Profit & Loss |
Date of Accounts |
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 | 95 973 | 239 756 | 24 916 | 121 936 | 39 181 | 4 109 |
Current Assets | 2 672 692 | 3 261 387 | 3 410 936 | 4 009 980 | 4 550 460 | 4 595 998 |
Debtors | 2 562 173 | 2 994 539 | 3 361 374 | 3 861 214 | 4 465 219 | 4 568 362 |
Net Assets Liabilities | 231 787 | 386 096 | 1 288 933 | 1 428 187 | 1 647 552 | 2 068 961 |
Other Debtors | 53 638 | 58 842 | 75 084 | 76 234 | 133 738 | 131 733 |
Property Plant Equipment | 156 660 | 176 468 | 219 046 | 309 127 | 509 786 | 617 947 |
Total Inventories | 14 546 | 27 092 | 24 646 | 26 830 | 46 060 | 23 527 |
|
Other Financial Data |
Other Assurance Services Fees | 2 000 | | | | | |
Taxation Compliance Services Fees | 500 | 500 | | | | |
Audit Fees Expenses | | 13 100 | 13 000 | 12 700 | 15 410 | 14 000 |
Director Remuneration | 16 328 | 47 953 | 76 209 | 23 799 | 24 171 | 24 171 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 | 2 | 2 |
Amount Specific Advance Or Credit Directors | 87 414 | 87 807 | 52 760 | 80 627 | 2 339 | 44 590 |
Amount Specific Advance Or Credit Made In Period Directors | | 13 636 | 26 754 | 52 760 | 245 581 | 42 251 |
Amount Specific Advance Or Credit Repaid In Period Directors | | 3 572 | 3 622 | 33 934 | 78 288 | 5 676 |
Dividend Recommended By Directors | | | 154 663 | | | |
Accrued Liabilities | 116 667 | 91 039 | 94 349 | 165 908 | 308 944 | 380 378 |
Accumulated Depreciation Impairment Property Plant Equipment | 292 436 | 247 374 | 293 250 | 348 756 | 278 434 | 281 040 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | 21 144 | -41 684 | | | |
Amortisation Expense Intangible Assets | 19 295 | 18 185 | 11 518 | 11 518 | 11 518 | 6 806 |
Amounts Owed To Group Undertakings | 2 | 3 | 3 | 3 | 3 | 3 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 114 | 122 | 135 | 132 | 155 | 156 |
Bank Borrowings | | 40 791 | 25 469 | 9 556 | 42 194 | 43 561 |
Bank Borrowings Overdrafts | | 25 767 | 9 556 | 9 556 | 80 907 | 37 346 |
Comprehensive Income Expense | 258 242 | 317 629 | 1 057 500 | 643 841 | 623 643 | 870 347 |
Corporation Tax Payable | 69 790 | 59 347 | 196 847 | 157 816 | 187 816 | 185 062 |
Creditors | 153 582 | 125 767 | 59 556 | 2 925 195 | 80 907 | 69 034 |
Current Tax For Period | 65 544 | 51 222 | 179 700 | 140 669 | 108 002 | 185 062 |
Deferred Tax Liabilities | 58 840 | 79 984 | 40 508 | 58 054 | 126 787 | 151 909 |
Depreciation Expense Property Plant Equipment | 52 758 | 38 102 | 42 242 | 64 892 | 107 527 | 161 217 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 86 798 | | 9 386 | 177 849 | 167 410 |
Disposals Property Plant Equipment | | 95 495 | | 14 848 | 228 307 | 233 491 |
Dividends Paid | 145 200 | 163 320 | 154 663 | 504 587 | 404 278 | 448 938 |
Dividends Paid On Shares Interim | 145 200 | 163 320 | 154 663 | 504 587 | 404 278 | 448 938 |
Finance Lease Liabilities Present Value Total | 3 582 | 3 784 | | | | 8 912 |
Fixed Assets | 487 034 | 590 798 | 313 900 | 392 463 | 581 604 | 706 442 |
Further Item Interest Expense Component Total Interest Expense | 14 059 | 17 339 | 19 698 | 783 | 10 986 | 9 542 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 476 277 | 538 981 | 408 878 | 614 478 | 1 043 721 | 982 160 |
Gain Loss On Disposals Property Plant Equipment | -55 | -7 697 | 1 040 795 | -5 462 | 12 676 | -2 155 |
Increase From Amortisation Charge For Year Intangible Assets | | 18 185 | 11 518 | 11 518 | 11 518 | 18 323 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 41 736 | 45 876 | 64 892 | 107 527 | 170 016 |
Intangible Assets | 85 372 | 67 187 | 55 669 | 44 151 | 32 633 | 49 310 |
Interest Expense On Bank Loans Similar Borrowings | | 1 199 | 1 258 | 666 | 698 | 3 331 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 620 | 378 | 176 | | | 2 311 |
Interest Payable Similar Charges Finance Costs | 14 679 | 18 916 | 21 132 | 1 449 | 11 684 | 15 184 |
Investments Fixed Assets | 245 002 | 347 143 | 39 185 | 39 185 | 39 185 | 39 185 |
Investments In Group Undertakings | 2 | 3 | 3 | 3 | 3 | 3 |
Merchandise | 14 546 | 27 092 | 24 646 | 26 830 | 46 060 | 23 527 |
Net Assets Liabilities Subsidiaries | -2 | -1 | -1 | -1 | -1 | -1 |
Net Current Assets Liabilities | -42 825 | 1 049 | 1 072 889 | 1 084 785 | 1 252 711 | 1 558 423 |
Number Shares Issued Fully Paid | | 27 | 18 | 9 | 100 | 100 |
Other Creditors | 150 000 | 100 000 | 50 000 | 222 990 | 421 714 | 248 533 |
Other Deferred Tax Expense Credit | 1 702 | 21 144 | -41 684 | 10 761 | 56 795 | 21 014 |
Other Investments Other Than Loans | 245 000 | 347 140 | 39 182 | 39 182 | 39 182 | 39 182 |
Other Taxation Social Security Payable | 57 691 | 58 563 | 63 866 | 67 269 | 79 884 | 81 057 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 66 560 | 131 018 | 114 498 | 121 533 | 157 646 | 173 904 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 |
Prepayments | 382 389 | 374 212 | 363 745 | 375 977 | 434 268 | 435 248 |
Profit Loss | 261 109 | 317 629 | 1 057 500 | 643 841 | 623 643 | 870 347 |
Profit Loss On Ordinary Activities Before Tax | 328 355 | 389 995 | 1 195 549 | 795 271 | 788 440 | 1 076 423 |
Profit Loss Subsidiaries | -9 598 | | | | | |
Property Plant Equipment Gross Cost | 449 096 | 423 842 | 512 296 | 657 883 | 788 220 | 898 987 |
Provisions | 58 840 | 79 984 | 38 300 | 49 061 | 105 856 | 126 870 |
Provisions For Liabilities Balance Sheet Subtotal | 58 840 | 79 984 | 38 300 | 49 061 | 105 856 | 126 870 |
Social Security Costs | 205 169 | 205 762 | 232 126 | 246 785 | 312 617 | 373 150 |
Staff Costs Employee Benefits Expense | 2 884 537 | 2 991 717 | 3 319 993 | 3 557 603 | 4 215 608 | 4 608 165 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 7 980 | 23 588 | 45 208 | 2 658 | 2 598 | 1 662 |
Tax Expense Credit Applicable Tax Rate | 62 387 | 74 099 | 227 154 | 151 101 | 149 804 | 204 520 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 28 195 | 19 624 | -45 769 | 2 446 | -4 715 | -3 125 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 540 | 2 231 | 1 839 | 541 | 6 813 | 6 343 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 67 246 | 72 366 | 138 049 | 151 430 | 164 797 | 206 076 |
Total Additions Including From Business Combinations Property Plant Equipment | | 70 241 | 88 454 | 160 435 | 358 644 | 344 258 |
Total Assets Less Current Liabilities | 444 209 | 591 847 | 1 386 789 | 1 477 248 | 1 834 315 | 2 264 865 |
Total Operating Lease Payments | 877 909 | 987 040 | 1 099 443 | 1 162 987 | 1 566 530 | 1 794 491 |
Trade Creditors Trade Payables | 1 212 519 | 1 561 701 | 1 518 960 | 2 015 432 | 1 934 633 | 1 736 088 |
Trade Debtors Trade Receivables | 1 948 877 | 2 367 978 | 2 125 619 | 2 560 027 | 2 830 615 | 2 855 528 |
Turnover Revenue | 13 400 815 | 14 018 012 | 14 702 130 | 16 854 282 | 19 687 438 | 22 090 961 |
Wages Salaries | 2 612 808 | 2 654 937 | 2 973 369 | 3 189 285 | 3 745 345 | 4 061 111 |
Accumulated Amortisation Impairment Intangible Assets | | 93 438 | 104 956 | 116 474 | 127 992 | 146 315 |
Additional Provisions Increase From New Provisions Recognised | | | | 10 761 | 56 795 | 21 014 |
Administrative Expenses | | 2 301 147 | 2 574 538 | 2 606 814 | 3 209 760 | 4 087 845 |
Cash Cash Equivalents Cash Flow Value | | 239 756 | 24 916 | 121 936 | 39 181 | |
Cost Sales | | 11 451 045 | 11 991 193 | 13 645 771 | 15 761 621 | 16 992 002 |
Depreciation Amortisation Expense | | 59 921 | 57 394 | 76 410 | 119 045 | 188 339 |
Dividend Per Share Interim | | | 154 663 | | | |
Dividends Paid Classified As Financing Activities | | -163 320 | -154 663 | -504 587 | -404 278 | -448 938 |
Dividends Received Classified As Investing Activities | | -22 004 | -10 071 | -13 992 | -13 672 | -8 746 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | -139 443 | 1 034 026 | -41 749 | -198 724 | 173 181 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | 5 301 | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | -822 829 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 350 796 | -22 870 | 590 785 | 161 192 | -94 518 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -424 241 | 176 933 | -482 692 | -524 191 | -103 143 |
Gain Loss On Disposal Assets Income Statement Subtotal | | -7 697 | 1 040 795 | -5 462 | 12 676 | -2 155 |
Gross Profit Loss | | 2 566 967 | 2 710 937 | 3 208 511 | 3 925 817 | 5 098 959 |
Income From Other Fixed Asset Investments | | 22 004 | 10 071 | 13 992 | 13 672 | 8 746 |
Income Taxes Paid Refund Classified As Operating Activities | | -69 791 | -59 380 | -196 847 | -157 816 | -187 816 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 143 783 | -214 840 | 97 020 | -82 755 | -35 072 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 33 | | | |
Increase Decrease In Property Plant Equipment | | | | | | 47 997 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | 12 546 | -2 446 | 2 184 | 19 230 | -22 533 |
Intangible Assets Gross Cost | | 160 625 | 160 625 | 160 625 | 160 625 | 195 625 |
Interest Paid Classified As Operating Activities | | -18 538 | -20 956 | -1 449 | -11 684 | -12 873 |
Net Cash Flows From Used In Financing Activities | | -13 333 | 1 257 793 | 528 750 | 142 009 | 671 710 |
Net Cash Flows From Used In Investing Activities | | 38 655 | -750 407 | 99 161 | 236 940 | 214 603 |
Net Cash Flows From Used In Operating Activities | | -169 105 | -292 546 | -724 931 | -296 194 | -851 241 |
Net Cash Generated From Operations | | -257 812 | -367 757 | -923 227 | -465 694 | -1 054 241 |
Net Interest Received Paid Classified As Investing Activities | | -8 582 | -5 961 | -47 282 | -44 898 | -43 986 |
Operating Profit Loss | | 276 185 | 1 194 649 | 735 446 | 741 554 | 1 038 875 |
Other Interest Receivable Similar Income Finance Income | | 8 582 | 5 961 | 47 282 | 44 898 | 43 986 |
Other Operating Income Format1 | | 10 365 | 1 058 250 | 133 749 | 25 497 | 27 761 |
Par Value Share | | | 1 | 1 | 1 | 0 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -3 582 | -3 784 | | | -7 397 |
Payments To Redeem Own Shares | | | -50 000 | -50 000 | -50 000 | |
Proceeds From Borrowings Classified As Financing Activities | | -47 000 | | | -130 000 | |
Proceeds From Sales Property Plant Equipment | | -1 000 | | | -63 134 | -63 926 |
Purchase Intangible Assets | | | | | | -35 000 |
Purchase Property Plant Equipment | | -70 241 | -88 454 | -160 435 | -358 644 | -296 261 |
Repayments Borrowings Classified As Financing Activities | | -6 208 | -15 320 | -15 912 | -16 455 | -42 194 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | 35 000 |
Total Borrowings | | 1 259 842 | 206 710 | 232 546 | 544 815 | 370 040 |
Total Current Tax Expense Credit | | 51 222 | 179 733 | 140 669 | | |