
Gross Profit Loss | 4 196 593 | 3 624 793 | 5 021 489 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -441 953 | 2 181 068 | -3 234 491 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | 15 110 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 2 451 | |
Merchandise | | 15 110 | | |
Net Cash Flows From Used In Financing Activities | 683 317 | -1 292 093 | 994 218 | |
Net Cash Flows From Used In Investing Activities | 343 066 | 116 806 | 1 749 698 | |
Net Cash Flows From Used In Operating Activities | -584 430 | -1 005 781 | 490 575 | |
Net Interest Received Paid Classified As Investing Activities | -4 123 | -696 | -96 | |
Number Shares Issued Fully Paid | | 7 | 7 | |
Operating Profit Loss | 1 129 804 | 805 548 | 798 796 | |
Other Comprehensive Income Expense Net Tax | | | 450 000 | |
Other Deferred Tax Expense Credit | 28 093 | -13 762 | | |
Other Investments Other Than Loans | 75 000 | 125 000 | 125 000 | |
Par Value Share | | 1 | 1 | |
Proceeds From Borrowings Classified As Financing Activities | | -2 000 000 | -1 200 000 | |
Proceeds From Sales Property Plant Equipment | | -408 | -30 535 | |
Provisions | 43 210 | 29 448 | 219 665 | |
Provisions For Liabilities Balance Sheet Subtotal | 43 210 | 29 448 | 219 665 | |
Repayments Borrowings Classified As Financing Activities | -350 000 | | -2 048 031 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -32 297 | 5 580 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 67 910 | 1 887 322 | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | 600 000 | |
Total Operating Lease Payments | 61 772 | 68 526 | 102 478 | |
Turnover Revenue | 13 899 798 | 12 022 226 | 18 854 090 | |