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 | 1 234 460 | 1 148 476 | 2 271 828 | 2 373 564 | 3 338 220 | 4 695 200 | 5 608 902 |
Current Assets | 4 446 989 | 5 615 989 | 6 599 475 | 6 008 036 | 8 408 228 | 10 628 180 | 12 239 910 |
Debtors | 2 904 691 | 3 980 140 | 3 837 192 | 2 971 891 | 4 047 746 | 5 039 881 | 5 608 413 |
Net Assets Liabilities | 2 924 595 | 3 473 050 | 4 519 484 | 4 642 767 | 5 619 993 | 7 763 289 | 9 244 098 |
Other Debtors | 4 204 | 112 781 | 159 602 | 130 568 | 85 271 | 84 793 | 145 997 |
Property Plant Equipment | 1 791 240 | 1 723 899 | 1 634 505 | 1 584 212 | 1 561 251 | 1 959 550 | |
Total Inventories | 307 838 | 487 373 | 490 455 | 662 581 | 1 022 262 | 893 099 | 1 022 595 |
|
Other Financial Data |
Audit Fees Expenses | 14 061 | 19 047 | 18 665 | 14 551 | 16 332 | | |
Director Remuneration | 175 096 | 247 194 | 156 073 | 183 170 | 177 467 | | |
Amount Specific Advance Or Credit Directors | | 8 489 | 204 000 | 503 125 | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | 204 000 | 299 125 | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | 5 429 | 2 724 | 503 125 | | |
Company Contributions To Money Purchase Plans Directors | | | | 25 500 | 25 500 | | |
Dividend Recommended By Directors | | | | 1 426 389 | 954 313 | | |
Accrued Liabilities Deferred Income | 902 625 | 908 854 | 959 283 | 758 233 | 995 250 | 892 030 | 871 121 |
Accumulated Amortisation Impairment Intangible Assets | -2 841 | -18 937 | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 564 850 | 670 558 | 770 545 | 819 359 | 879 298 | 916 549 | 161 760 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -40 414 | | | -1 321 | | 16 177 |
Amortisation Expense Intangible Assets | -947 | -947 | | | | | |
Amounts Owed By Group Undertakings | 226 380 | 220 500 | 134 032 | | | | |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | | |
Average Number Employees During Period | 43 | 53 | 35 | 34 | 35 | 35 | 38 |
Bank Borrowings | 897 124 | 838 787 | 782 234 | 723 590 | 35 609 | 68 293 | |
Bank Borrowings Overdrafts | 887 218 | 828 076 | 725 389 | 666 745 | 639 499 | 540 468 | |
Comprehensive Income Expense | 1 537 077 | 1 344 530 | 1 608 552 | 1 549 672 | 1 930 600 | 2 698 408 | 2 866 300 |
Consideration Received For Shares Issued Specific Share Issue | | 51 709 | | | 939 | | |
Corporation Tax Payable | 198 079 | 161 713 | 252 081 | 116 597 | 156 396 | 240 494 | 393 194 |
Creditors | 887 218 | 828 076 | 725 389 | 666 745 | 639 499 | 540 468 | 4 892 821 |
Current Tax For Period | 398 079 | 321 713 | 412 080 | 375 895 | 456 396 | | |
Depreciation Expense Property Plant Equipment | 153 711 | 154 405 | 101 070 | 82 151 | 59 939 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 1 710 | | 33 337 | | 46 091 | 13 079 |
Disposals Property Plant Equipment | | 5 700 | | 33 327 | | 46 196 | 13 079 |
Dividends Paid | 699 771 | 710 047 | 562 118 | 1 426 389 | 954 313 | 555 112 | 1 385 491 |
Dividends Paid On Shares Final | 699 771 | 710 047 | 562 118 | 1 426 389 | 954 313 | | |
Finished Goods | 98 317 | 238 671 | 224 493 | 259 640 | 780 131 | 534 005 | 515 086 |
Fixed Assets | 1 840 587 | 1 773 246 | 1 634 507 | 1 584 214 | 1 561 253 | 1 959 552 | 2 008 604 |
Further Operating Expense Item Component Total Operating Expenses | 50 064 | 52 715 | 15 193 | 29 887 | 48 537 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 50 990 | 35 923 | 50 969 | 45 328 | 52 506 | 42 544 | 24 074 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 70 154 | -146 167 | 107 240 | 90 272 | 8 290 | | |
Gain Loss On Disposals Property Plant Equipment | 1 500 | -1 997 | 78 | | -5 | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | 112 613 | | -298 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | -947 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 107 418 | | 82 151 | 59 939 | 83 342 | 8 396 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | -15 149 | | | | | |
Intangible Assets | -16 096 | | | | | | |
Intangible Assets Gross Cost | -18 937 | | | | | | |
Interest Expense On Bank Overdrafts | 24 647 | 20 129 | 17 972 | 21 163 | 11 481 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 20 | | | | | | |
Interest Payable Similar Charges Finance Costs | 24 667 | 20 129 | 17 972 | 21 936 | 11 640 | | |
Investments Fixed Assets | 49 347 | 49 347 | 2 | 2 | 2 | 2 | 87 |
Investments In Group Undertakings | 49 347 | 49 347 | 2 | 2 | 2 | 2 | 87 |
Issue Equity Instruments | | 50 | | | 939 | | |
Net Assets Liabilities Subsidiaries | 59 790 | 104 719 | -2 | -2 | -2 | -2 | -2 |
Net Current Assets Liabilities | 2 035 434 | 2 551 674 | 3 646 431 | 3 758 787 | 4 730 407 | 6 439 623 | 7 347 089 |
Nominal Value Shares Issued Specific Share Issue | | 1 | | | 1 | | |
Number Shares Issued Fully Paid | | 10 050 | | 10 050 | 10 989 | 10 989 | 10 989 |
Number Shares Issued Specific Share Issue | | 446 | | | | | |
Other Creditors | 22 728 | 13 696 | 17 395 | 4 489 | 6 431 | 11 734 | 112 609 |
Other Deferred Tax Expense Credit | -8 318 | -46 225 | 12 271 | -2 576 | -1 321 | | |
Other Taxation Social Security Payable | 23 407 | 36 511 | 22 522 | 59 351 | 27 561 | 29 215 | 33 837 |
Par Value Share | | 1 | | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 28 615 | 48 472 | 49 511 | 59 759 | 62 886 | | |
Percentage Class Share Held In Subsidiary | | 62 | | 100 | 100 | 100 | 100 |
Prepayments | 21 705 | 17 033 | 30 761 | 25 786 | 63 557 | 45 490 | 94 695 |
Profit Loss | 1 491 774 | 1 344 530 | 1 608 552 | 1 549 672 | 1 930 600 | 2 698 408 | 2 866 300 |
Profit Loss On Ordinary Activities Before Tax | 1 881 535 | 1 591 187 | 2 032 903 | 1 925 023 | 2 387 463 | | |
Profit Loss Subsidiaries | -46 247 | -44 929 | | | | -73 | 66 999 |
Property Plant Equipment Gross Cost | 2 356 090 | 2 394 457 | 2 405 050 | 2 403 571 | 2 440 549 | 2 876 099 | 1 721 400 |
Provisions | 64 208 | 23 794 | 36 065 | 33 489 | 32 168 | 95 418 | 111 595 |
Provisions For Liabilities Balance Sheet Subtotal | 64 208 | 23 794 | 36 065 | 33 489 | 32 168 | 95 418 | 111 595 |
Raw Materials | 177 980 | 207 742 | 238 459 | 346 284 | 207 430 | 313 212 | 419 444 |
Recoverable Value-added Tax | 29 236 | 46 316 | 25 903 | 24 557 | 47 330 | 42 201 | 63 813 |
Social Security Costs | 90 667 | 114 935 | 85 027 | 119 550 | 128 556 | | |
Staff Costs Employee Benefits Expense | 1 430 830 | 1 460 171 | 1 619 956 | 1 606 622 | 1 703 074 | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 300 | 1 131 | | | | | |
Tax Expense Credit Applicable Tax Rate | 376 307 | 302 326 | 386 252 | 365 754 | 453 618 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 17 447 | 20 988 | 16 738 | 9 368 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 412 | 2 527 | 10 252 | 1 613 | 556 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 389 761 | 275 488 | 424 351 | 375 351 | 456 863 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 44 067 | | 31 848 | 36 978 | 481 746 | 144 840 |
Total Assets Less Current Liabilities | 3 876 021 | 4 324 920 | 5 280 938 | 5 343 001 | 6 291 660 | 8 399 175 | 9 355 693 |
Total Operating Lease Payments | 3 001 | 1 020 | | | | | |
Trade Creditors Trade Payables | 1 254 810 | 1 932 830 | 1 644 918 | 1 253 734 | 2 456 574 | 2 946 791 | 3 482 060 |
Trade Debtors Trade Receivables | 2 614 077 | 3 575 021 | 3 279 834 | 2 287 519 | 3 851 588 | 4 867 397 | 5 303 908 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | 66 940 | | -298 | | | |
Turnover Revenue | 17 496 128 | 18 509 797 | 22 064 511 | 21 382 077 | 24 640 620 | | |
Wages Salaries | 1 311 548 | 1 296 764 | 1 485 418 | 1 427 313 | 1 511 632 | | |
Work In Progress | 31 541 | 40 960 | 27 503 | 56 657 | 780 131 | 45 882 | 88 065 |
Additional Provisions Increase From New Provisions Recognised | | | | -2 576 | | 63 250 | |
Administrative Expenses | | | 2 352 767 | 2 312 953 | 2 281 881 | | |
Cash Cash Equivalents Cash Flow Value | | | 2 271 828 | 2 373 564 | | | |
Cash Receipts From Government Grants | | | | | -48 860 | | |
Cost Sales | | | 17 660 869 | 17 127 330 | 20 008 496 | | |
Depreciation Amortisation Expense | | | 101 070 | 82 151 | 59 939 | | |
Dividends Paid Classified As Financing Activities | | | -562 118 | -1 426 389 | -954 313 | | |
Further Item Interest Expense Component Total Interest Expense | | | | 773 | 159 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -247 773 | -568 311 | 1 410 009 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 255 051 | 1 027 670 | -1 579 316 | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | 78 | | -5 | | |
Gross Profit Loss | | | 4 403 642 | 4 254 747 | 4 632 124 | | |
Income From Related Parties | | | 736 | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | -321 712 | -513 411 | -418 385 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 1 123 352 | 101 736 | 964 656 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 2 032 | 1 788 | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | 3 082 | 172 126 | 359 681 | | |
Interest Paid Classified As Operating Activities | | | -17 972 | -21 936 | -11 640 | | |
Key Management Personnel Compensation Total | | | 169 780 | 224 879 | 218 178 | | |
Loans Owed By Related Parties | | | 134 032 | 28 681 | 28 681 | | |
Net Cash Flows From Used In Financing Activities | | | 730 774 | 1 647 402 | 498 395 | | |
Net Cash Flows From Used In Investing Activities | | | 11 598 | 26 693 | -11 877 | | |
Net Cash Flows From Used In Operating Activities | | | -1 865 724 | -1 775 831 | -1 451 174 | | |
Net Cash Generated From Operations | | | -2 205 408 | -2 311 178 | -1 881 199 | | |
Net Interest Received Paid Classified As Investing Activities | | | | -5 165 | | | |
Operating Profit Loss | | | 2 050 875 | 1 941 794 | 2 399 103 | | |
Other Interest Receivable Similar Income Finance Income | | | | 5 165 | | | |
Other Operating Income Format1 | | | | | 48 860 | | |
Payments To Related Parties | | | 41 414 | | | | |
Proceeds From Issuing Shares | | | | | -939 | | |
Proceeds From Sales Property Plant Equipment | | | -78 | 10 | 5 | | |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | -48 860 | | |
Purchase Property Plant Equipment | | | -11 676 | -31 848 | -36 978 | | |
Repayments Borrowings Classified As Financing Activities | | | -56 553 | -58 644 | -48 482 | | |
Total Current Tax Expense Credit | | | 412 080 | 377 927 | 458 184 | | |