Profit & Loss |
Date of Accounts |
2019-04-05 | 2020-04-05 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 292 832 | 212 206 | 284 133 | 1 110 882 | 603 991 |
Current Assets | 1 021 051 | 1 028 716 | 1 273 252 | 2 447 974 | 2 771 726 |
Debtors | 79 378 | 184 398 | 778 750 | 524 691 | 1 431 034 |
Net Assets Liabilities | 4 240 201 | 4 456 304 | 5 409 496 | 6 331 585 | 6 874 701 |
Other Debtors | 78 486 | 184 398 | 429 507 | 154 084 | 805 475 |
Property Plant Equipment | 5 196 696 | 5 080 274 | 8 421 143 | 7 971 783 | 7 747 620 |
Total Inventories | 648 841 | 632 112 | 210 369 | 812 401 | 736 701 |
|
Other Financial Data |
Audit Fees Expenses | | | | 3 000 | 6 500 |
Accrued Liabilities Deferred Income | 388 982 | 389 325 | 65 805 | 511 833 | 319 800 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 153 434 | 1 470 054 | 1 925 565 | 2 379 960 | 2 876 139 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 204 198 | 3 832 380 | 5 035 | 279 016 |
Administrative Expenses | | | 1 130 361 | 1 058 408 | 1 388 801 |
Average Number Employees During Period | 4 | 4 | 6 | 7 | 8 |
Bank Borrowings | | | 2 760 500 | 2 345 040 | 1 923 078 |
Bank Borrowings Overdrafts | 13 137 | 13 137 | 2 304 713 | 1 923 079 | 1 494 821 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 40 944 | 32 755 | 193 643 |
Cash Cash Equivalents Cash Flow Value | | 212 206 | 284 133 | 1 110 882 | 603 991 |
Corporation Tax Payable | 65 851 | 92 051 | 186 862 | | 167 663 |
Corporation Tax Recoverable | | | | 153 579 | |
Cost Sales | | | 9 360 287 | 9 593 068 | 12 649 010 |
Creditors | 293 175 | 265 232 | 2 492 314 | 2 033 049 | 1 668 436 |
Current Tax For Period | | 92 051 | 263 555 | 47 083 | 167 663 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | 135 072 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 53 452 | 11 840 | -1 920 | 50 711 |
Depreciation Expense Property Plant Equipment | | | 430 730 | 420 781 | 424 863 |
Depreciation Impairment Expense Property Plant Equipment | | | 466 391 | 454 395 | 498 699 |
Dividend Declared Payable | | 41 499 | 41 499 | 41 499 | 41 499 |
Finance Lease Liabilities Present Value Total | 280 038 | 265 232 | 187 601 | 109 970 | 173 615 |
Finance Lease Payments Owing Minimum Gross | | | 275 023 | 191 365 | 278 154 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | 273 637 | 415 460 | 421 962 |
Further Item Current Tax Expense Credit Component Total Current Tax Expense | | | -103 343 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 61 519 | 56 672 | 61 519 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 153 963 | -356 101 | 326 728 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 594 352 | -407 638 | 1 059 922 |
Gain Loss In Cash Flows From Change In Inventories | | | -421 743 | 602 032 | -75 700 |
Gain Loss On Disposals Property Plant Equipment | | | -7 120 | 24 000 | -4 480 |
Gross Profit Loss | | | 2 298 163 | 2 016 557 | 1 763 905 |
Income Taxes Paid Refund Classified As Operating Activities | | | -65 401 | -186 862 | 153 579 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -826 749 | 506 891 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -139 | -103 342 | -200 662 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 318 060 | 466 391 | 454 395 | 498 699 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 26 398 | 40 327 | 33 826 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 16 160 | 16 160 | 19 854 |
Interest Paid Classified As Operating Activities | | | | -56 487 | -53 680 |
Interest Payable Similar Charges Finance Costs | | | 42 558 | 56 487 | 53 680 |
Interest Received Classified As Investing Activities | | | | | -13 724 |
Net Cash Flows From Used In Operating Activities | | | -1 206 782 | -1 306 902 | |
Net Cash Generated From Operations | | | -1 314 741 | -1 550 251 | 6 325 |
Net Current Assets Liabilities | -300 885 | 57 149 | -91 606 | 953 730 | 1 407 107 |
Net Finance Income Costs | | | | | 13 724 |
Net Interest Paid Received Classified As Operating Activities | | | -42 558 | -56 487 | |
Operating Profit Loss | | | 1 167 802 | 958 149 | 801 446 |
Other Creditors | 44 545 | 44 545 | 44 503 | 281 837 | 41 653 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 1 440 | 10 880 | | 2 520 |
Other Disposals Property Plant Equipment | | 4 000 | 36 000 | | 7 000 |
Other Interest Income | | | | | 13 724 |
Other Interest Receivable Similar Income Finance Income | | | | | 13 724 |
Other Operating Income Format1 | | | | | 426 342 |
Other Remaining Borrowings | 291 042 | 8 800 | 307 329 | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -67 838 | -83 658 | 86 789 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 4 262 | 5 108 | 5 340 |
Prepayments Accrued Income | | | 280 371 | 217 028 | 584 125 |
Proceeds From Sales Property Plant Equipment | | | -18 000 | -24 000 | |
Profit Loss | | | 953 192 | 922 089 | 543 116 |
Profit Loss On Ordinary Activities Before Tax | | | 1 125 244 | 901 662 | 761 490 |
Property Plant Equipment Gross Cost | 6 350 130 | 6 550 328 | 10 346 708 | 10 351 743 | 10 623 759 |
Provisions For Liabilities Balance Sheet Subtotal | 362 435 | 415 887 | 427 727 | 560 879 | 611 590 |
Purchase Property Plant Equipment | | | -3 832 380 | -5 035 | -279 016 |
Social Security Costs | | | 17 632 | 22 433 | 24 058 |
Staff Costs Employee Benefits Expense | | | 182 380 | 255 733 | 268 087 |
Tax Expense Credit Applicable Tax Rate | | | 213 796 | 171 316 | 144 683 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | -187 240 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 79 | 316 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 145 364 | 172 052 | -20 427 | 218 374 |
Total Assets Less Current Liabilities | 4 895 811 | 5 137 423 | 8 329 537 | 8 925 513 | 9 154 727 |
Total Borrowings | | | 2 304 713 | 1 923 079 | 1 494 821 |
Total Current Tax Expense Credit | | 91 912 | 160 212 | -153 579 | 167 663 |
Total Deferred Tax Expense Credit | | | 11 840 | 133 152 | 50 711 |
Total Operating Lease Payments | | | 29 863 | 4 287 | 5 997 |
Trade Creditors Trade Payables | 287 434 | 304 581 | 175 651 | 155 719 | 261 208 |
Trade Debtors Trade Receivables | 892 | | 349 243 | | 41 434 |
Turnover Revenue | | | 11 658 450 | 11 609 625 | 14 412 915 |
Wages Salaries | | | 160 486 | 228 192 | 238 689 |