Profit & Loss |
Date of Accounts |
2014-03-31 | 2015-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | |
Net Worth | 208 976 | 2 216 668 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 42 653 | 325 927 | 5 806 | 150 117 | 2 298 464 | 1 288 529 |
Current Assets | 233 460 | 1 362 140 | 596 788 | 1 062 373 | 664 186 | 878 067 | 2 761 385 | 1 688 594 |
Debtors | 232 816 | 1 198 203 | 488 860 | 695 591 | 620 882 | 685 382 | 398 585 | 309 714 |
Net Assets Liabilities | | | 2 504 975 | 2 505 650 | 2 376 389 | 2 319 618 | 2 766 265 | 2 494 158 |
Other Debtors | | | 228 273 | 215 064 | 243 387 | 256 648 | 8 473 | 7 822 |
Property Plant Equipment | | | 5 631 438 | 5 461 880 | 5 427 121 | 5 453 575 | 5 604 494 | 5 636 379 |
Total Inventories | | | 65 275 | 40 855 | 37 498 | 42 568 | 64 336 | 90 351 |
Cash Bank In Hand | 644 | 111 816 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 208 976 | 2 216 668 | | | | | | |
Stocks Inventory | | 52 121 | | | | | | |
Tangible Fixed Assets | 646 667 | 4 780 845 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 2 064 273 | | | | | | |
Profit Loss Account Reserve | 208 876 | 152 395 | | | | | | |
Shareholder Funds | 208 976 | 2 216 668 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 5 000 | 5 000 | 5 000 | 5 000 | | |
Director Remuneration | | | 16 327 | 44 188 | 48 218 | 63 598 | | |
Company Contributions To Money Purchase Plans Directors | | | | | | 1 200 | | |
Accrued Liabilities | | | 72 492 | 38 914 | 39 164 | 45 864 | 60 138 | 75 758 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | 5 563 | 20 905 | | 116 908 | 1 335 |
Amounts Owed By Group Undertakings | | | 74 917 | 77 797 | 80 557 | 84 573 | 92 846 | 97 572 |
Amounts Owed To Group Undertakings | | | 235 885 | 234 534 | 234 534 | 234 534 | 234 534 | 234 534 |
Average Number Employees During Period | | | 104 | 110 | 130 | 114 | 128 | 131 |
Bank Borrowings | | | 2 818 302 | 3 052 501 | 2 868 483 | 101 278 | 313 222 | 313 222 |
Bank Borrowings Overdrafts | | | 2 650 128 | 2 878 691 | 2 868 483 | 3 167 667 | 2 781 735 | 2 466 116 |
Comprehensive Income Expense | | | | 176 926 | 97 443 | 171 914 | 645 440 | 141 257 |
Corporation Tax Payable | | | 134 303 | 99 344 | 70 280 | 60 066 | 126 791 | 27 134 |
Creditors | | | 2 750 179 | 2 955 061 | 2 959 097 | 3 236 172 | 2 882 218 | 2 545 472 |
Current Tax For Period | | | 140 361 | 92 427 | 63 614 | 62 462 | | |
Depreciation Expense Property Plant Equipment | | | 194 114 | 440 601 | 464 055 | 142 960 | | |
Dividends Paid | | | 452 220 | 176 251 | 226 704 | 228 685 | 198 793 | 413 364 |
Dividends Paid On Shares | | | 452 220 | 176 251 | 226 704 | 228 685 | | |
Dividends Paid On Shares Interim | | | 50 000 | 126 251 | 160 704 | 164 935 | | |
Finance Lease Liabilities Present Value Total | | | 100 051 | 76 370 | 90 614 | 31 849 | 20 856 | 20 856 |
Fixed Assets | 928 173 | 5 062 351 | 5 867 323 | 5 697 765 | 5 663 006 | 5 689 460 | 5 840 379 | 5 872 264 |
Further Item Interest Expense Component Total Interest Expense | | | 33 | 127 | | 1 467 | | |
Gain Loss On Disposals Property Plant Equipment | | | -46 | -825 | -2 927 | -38 773 | | |
Interest Expense On Bank Loans Similar Borrowings | | | 10 883 | 11 642 | 103 016 | 71 880 | | |
Interest Expense On Bank Overdrafts | | | 75 506 | 81 944 | 91 833 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 5 746 | 6 093 | 8 111 | 4 462 | | |
Interest Payable Similar Charges Finance Costs | | | 92 168 | 88 164 | 99 944 | 77 809 | | |
Investments Fixed Assets | 281 506 | 281 506 | 235 885 | 235 885 | 235 885 | 235 885 | 235 885 | 235 885 |
Investments In Group Undertakings | | | 235 885 | 235 885 | 235 885 | 235 885 | 235 885 | 235 885 |
Merchandise | | | 65 275 | 40 855 | 37 498 | 42 568 | 64 336 | 90 351 |
Net Assets Liabilities Subsidiaries | | | -2 833 | -29 216 | | -72 126 | -313 310 | -322 141 |
Net Current Assets Liabilities | -22 215 | -776 163 | -475 103 | -94 425 | -163 986 | 29 864 | 88 546 | -550 857 |
Number Shares Issued Fully Paid | | | | 2 000 000 | 1 806 239 | 1 754 632 | 1 754 632 | 10 321 |
Other Comprehensive Income Expense Net Tax | | | 295 234 | | | | | |
Other Creditors | | | 1 863 | 28 487 | 20 128 | 27 033 | 53 443 | 54 827 |
Other Deferred Tax Expense Credit | | | 8 099 | 5 563 | 20 905 | 2 314 | | |
Other Taxation Social Security Payable | | | 9 982 | 18 307 | 52 490 | 22 964 | 49 091 | 40 755 |
Payments Received On Account | | | 86 968 | 106 560 | 101 470 | 208 114 | 203 658 | 154 328 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 6 585 | 11 740 | 18 379 | 29 262 | | |
Percentage Class Share Held In Subsidiary | | | | 51 | 51 | 51 | 51 | 51 |
Prepayments | | | 4 678 | | | | | |
Prepayments Accrued Income | | | 12 293 | 171 787 | 20 854 | 14 171 | 30 018 | 133 266 |
Profit Loss | | | 312 520 | 176 926 | 97 443 | 191 989 | 886 625 | 148 411 |
Profit Loss Subsidiaries | | | 25 483 | 26 383 | | 20 073 | 241 184 | 8 831 |
Provisions | | | 137 066 | 142 629 | 163 534 | 163 534 | 280 442 | 281 777 |
Provisions For Liabilities Balance Sheet Subtotal | | | 137 066 | 142 629 | 163 534 | 163 534 | 280 442 | 281 777 |
Staff Costs Employee Benefits Expense | | | 1 461 917 | 1 584 688 | 1 770 378 | 1 973 746 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 148 460 | 97 990 | 89 875 | 64 776 | | |
Total Assets Less Current Liabilities | 905 958 | 4 286 188 | 5 392 220 | 5 603 340 | 5 499 020 | 5 719 324 | 5 928 925 | 5 321 407 |
Total Increase Decrease In Equity | | | 2 563 335 | | | | | |
Total Operating Lease Payments | | | 15 050 | 15 204 | 15 173 | 15 000 | | |
Trade Creditors Trade Payables | | | 147 676 | 344 495 | 88 761 | 28 969 | 180 289 | 267 170 |
Wages Salaries | | | 1 455 332 | 1 572 948 | 1 751 999 | 1 944 484 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 2 211 606 | 2 620 926 | 2 702 308 | 2 822 540 | 2 982 017 |
Administrative Expenses | | | | 1 348 855 | 1 409 115 | | | |
Bank Overdrafts | | | | | 41 261 | | | |
Cash Cash Equivalents Cash Flow Value | | | | 325 927 | -35 455 | | | |
Cash Receipts From Government Grants | | | | | -29 943 | | | |
Cost Sales | | | | 2 792 485 | 2 907 587 | | | |
Depreciation Amortisation Expense | | | | 440 602 | 464 055 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 54 735 | | 20 175 | |
Disposals Property Plant Equipment | | | | | 102 662 | | 35 939 | |
Dividends Paid Classified As Financing Activities | | | | -176 251 | -226 704 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 114 047 | -171 879 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -206 731 | 104 653 | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | -825 | -2 927 | | | |
Gross Profit Loss | | | | 1 711 935 | 1 661 078 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -127 386 | -92 678 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 283 274 | -361 382 | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | -24 420 | -3 357 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 464 055 | | 140 407 | 159 477 |
Interest Paid Classified As Operating Activities | | | | -82 071 | -91 833 | | | |
Net Cash Flows From Used In Financing Activities | | | | -34 449 | 391 613 | | | |
Net Cash Flows From Used In Investing Activities | | | | 271 868 | 432 223 | | | |
Net Cash Flows From Used In Operating Activities | | | | -520 693 | -462 454 | | | |
Net Cash Generated From Operations | | | | -736 243 | -655 076 | | | |
Operating Profit Loss | | | | 363 080 | 281 906 | | | |
Other Operating Income Format1 | | | | | 29 943 | | | |
Par Value Share | | 1 | | | 1 | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -23 498 | -92 310 | | | |
Proceeds From Sales Property Plant Equipment | | | | -630 | -45 000 | | | |
Profit Loss On Ordinary Activities Before Tax | | | | 274 916 | 181 962 | | | |
Property Plant Equipment Gross Cost | | | | 7 673 486 | 8 048 047 | 8 155 883 | 8 427 034 | 8 618 396 |
Purchase Property Plant Equipment | | | | -272 498 | -477 223 | | | |
Recoverable Value-added Tax | | | | | | 44 232 | | |
Repayments Borrowings Classified As Financing Activities | | | | 234 198 | -184 019 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 477 223 | | 307 090 | 191 362 |
Total Borrowings | | | | 173 810 | 41 261 | 2 969 299 | 2 876 297 | 2 619 550 |
Turnover Revenue | | | | 4 504 420 | 4 568 665 | | | |
Consideration For Shares Issued | | 2 000 000 | | | | | | |
Creditors Due After One Year | 680 413 | 2 021 582 | | | | | | |
Creditors Due Within One Year | 255 675 | 2 138 303 | | | | | | |
Instalment Debts Due After5 Years | 505 448 | 1 480 088 | | | | | | |
Nominal Value Shares Issued | | 2 000 000 | | | | | | |
Number Shares Allotted | 100 | 2 064 273 | | | | | | |
Number Shares Issued | | 2 000 000 | | | | | | |
Percentage Subsidiary Held | | 51 | | | | | | |
Provisions For Liabilities Charges | 16 569 | 47 938 | | | | | | |
Value Shares Allotted | 100 | 2 064 273 | | | | | | |