Profit & Loss |
Date of Accounts |
2014-03-31 | 2015-03-31 | 2020-03-31 | 2021-03-31 |
Currency |
| | | |
Net Worth | 9 961 888 | 11 252 616 | | |
|
Balance Sheet |
Cash Bank In Hand | 380 461 | 968 732 | | |
Current Assets | 2 989 614 | 3 818 895 | 5 216 717 | 9 236 475 |
Debtors | 1 439 381 | 1 714 463 | 1 357 852 | 1 945 104 |
Stocks Inventory | 1 169 772 | 1 135 700 | | |
Tangible Fixed Assets | 14 882 851 | 14 954 093 | | |
Cash Bank On Hand | | | 2 293 053 | 5 688 584 |
Other Debtors | | | 19 033 | 131 321 |
Property Plant Equipment | | | 13 605 813 | 14 180 330 |
Total Inventories | | | 1 565 812 | 1 602 787 |
|
Capital & Reserves |
Called Up Share Capital | 8 899 | 8 899 | | |
Profit Loss Account Reserve | 8 788 007 | 10 078 735 | | |
Shareholder Funds | 9 961 888 | 11 252 616 | | |
|
Other Financial Data |
Audit Fees Expenses | 25 948 | | 28 000 | 32 000 |
Other Non-audit Services Fees | | | 8 500 | 15 270 |
Taxation Compliance Services Fees | | | 3 600 | 4 350 |
Company Contributions To Money Purchase Plans Directors | | | 46 624 | 60 460 |
Director Remuneration | 105 012 | 98 888 | 469 803 | 860 668 |
Dividend Recommended By Directors | | | | 787 150 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | 5 | 6 |
Accounting Period Subsidiary | 2 014 | 2 015 | | |
Accruals Deferred Income After One Year | 227 893 | 194 893 | | |
Accruals Deferred Income Within One Year | 903 639 | 1 073 642 | | |
Administrative Expenses | 11 592 416 | | 15 054 697 | 15 136 577 |
Amortisation Intangible Assets Expense | 17 519 | | | |
Bank Borrowings | 859 620 | 750 000 | | |
Bank Borrowings Overdrafts | 1 656 483 | 1 231 526 | | |
Bank Borrowings Secured | 4 563 665 | 4 225 000 | | |
Bank Overdrafts | 796 863 | 481 526 | | |
Bank Overdrafts Secured | 796 863 | 481 526 | | |
Capital Redemption Reserve | 1 875 | 1 875 | | |
Cash Flow Outflow From Change In Debt Lease Financing | 569 382 | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | 2 837 900 | 2 852 977 | | |
Corporation Tax Due Within One Year | 322 911 | 363 586 | | |
Cost Sales | 14 480 808 | | 18 870 106 | 18 511 043 |
Creditors Due After One Year | 4 255 422 | 3 879 848 | | |
Creditors Due Within One Year | 5 631 949 | 5 832 067 | | |
Debtors Due Within One Year | 1 439 381 | 1 714 463 | | |
Decrease Increase In Net Debt During Period | 1 016 366 | | | |
Decrease Increase In Net Debt Resulting From Cash Flows | 1 123 403 | | | |
Deferred Tax Liability | 83 484 | 137 158 | | |
Depreciation Tangible Fixed Assets Expense | 1 881 301 | 1 817 525 | | |
Distribution Costs | 11 848 078 | | 18 894 254 | 19 901 359 |
Finished Goods Goods For Resale | 633 195 | 667 830 | | |
Fixed Assets | 17 145 626 | 17 451 917 | | |
Gain Loss From Disposal Fixed Assets | -327 | | | |
Gross Profit Loss | 23 939 302 | | 34 530 231 | 33 688 307 |
Increase Decrease In Net Cash For Period | 554 021 | | | |
Interest Payable Similar Charges | 209 800 | | | |
Investments Fixed Assets | 2 | 2 | | |
Land Buildings Operating Leases Expiring After Five Years | 1 390 011 | 1 379 288 | | |
Land Buildings Operating Leases Expiring Between Two Five Years | 1 069 789 | 1 117 139 | | |
Land Buildings Operating Leases Expiring Within One Year | 378 100 | 356 550 | | |
Net Debt Funds | 5 500 480 | 4 143 926 | | |
Net Increase Decrease In Shareholders Funds | 193 139 | | | |
New Finance Leases | 107 037 | | | |
Number Shares Allotted | | 249 | | |
Obligations Under Finance Lease Hire Purchase Contracts | 520 413 | 406 132 | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 323 484 | 209 955 | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 196 929 | 196 177 | | |
Operating Profit Loss | 843 894 | | 804 614 | 1 352 878 |
Other Creditors Due Within One Year | 465 847 | 491 661 | | |
Other Interest Receivable Similar Income | 15 793 | | | |
Other Operating Income | 345 086 | | | |
Par Value Share | | 1 | | 1 |
Pension Costs | 112 199 | | | |
Profit Loss For Period | 376 495 | | | |
Profit Loss On Ordinary Activities Before Tax | 649 887 | | 815 565 | 1 351 034 |
Provisions For Liabilities Charges | 285 981 | 306 281 | | |
Redeemable Preference Shares | 215 000 | 215 000 | | |
Revaluation Reserve | 1 163 107 | 1 163 107 | | |
Secured Debts | 5 880 941 | 5 112 658 | | |
Share Capital Allotted Called Up Paid | 249 | 249 | | |
Social Security Costs | 830 323 | | 1 385 080 | 1 500 157 |
Staff Costs | 15 926 553 | | | |
Standard Nominal Tax Rate | 23 | | | |
Stocks Raw Materials Consumables | 536 577 | 467 870 | | |
Tangible Fixed Assets Additions | | 225 239 | | |
Tangible Fixed Assets Cost Or Valuation | 31 782 006 | 33 008 512 | | |
Tangible Fixed Assets Depreciation | 16 899 155 | 18 054 419 | | |
Tangible Fixed Assets Depreciation Charged In Period | | 127 972 | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 207 490 | | |
Tangible Fixed Assets Disposals | | 234 662 | | |
Taxation Expense Credit | 336 021 | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 149 474 | | | |
Tax On Profit Or Loss On Ordinary Activities | 273 392 | | | |
Total Assets | 20 135 240 | 21 270 812 | | |
Total Creditors | 9 887 371 | 9 711 915 | | |
Total Dividend Payment | 179 280 | | | |
Total Liabilities | 20 135 240 | 21 270 812 | 18 822 530 | 23 416 805 |
Total Reserves | 9 952 989 | 11 243 717 | | |
Total U K Foreign Current Tax After Adjustments Relief | 322 911 | | | |
Trade Creditors Within One Year | 1 871 140 | 2 260 475 | | |
Turnover Gross Operating Revenue | 38 420 110 | | | |
U K Current Corporation Tax | 322 911 | | | |
U K Deferred Tax | -49 519 | | | |
Wages Salaries | 14 984 031 | | 22 347 268 | 24 008 131 |
Accrued Liabilities Deferred Income | | | 268 811 | 310 802 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 23 457 820 | 25 658 807 |
Amounts Owed By Group Undertakings | | | 38 634 | |
Amounts Owed To Group Undertakings | | | | 3 221 797 |
Applicable Tax Rate | | | 19 | 19 |
Average Number Employees During Period | | | 1 674 | 1 624 |
Capital Commitments | | | 52 879 | 10 540 |
Cash Cash Equivalents Cash Flow Value | | | 2 293 053 | |
Company Contributions To Money Purchase Schemes Directors | 6 816 | 27 152 | | |
Comprehensive Income Expense | | | 686 810 | 1 096 688 |
Corporation Tax Recoverable | | | 239 921 | 118 151 |
Creditors | | | 4 829 709 | 9 043 024 |
Current Tax For Period | | | 76 900 | 173 312 |
Depreciation Amortisation Expense | | | 2 464 494 | 2 404 222 |
Depreciation Expense Property Plant Equipment | | | 2 464 494 | 2 404 222 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 203 235 |
Disposals Property Plant Equipment | | | | 250 019 |
Dividend Per Share Interim | | | | 91 |
Dividends Paid | | | 467 100 | 787 150 |
Dividends Paid Classified As Financing Activities | | | -467 100 | -787 150 |
Finished Goods | | | 586 554 | 460 301 |
Further Operating Expense Item Component Total Operating Expenses | | | -167 954 | -2 452 705 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 3 675 308 | 3 981 095 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 778 937 | 983 612 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -85 480 | -747 656 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | 9 404 | -1 486 |
Gain Loss On Disposals Property Plant Equipment | | | 9 404 | -1 486 |
Income Taxes Paid Refund Classified As Operating Activities | | | -160 477 | -59 354 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -392 634 | 3 395 531 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -63 121 | 7 812 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | 129 020 | 36 975 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 2 404 222 |
Interest Expense On Bank Loans Similar Borrowings | | | | 4 190 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 203 | |
Interest Paid Classified As Operating Activities | | | | -4 190 |
Interest Payable Similar Charges Finance Costs | | | 203 | 4 190 |
Loans Owed By Related Parties | | | | 20 138 |
Loans Owed To Related Parties | | | -93 942 | |
Net Cash Flows From Used In Financing Activities | | | 447 341 | -2 473 281 |
Net Cash Flows From Used In Investing Activities | | | 3 496 125 | 2 969 973 |
Net Cash Flows From Used In Operating Activities | | | -3 550 832 | -3 892 223 |
Net Cash Generated From Operations | | | -3 711 512 | -3 955 767 |
Net Interest Received Paid Classified As Investing Activities | | | -11 154 | -2 346 |
Number Shares Issued Fully Paid | | | | 249 |
Other Creditors | | | 116 361 | 128 867 |
Other Deferred Tax Expense Credit | | | 114 976 | 73 222 |
Other Interest Receivable Similar Income Finance Income | | | 11 154 | 2 346 |
Other Operating Income Format1 | | | 223 334 | 2 702 507 |
Other Taxation Social Security Payable | | | 308 092 | 418 692 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -13 127 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 441 051 | 560 425 |
Prepayments Accrued Income | | | 968 054 | 1 118 429 |
Proceeds From Borrowings Classified As Financing Activities | | | -32 886 | -3 221 797 |
Proceeds From Sales Property Plant Equipment | | | -27 703 | -45 298 |
Profit Loss | | | 686 810 | 1 096 688 |
Property Plant Equipment Gross Cost | | | 37 063 633 | 39 839 137 |
Provisions | | | 1 800 | 203 496 |
Provisions For Liabilities Balance Sheet Subtotal | | | 132 074 | 203 496 |
Purchase Property Plant Equipment | | | -3 534 982 | -3 017 617 |
Raw Materials | | | 979 258 | 1 142 486 |
Recoverable Value-added Tax | | | | 493 877 |
Repayments Borrowings Classified As Financing Activities | | | | 38 634 |
Staff Costs Employee Benefits Expense | | | 24 173 399 | 26 068 713 |
Tax Expense Credit Applicable Tax Rate | | | 154 957 | 256 696 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 128 755 | 254 346 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 3 025 523 |
Total Current Tax Expense Credit | | | 13 779 | 181 124 |
Total Operating Lease Payments | | | 3 339 923 | 3 075 704 |
Trade Creditors Trade Payables | | | 3 200 243 | 3 747 956 |
Trade Debtors Trade Receivables | | | 92 210 | 83 326 |
Turnover Revenue | | | 53 400 337 | 52 199 350 |