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 | 2024-03-31 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 245 | 143 | 143 | 143 | 143 | 113 | 78 | 169 |
Current Assets | 211 145 | 731 019 | 106 053 | 445 593 | 109 404 | 324 808 | 344 952 | 313 177 |
Debtors | 209 900 | 730 876 | 105 910 | 445 450 | 109 261 | 324 695 | 344 874 | 313 008 |
Net Assets Liabilities | 6 526 | 2 838 579 | 3 660 279 | 3 686 379 | 3 682 279 | 3 678 049 | 3 682 455 | 3 433 659 |
Other Debtors | | | | | | 215 434 | 344 874 | 5 000 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | 237 318 | 577 394 | 331 688 |
Accumulated Amortisation Impairment Intangible Assets | | 17 211 | 56 914 | 96 617 | 136 320 | 18 321 | 22 321 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 227 368 | 184 041 | 140 338 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 26 070 | 89 580 |
Administrative Expenses | | | | | | 3 599 629 | 3 918 823 | 3 709 888 |
Amounts Owed To Group Undertakings | 14 264 | 714 546 | | 263 272 | 33 959 | 239 744 | 203 900 | |
Bank Borrowings | | | | | | 731 566 | 606 964 | 474 632 |
Bank Borrowings Overdrafts | | | | | | 134 496 | 124 836 | 129 081 |
Cash Cash Equivalents | | | | | 143 | 113 | 854 977 | 88 790 |
Cash Cash Equivalents Cash Flow Value | | | | | | 113 | 78 | 169 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | | | | | -117 115 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | -344 874 |
Comprehensive Income Expense | -3 317 | 2 991 053 | 965 700 | 150 300 | 260 900 | 233 270 | -862 161 | -57 816 |
Corporation Tax Recoverable | | | | 109 261 | 109 261 | 109 261 | | |
Cost Sales | | | | | | 6 464 935 | 7 155 569 | 5 650 415 |
Creditors | 219 264 | 730 438 | 58 572 | 372 012 | 39 923 | 259 557 | 275 295 | 126 443 |
Deferred Tax Asset Debtors | | | | | | 158 352 | 3 073 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | -92 701 | 155 279 | 9 710 |
Distribution Costs | | | | | | 1 179 180 | 1 226 980 | 1 271 885 |
Dividends Paid Classified As Financing Activities | | | | | | -237 500 | -235 700 | -225 700 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | | -237 500 | -235 700 | -225 700 |
Equity Securities Held | | | | | | 40 053 | 39 076 | 38 099 |
Finance Lease Liabilities Present Value Total | | | | | | | | 40 340 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | 28 290 |
Finished Goods Goods For Resale | | | | | | 1 838 091 | 1 945 597 | 1 907 189 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | 155 279 | 9 473 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | -1 244 451 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | 109 261 | |
Increase From Amortisation Charge For Year Intangible Assets | | 17 211 | | 39 703 | 39 703 | | 4 000 | 17 679 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 18 274 | 30 336 |
Intangible Assets | | 379 859 | | 300 453 | 260 750 | 21 679 | 17 679 | |
Intangible Assets Gross Cost | | 397 070 | 397 070 | 397 070 | | 40 000 | 40 000 | |
Interest Income On Bank Deposits | | | | | | 43 | 1 016 | 1 154 |
Interest Paid Classified As Operating Activities | | | | | | | -21 345 | -41 799 |
Interest Payable Similar Charges Finance Costs | 51 293 | 64 030 | 30 170 | 10 045 | 9 615 | 4 702 | 21 345 | 41 799 |
Interest Received Classified As Investing Activities | | | | | | | -336 | -1 154 |
Investments | | | | | | 4 274 800 | 4 274 800 | 4 157 685 |
Investments Fixed Assets | 14 645 | 3 500 000 | 4 274 800 | 4 274 800 | 4 274 800 | 4 274 800 | 4 274 800 | 4 157 685 |
Investments In Subsidiaries | | | | | | 4 274 800 | 4 274 800 | 4 157 685 |
Net Cash Generated From Operations | | | | | | -217 267 | 35 875 | 461 898 |
Net Finance Income Costs | | | | | | 237 500 | 236 036 | 225 700 |
Other Cash Inflow Outflow Classified As Investing Activities | | | | | | -237 500 | -235 700 | -225 700 |
Other Creditors | | | | | | 15 712 | 189 668 | 126 443 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | 40 000 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 61 601 | 74 039 |
Other Disposals Intangible Assets | | | | | | | | 40 000 |
Other Disposals Property Plant Equipment | | | | | | | 71 717 | 83 466 |
Other Interest Receivable Similar Income Finance Income | | | | | | 43 | 1 016 | 1 154 |
Payments Received On Account | | | | | | 1 753 411 | 1 017 678 | 785 668 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 37 565 | 48 535 | 64 439 | 81 937 | 103 429 | 548 284 | 258 285 | 320 006 |
Prepayments Accrued Income | | | | | | 291 566 | 325 234 | 186 318 |
Profit Loss | -60 006 | 167 800 | 127 284 | 150 300 | 260 900 | 233 270 | 240 106 | -23 096 |
Property Plant Equipment Gross Cost | | | | | | 306 903 | 261 256 | 267 370 |
Staff Costs Employee Benefits Expense | 2 060 533 | 1 720 855 | 1 870 412 | 2 016 743 | 2 244 568 | 2 878 365 | 2 617 680 | 2 578 695 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 662 002 | 662 002 | 910 760 |
Tax Decrease From Utilisation Tax Losses | | | 4 386 | | 2 243 | 33 403 | 81 223 | -26 904 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | 16 235 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | -26 799 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 1 959 | 49 069 | -2 805 | -2 138 | -16 149 | -118 697 | -55 040 | -98 269 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 11 421 | 9 989 | 13 193 | 9 461 | 1 675 | 4 149 | 14 605 | 6 040 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | 27 835 | 120 420 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -34 520 | 39 904 | -139 131 | -51 741 | 66 058 | -92 701 | 155 279 | 248 758 |
Total Borrowings | | | | | | 134 496 | 124 836 | 129 081 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | -1 244 451 | |
Trade Creditors Trade Payables | | | | | | 960 410 | 891 479 | 626 830 |
Trade Debtors Trade Receivables | | | | | | 85 316 | 90 469 | 86 086 |
Wages Salaries | 1 618 878 | 1 484 595 | 1 630 172 | 1 724 801 | 1 961 162 | 2 127 965 | 2 137 372 | 2 056 154 |
Audit Fees Expenses | 23 250 | 31 485 | 14 900 | 20 200 | 20 000 | | | |
Company Contributions To Money Purchase Plans Directors | 5 000 | 8 733 | 12 000 | 18 000 | 36 333 | | | |
Director Remuneration | 202 981 | 86 118 | 125 406 | 189 980 | 321 832 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 3 | 3 | 3 | 3 | | | |
Accrued Liabilities | 5 000 | 4 100 | 4 100 | 4 101 | 4 101 | 4 101 | | |
Amortisation Expense Intangible Assets | | 2 333 | 3 996 | 3 996 | 3 996 | | | |
Amounts Owed By Group Undertakings | 209 900 | 487 578 | 12 998 | | | | | |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | | | |
Average Number Employees During Period | 77 | 87 | 75 | 76 | 72 | 76 | | |
Corporation Tax Payable | | | 30 200 | 79 064 | | | | |
Depreciation Expense Property Plant Equipment | 160 459 | 155 305 | 143 900 | 135 280 | 150 781 | | | |
Dividends Paid | | 159 000 | 144 000 | 124 200 | 265 000 | 237 500 | | |
Dividends Paid On Shares | | 159 000 | | 124 200 | 265 000 | | | |
Dividends Paid On Shares Interim | | 144 000 | 144 000 | 124 200 | | | | |
Fixed Assets | 14 645 | 3 500 000 | 4 274 800 | 4 274 800 | 4 274 800 | 4 274 800 | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | -1 480 000 | | | | | | |
Gain Loss On Disposals Property Plant Equipment | 2 097 | | 703 | -2 894 | | | | |
Increase Decrease Due To Transfers Into Or Out Intangible Assets | | 40 000 | | | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 1 006 | -114 051 | 193 | | | | |
Interest Expense On Bank Loans Similar Borrowings | 16 409 | 34 778 | 16 816 | 653 | 6 894 | | | |
Interest Expense On Bank Overdrafts | 34 808 | 27 430 | 10 630 | 6 581 | 1 769 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 76 | 1 822 | 2 724 | 2 811 | 952 | | | |
Investments In Group Undertakings | 14 645 | 3 500 000 | 4 274 800 | 4 274 800 | 4 274 800 | 4 274 800 | | |
Net Assets Liabilities Subsidiaries | 289 202 | -17 787 | -19 505 | -18 292 | -17 279 | | | |
Net Current Assets Liabilities | -8 119 | 581 | 47 481 | 73 581 | 69 481 | 65 251 | | |
Number Shares Issued Fully Paid | | 36 | 36 | 36 | | | | |
Other Deferred Tax Expense Credit | -34 520 | 38 898 | -169 362 | -21 541 | 66 058 | | | |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 | | |
Profit Loss On Ordinary Activities Before Tax | -94 526 | -185 083 | -11 847 | 19 411 | 328 845 | | | |
Profit Loss Subsidiaries | -126 196 | -28 213 | 1 718 | -1 213 | -1 013 | | | |
Provisions | | 662 002 | 662 002 | 662 002 | 662 002 | 662 002 | | |
Provisions For Liabilities Balance Sheet Subtotal | | 662 002 | 662 002 | 662 002 | 662 002 | 662 002 | | |
Social Security Costs | 404 090 | 187 725 | 175 801 | 210 005 | 179 977 | | | |
Tax Expense Credit Applicable Tax Rate | -18 905 | -35 166 | -2 251 | 3 688 | 62 481 | | | |
Total Additions Including From Business Combinations Intangible Assets | | 357 070 | | | | | | |
Total Assets Less Current Liabilities | 6 526 | 3 500 581 | 4 322 281 | 4 348 381 | 4 344 281 | 4 340 051 | | |
Total Operating Lease Payments | 176 982 | 188 892 | 406 267 | 411 313 | 465 026 | | | |
Turnover Revenue | 10 261 353 | 9 819 346 | 9 662 906 | 9 227 291 | 7 688 980 | | | |
Current Tax For Period | | | 30 200 | | | | | |
Total Current Tax Expense Credit | | | 30 231 | -30 200 | | | | |