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 | 614 657 | 1 669 066 | 1 266 032 | 1 373 378 | 1 860 044 | 3 795 051 | 4 159 859 |
Current Assets | 8 272 984 | 9 429 407 | 8 402 421 | 11 065 931 | 8 708 516 | 9 448 788 | 10 209 909 |
Debtors | 7 473 150 | 7 728 884 | 7 076 389 | 9 627 334 | 6 783 253 | 5 540 029 | 5 907 888 |
Net Assets Liabilities | 4 349 405 | 4 010 384 | 3 769 452 | | 5 182 105 | 5 725 052 | 7 122 264 |
Other Debtors | 709 650 | 1 224 113 | 2 552 213 | 3 630 808 | 1 544 191 | 1 012 035 | 833 631 |
Property Plant Equipment | 1 021 348 | 1 018 393 | 1 007 905 | 1 245 011 | 1 353 797 | 1 339 396 | 1 252 614 |
Total Inventories | 185 177 | 31 457 | 60 000 | 65 219 | 65 219 | 113 708 | |
|
Other Financial Data |
Audit Fees Expenses | 9 000 | 10 000 | 12 000 | 15 900 | 15 900 | 22 860 | 23 620 |
Accrued Liabilities Deferred Income | 1 390 806 | 2 218 268 | 1 961 103 | 2 346 583 | 2 300 486 | 2 105 835 | 2 113 755 |
Accumulated Depreciation Impairment Property Plant Equipment | 47 725 | 58 132 | 68 620 | 81 579 | 162 755 | 251 066 | 348 602 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 7 452 | | | 203 639 | 99 559 | 10 754 |
Administrative Expenses | 1 460 291 | 2 430 280 | 1 814 821 | 2 131 411 | 1 387 949 | 1 388 656 | 1 631 334 |
Amounts Owed By Group Undertakings | 3 079 409 | 2 027 404 | | | 500 630 | 17 242 | |
Amounts Owed To Group Undertakings | | | | 838 674 | | | 229 935 |
Amounts Recoverable On Contracts | 2 658 513 | 3 105 321 | 2 191 765 | 3 679 212 | 2 285 822 | 1 764 810 | 2 333 182 |
Average Number Employees During Period | 16 | 17 | 13 | 12 | 12 | 11 | 11 |
Balances Amounts Owed To Related Parties | | | | | | | 229 935 |
Bank Borrowings | 469 864 | 425 142 | | | | | |
Bank Borrowings Overdrafts | 418 041 | 373 319 | | | | | |
Cash Cash Equivalents Cash Flow Value | 614 657 | 1 669 066 | 1 266 032 | | | | |
Corporation Tax Payable | 511 362 | 296 745 | | 256 840 | | 413 562 | 263 936 |
Corporation Tax Recoverable | | | 439 868 | | 93 030 | | |
Cost Sales | 13 942 141 | 18 975 242 | 24 860 015 | 26 456 896 | 18 450 728 | 21 624 522 | 18 550 284 |
Creditors | 418 041 | 373 319 | 5 640 874 | 7 709 482 | 4 880 208 | 5 048 629 | 4 334 492 |
Current Tax For Period | 839 172 | 494 931 | 556 111 | 702 131 | 497 348 | 708 527 | 550 526 |
Deferred Tax Asset Debtors | 278 | 278 | 278 | 278 | 278 | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | 14 780 | -8 736 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 14 781 | -8 736 |
Depreciation Expense Property Plant Equipment | 10 326 | 10 407 | 10 488 | 12 959 | 82 112 | 94 030 | |
Depreciation Impairment Expense Property Plant Equipment | | 10 407 | 10 488 | | | | |
Distribution Costs | 143 240 | 146 132 | 193 457 | 182 239 | 138 116 | 152 935 | 135 297 |
Dividends Paid | 1 500 000 | 2 400 000 | 3 000 000 | 2 161 200 | 2 000 000 | 2 500 092 | 1 000 000 |
Dividends Paid Classified As Financing Activities | -1 500 000 | -2 400 000 | -3 000 000 | | | | |
Dividends Paid On Shares Interim | | 2 400 000 | 3 000 000 | 2 161 200 | 2 000 000 | 2 500 092 | 1 000 000 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 44 048 | 44 722 | 425 142 | | | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 2 943 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | | -447 695 | |
Further Item Tax Increase Decrease Component Adjusting Items | 1 331 | -641 | -590 | -8 702 | -3 794 | 17 866 | 18 532 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 10 154 | 4 215 | -456 | 3 649 | -3 881 | -819 | 3 532 |
Gain Loss On Disposals Property Plant Equipment | | | | | -3 751 | -4 330 | |
Government Grant Income | | | | | 27 995 | | |
Gross Profit Loss | 5 778 837 | 5 149 077 | 4 915 438 | 5 993 791 | 4 061 666 | 5 717 098 | |
Income Taxes Paid Refund Classified As Operating Activities | -807 573 | -709 548 | -875 000 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -1 054 409 | 403 034 | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -26 398 | | -417 724 | | -433 797 | | -73 097 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 10 407 | 10 488 | | 82 112 | 94 030 | 97 536 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 18 667 | 17 745 | 16 493 | | | | |
Interest Income On Bank Deposits | 4 769 | 990 | 6 788 | 15 198 | 836 | | 80 615 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 4 769 | 990 | 6 788 | | | | |
Interest Payable Similar Charges Finance Costs | 18 667 | 17 745 | 16 493 | | | | 2 943 |
Interest Received Classified As Investing Activities | -5 121 | -990 | -6 788 | | | | |
Net Cash Flows From Used In Financing Activities | | 2 444 722 | 3 425 142 | | | | |
Net Cash Flows From Used In Investing Activities | | 6 462 | -6 788 | | | | |
Net Cash Flows From Used In Operating Activities | | -3 505 593 | -3 015 320 | | | | |
Net Current Assets Liabilities | 3 746 098 | 3 365 310 | 2 761 547 | 3 356 449 | 3 828 308 | 4 400 159 | 5 875 417 |
Net Finance Income Costs | 5 121 | 990 | 6 788 | | 836 | 1 035 | 80 615 |
Net Interest Paid Received Classified As Operating Activities | -18 667 | -17 745 | -16 493 | | | | |
Operating Profit Loss | 4 186 311 | 2 572 665 | 2 907 160 | 3 680 141 | 2 643 360 | 3 765 312 | |
Other Creditors | | 4 948 | 13 368 | 719 308 | 478 760 | 349 556 | 204 118 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 936 | 5 719 | |
Other Disposals Property Plant Equipment | | | | | 13 677 | 25 649 | |
Other Interest Income | | | | | | 1 035 | |
Other Interest Receivable Similar Income Finance Income | 5 121 | 990 | 6 788 | 15 198 | 836 | 1 035 | 80 615 |
Other Operating Income Format1 | 11 005 | | | | 107 759 | 37 500 | 38 000 |
Other Taxation Social Security Payable | 17 149 | 22 991 | 20 681 | 20 313 | 27 075 | 12 607 | 74 814 |
Payments Received On Account | 1 397 900 | 771 029 | 2 142 503 | 466 065 | 408 468 | 125 812 | 25 646 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 51 860 | 59 489 | 58 223 | 56 929 | 66 045 | 20 166 | 19 481 |
Prepayments Accrued Income | 33 446 | 51 140 | 50 856 | 32 423 | 20 298 | 139 125 | 158 910 |
Profit Loss | 3 359 991 | 2 060 979 | 2 759 068 | 2 993 208 | 2 580 645 | 3 043 039 | 2 397 212 |
Profit Loss On Ordinary Activities Before Tax | 4 172 765 | 2 555 910 | 2 897 455 | 3 695 339 | 2 644 196 | 3 766 347 | 2 865 905 |
Property Plant Equipment Gross Cost | 1 069 073 | 1 076 525 | | 1 326 590 | 1 516 552 | 1 590 462 | 1 601 216 |
Purchase Property Plant Equipment | | -7 452 | | | | | |
Raw Materials Consumables | 185 177 | 31 457 | 60 000 | 65 219 | 65 219 | 113 708 | |
Social Security Costs | 65 954 | 75 316 | 69 821 | 77 571 | 75 001 | 75 424 | |
Staff Costs Employee Benefits Expense | 711 280 | 784 995 | 869 477 | 800 664 | 787 340 | 754 109 | 856 543 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 14 503 | 5 767 |
Tax Expense Credit Applicable Tax Rate | | 485 623 | 550 516 | 702 114 | 502 397 | 715 606 | 544 522 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | -855 | -4 438 | -635 | -12 829 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | -433 797 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -18 115 | -31 029 | -7 217 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 288 | 9 949 | 6 185 | 9 574 | 3 183 | 6 720 | 7 518 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 812 774 | 494 931 | 138 387 | 702 131 | 63 551 | 723 308 | 468 693 |
Total Assets Less Current Liabilities | 4 767 446 | 4 383 703 | 3 769 452 | 4 601 460 | 5 182 105 | 5 739 555 | 7 128 031 |
Total Borrowings | 418 041 | 373 319 | | | | | |
Total Current Tax Expense Credit | 812 774 | 494 931 | 138 387 | 702 131 | 63 551 | 708 527 | 477 429 |
Trade Creditors Trade Payables | 1 157 846 | 2 698 293 | 1 503 219 | 3 061 699 | 1 665 419 | 2 041 257 | 1 422 288 |
Trade Debtors Trade Receivables | 991 854 | 1 320 628 | 1 841 409 | 2 284 613 | 2 339 004 | 2 606 817 | 2 582 165 |
Turnover Revenue | 19 720 978 | 24 124 319 | 29 775 453 | 32 450 687 | 22 512 394 | 27 341 620 | |
Wages Salaries | 593 466 | 650 190 | 741 433 | 666 164 | 646 294 | 658 519 | 755 248 |
Company Contributions To Defined Benefit Plans Directors | 40 000 | 40 000 | 40 000 | 40 000 | 40 000 | | |
Director Remuneration | | | | 8 745 | 9 540 | 9 637 | 9 540 |
Director Remuneration Benefits Including Payments To Third Parties | | 51 274 | 49 240 | 48 745 | 49 540 | 9 637 | |