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 | 2023-03-31 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 272 473 | 531 664 | 293 239 | 1 039 321 | 1 027 784 | 1 691 115 | 1 648 368 | 3 252 040 |
Current Assets | 1 659 194 | 3 874 425 | 3 527 762 | 5 300 424 | 6 208 854 | 7 130 559 | 10 557 905 | 12 261 474 |
Debtors | 1 135 139 | 2 355 919 | 2 271 680 | 2 533 104 | 3 223 570 | 3 298 830 | 5 879 320 | 6 591 551 |
Net Assets Liabilities | 1 773 579 | 2 010 957 | 2 102 485 | 2 482 552 | 3 299 935 | 4 577 124 | 6 412 686 | 10 035 718 |
Other Debtors | 45 092 | 76 254 | 79 572 | 73 453 | 83 821 | 374 565 | 1 574 857 | 1 908 419 |
Property Plant Equipment | 4 679 174 | 4 014 695 | 4 368 059 | 3 837 655 | 3 754 838 | 3 470 648 | 3 228 969 | 3 027 212 |
Total Inventories | 251 582 | 986 842 | 962 843 | 1 727 999 | 1 957 500 | 2 140 614 | 3 030 217 | 2 417 883 |
|
Other Financial Data |
Audit Fees Expenses | 2 000 | 2 500 | 3 250 | 3 250 | 4 150 | 4 150 | 4 500 | 4 500 |
Director Remuneration | 10 600 | 11 000 | 11 500 | 11 021 | 6 250 | 6 250 | 11 542 | 14 683 |
Dividend Recommended By Directors | | 190 000 | 190 000 | 200 000 | 250 000 | 250 000 | 250 000 | 250 000 |
Accrued Liabilities | 26 261 | 122 097 | 43 545 | 59 194 | 227 579 | 626 344 | 402 207 | 410 443 |
Accrued Liabilities Deferred Income | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 318 941 | 2 377 566 | 2 270 581 | 2 708 805 | 3 094 768 | 3 501 838 | 3 855 674 | 4 192 486 |
Additional Provisions Increase From New Provisions Recognised | | -15 758 | 138 372 | -19 722 | 35 558 | -12 097 | | -12 837 |
Administrative Expenses | 1 773 590 | 2 696 514 | | 2 463 640 | 3 205 371 | 3 645 806 | 3 182 986 | 4 040 661 |
Applicable Tax Rate | | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | 37 | 45 | 49 | 61 | 68 | 57 | 64 |
Cash Cash Equivalents Cash Flow Value | 272 473 | | | 1 039 321 | 1 027 784 | 1 691 115 | 1 648 368 | |
Comprehensive Income Expense | 246 224 | 427 373 | 281 528 | 580 067 | 1 067 383 | 1 527 189 | 2 085 562 | 3 873 032 |
Corporation Tax Payable | | 104 475 | | 132 463 | 19 534 | 215 732 | 539 140 | 912 268 |
Corporation Tax Recoverable | | | 74 752 | | | | | |
Cost Sales | 7 787 406 | 12 170 689 | 17 444 490 | 20 676 206 | 21 892 906 | 21 914 999 | 26 562 264 | 32 899 526 |
Creditors | 2 169 550 | 2 159 064 | 2 159 064 | 2 163 266 | 2 164 477 | 1 838 280 | 1 841 913 | 833 820 |
Current Tax For Period | | 104 475 | -74 748 | 132 463 | 19 534 | 215 732 | 539 140 | 912 268 |
Depreciation Amortisation Expense | 544 502 | 1 058 625 | -106 985 | 438 224 | 402 226 | 407 168 | 368 689 | 337 421 |
Depreciation Expense Property Plant Equipment | 544 502 | 1 058 625 | -106 985 | 438 224 | 402 153 | 407 070 | 368 591 | 337 323 |
Disposals Property Plant Equipment | | | | 98 000 | 16 873 | | 15 048 | 1 420 |
Dividend Per Share Interim | | 18 000 | 18 000 | 20 000 | 25 000 | 25 000 | 25 000 | 25 000 |
Dividends Paid | 90 000 | 190 000 | 190 000 | 200 000 | 250 000 | 250 000 | 250 000 | 250 000 |
Dividends Paid Classified As Financing Activities | -90 000 | -190 000 | -190 000 | -200 000 | -250 000 | -250 000 | -250 000 | -250 000 |
Dividends Paid On Shares | 90 000 | 190 000 | 190 000 | 200 000 | 250 000 | 250 000 | 250 000 | 250 000 |
Dividends Paid On Shares Interim | 90 000 | 90 000 | 90 000 | 100 000 | 125 000 | 125 000 | 125 000 | 125 000 |
Fixed Assets | | 4 014 695 | 4 373 059 | 3 842 655 | 3 760 740 | 3 477 466 | 3 235 689 | 3 033 834 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 160 000 | 170 371 | 167 319 | 256 184 | 264 511 | 267 773 | 316 359 | 374 074 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 25 304 | 1 262 496 | -77 015 | 766 312 | 116 051 | -685 154 | 975 689 | -2 474 097 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -76 766 | -1 220 780 | 158 991 | -336 176 | -690 466 | -75 260 | -2 577 097 | -705 745 |
Gross Profit Loss | 2 082 253 | 3 211 368 | 2 462 400 | 3 056 514 | 4 196 811 | 5 118 998 | 5 857 183 | 7 537 762 |
Income Taxes Paid Refund Classified As Operating Activities | | | -104 479 | 174 184 | -5 763 | -19 534 | -215 732 | -539 140 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -48 236 | 259 191 | -238 425 | 746 082 | -11 537 | 663 331 | -42 747 | 1 603 672 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -11 137 | 735 260 | -23 999 | 765 156 | 229 501 | 183 114 | 889 603 | -612 334 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 058 625 | -106 985 | 438 224 | 402 153 | 407 070 | 368 591 | 337 323 |
Interest Expense On Bank Overdrafts | | 194 | 213 | 6 | | 6 | | |
Interest Paid Classified As Operating Activities | | -194 | -213 | -6 | | -6 | | |
Interest Payable Similar Charges Finance Costs | | 194 | 213 | 6 | | 6 | | |
Investments Fixed Assets | | | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 |
Issue Equity Instruments | | 5 | | | | | | |
Loans From Directors | | 347 236 | 310 527 | 293 665 | | | | |
Merchandise | 251 582 | 986 842 | 962 843 | 1 727 999 | 1 957 500 | | | |
Net Cash Flows From Used In Financing Activities | 60 210 | 227 834 | 226 709 | 216 862 | 279 548 | 387 705 | 332 119 | 263 998 |
Net Cash Flows From Used In Investing Activities | 804 932 | 394 146 | 251 375 | -92 688 | 320 994 | 113 994 | 115 648 | 116 015 |
Net Cash Flows From Used In Operating Activities | -816 906 | -881 171 | -239 659 | -870 256 | -589 005 | -1 165 030 | -405 020 | -1 983 685 |
Net Cash Generated From Operations | -816 906 | -881 365 | -344 351 | -696 078 | -594 768 | -1 184 570 | -620 752 | -2 522 825 |
Net Current Assets Liabilities | -404 468 | 471 145 | 342 681 | 1 237 632 | 2 173 699 | 3 395 868 | 5 606 476 | 8 410 433 |
Net Interest Received Paid Classified As Investing Activities | | | -4 | -508 | | | -11 137 | -19 040 |
Nominal Value Allotted Share Capital | | | 100 | 100 | 5 | 5 | 5 | 5 |
Number Shares Issued Fully Paid | | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Operating Profit Loss | 312 729 | 516 284 | 345 361 | 592 874 | 995 775 | 1 730 830 | 2 743 201 | 4 753 423 |
Other Cash Inflow Outflow Classified As Financing Activities | -29 790 | 37 839 | | | | | | |
Other Creditors | 1 169 550 | 1 159 064 | 1 159 064 | 1 163 266 | 1 164 477 | 838 280 | 841 913 | 833 820 |
Other Deferred Tax Expense Credit | 66 505 | -15 758 | 138 372 | -19 722 | 35 558 | -12 097 | 129 636 | -12 837 |
Other Interest Receivable Similar Income Finance Income | | | 4 | 508 | | | 11 137 | 19 040 |
Other Investments Other Than Loans | | | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 |
Other Operating Income Format1 | 4 066 | 1 430 | | | 4 335 | 257 638 | 69 004 | 1 256 322 |
Other Taxation Social Security Payable | 9 545 | 14 599 | 15 621 | 16 442 | 16 904 | 16 916 | 17 415 | 25 902 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 3 603 | 4 121 | 9 727 | 16 212 | 137 272 | 95 093 | 173 252 |
Prepayments | 6 003 | 2 344 | 37 | 148 | 80 137 | 160 995 | 81 261 | 1 041 |
Proceeds From Issuing Shares | | -5 | | | | | | |
Proceeds From Sales Property Plant Equipment | | | | -98 000 | | | -420 | -1 420 |
Profit Loss | 246 224 | 427 373 | 281 528 | 580 067 | 1 067 383 | 1 527 189 | 2 085 562 | 3 873 032 |
Profit Loss On Ordinary Activities Before Tax | 312 729 | 516 090 | 345 152 | 593 376 | 995 775 | 1 730 824 | 2 754 338 | 4 772 463 |
Property Plant Equipment Gross Cost | 5 998 115 | 6 392 261 | 6 638 640 | 6 546 460 | 6 849 606 | 6 972 486 | 7 084 643 | 7 219 698 |
Provisions | 331 577 | 315 819 | 454 191 | 434 469 | 470 027 | 457 930 | 587 566 | 574 729 |
Provisions For Liabilities Balance Sheet Subtotal | 331 577 | 315 819 | 454 191 | 434 469 | 470 027 | 457 930 | 587 566 | 574 729 |
Purchase Financial Investments Other Than Trading Investments | | | -5 000 | | | | | |
Purchase Property Plant Equipment | -804 932 | -394 146 | -246 379 | -5 820 | -320 019 | -122 880 | -127 205 | -136 475 |
Social Security Costs | 35 845 | 49 889 | 58 702 | 64 625 | 78 585 | 81 476 | 77 019 | 85 067 |
Staff Costs Employee Benefits Expense | 521 596 | 690 138 | 830 389 | 931 517 | 1 147 978 | 1 325 466 | 1 241 701 | 1 399 672 |
Tax Decrease From Utilisation Tax Losses | | 72 080 | | | | | | |
Tax Expense Credit Applicable Tax Rate | | 103 218 | 65 579 | 112 741 | 189 197 | 328 857 | 523 324 | 906 768 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 71 216 | -138 373 | 19 722 | 35 558 | | | -7 626 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 2 121 | 1 783 | | | | 4 436 | 3 370 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 66 505 | 88 717 | 63 624 | 13 309 | -71 608 | 203 635 | 668 776 | 899 431 |
Total Additions Including From Business Combinations Property Plant Equipment | | 394 146 | 246 379 | 5 820 | 320 019 | 122 880 | 127 205 | 136 475 |
Total Assets Less Current Liabilities | 4 274 706 | 4 485 840 | 4 715 740 | 5 080 287 | 5 934 439 | 6 873 334 | 8 842 165 | 11 444 267 |
Total Current Tax Expense Credit | | | -74 748 | 33 031 | -107 166 | 215 732 | | |
Total Operating Lease Payments | 185 200 | 185 200 | 245 200 | 265 200 | 265 200 | 265 200 | 265 200 | 295 200 |
Trade Creditors Trade Payables | 1 261 979 | 2 283 871 | 2 175 654 | 2 951 319 | 2 891 818 | 2 401 987 | 3 501 737 | 2 113 586 |
Trade Debtors Trade Receivables | 1 084 044 | 2 277 321 | 2 117 319 | 2 459 503 | 3 059 612 | 2 763 270 | 4 219 809 | 4 672 212 |
Turnover Revenue | 9 869 659 | 15 382 057 | 19 906 890 | 23 732 720 | 26 089 717 | 27 033 997 | 32 419 447 | 40 437 288 |
Wages Salaries | 485 751 | 636 646 | 767 566 | 857 165 | 1 053 181 | 1 106 718 | 1 069 589 | 1 141 353 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 73 | 171 | 269 | 367 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | 129 636 | |
Amortisation Expense Intangible Assets | | | | | 73 | 98 | 98 | 98 |
Amounts Owed To Directors | | | | | 264 117 | 126 412 | 47 686 | 40 174 |
Cash Receipts From Government Grants | | | | | | -9 900 | | |
Deferred Tax Liabilities | | | | | 470 027 | 457 930 | 587 566 | 574 729 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 16 190 | | 14 755 | 511 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | -683 | | 127 | 511 |
Gain Loss On Disposals Property Plant Equipment | | | | | -683 | | 127 | 511 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -126 700 | -5 667 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 73 | 98 | 98 | 98 |
Intangible Assets | | | | | 902 | 1 818 | 1 720 | 1 622 |
Intangible Assets Gross Cost | | | | | 975 | 1 989 | 1 989 | |
Loans Advances Granted To Other Related Parties Classified As Financing Activities | | | | | -29 548 | -137 705 | | |
Net Interest Paid Received Classified As Operating Activities | | | | | | -6 | | |
Purchase Intangible Assets | | | | | -975 | -1 014 | | |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | | -9 900 | | |
Raw Materials | | | | | 1 957 500 | 2 140 614 | 3 030 217 | 2 417 883 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | -134 105 | -119 555 | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | -126 700 | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | 975 | 1 014 | | |