Profit & Loss |
Date of Accounts |
2016-03-31 | 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 | 159 237 | 89 615 | 126 822 | 4 527 | 89 601 | 631 725 | 810 641 | 577 744 |
Current Assets | 2 942 265 | 2 839 201 | 2 843 435 | 2 981 673 | 2 223 867 | 2 716 697 | 3 098 655 | 2 823 343 |
Debtors | 2 776 895 | 2 741 586 | 2 708 613 | 2 969 146 | 2 126 266 | 2 076 972 | 2 280 014 | 2 210 199 |
Net Assets Liabilities | 2 567 603 | 2 575 492 | 2 559 949 | 2 362 359 | 2 020 590 | 2 408 500 | 2 263 512 | 2 342 304 |
Other Debtors | 165 421 | 181 651 | 184 491 | 206 499 | 221 967 | 234 440 | 256 859 | 290 596 |
Property Plant Equipment | 2 124 524 | 1 936 247 | 1 923 621 | 1 898 312 | 2 095 927 | 2 289 762 | 2 860 988 | 3 942 447 |
Total Inventories | 6 133 | 8 000 | 8 000 | 8 000 | 8 000 | 8 000 | 8 000 | 35 400 |
|
Other Financial Data |
Audit Fees Expenses | 9 000 | 9 000 | 8 000 | 8 400 | 8 400 | 10 000 | 5 950 | 11 000 |
Accrued Liabilities Deferred Income | 301 587 | 214 084 | | | | | | |
Accumulated Amortisation Impairment Intangible Assets | 788 889 | 855 556 | 922 223 | 988 890 | 1 000 000 | 1 000 000 | 1 000 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | 3 078 057 | 3 071 742 | 3 399 003 | 3 387 255 | 3 580 609 | 3 630 487 | 4 003 568 | 4 458 331 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 429 539 | | | | | | |
Administrative Expenses | 1 546 423 | 1 609 975 | 1 637 853 | 1 625 809 | 1 660 685 | 1 550 602 | 1 608 363 | 1 772 593 |
Amortisation Expense Intangible Assets | 66 667 | 66 667 | 66 667 | 66 667 | 11 110 | | | |
Average Number Employees During Period | 173 | 172 | 170 | 170 | 167 | 165 | 160 | 160 |
Bank Borrowings | 45 400 | 6 538 | | | | 7 108 | 9 686 | 9 932 |
Bank Borrowings Overdrafts | 7 361 | 6 538 | | 248 856 | | 42 892 | 33 647 | 24 095 |
Capital Reduction Decrease In Equity | 225 | 225 | | | | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 1 212 994 | 1 206 455 | | | | | | |
Comprehensive Income Expense | 320 884 | 156 889 | 133 457 | -48 590 | -218 769 | 484 910 | -92 988 | 130 792 |
Corporation Tax Payable | 65 587 | 80 104 | 67 000 | | | | | |
Cost Sales | 11 883 995 | 11 603 910 | 12 015 090 | 12 102 570 | 11 651 509 | 11 172 070 | 12 039 009 | 13 038 446 |
Creditors | 485 389 | 426 550 | 383 933 | 380 204 | 566 446 | 706 929 | 1 006 583 | 1 856 994 |
Current Tax For Period | 65 683 | 80 104 | 67 000 | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 16 443 | -15 058 | | | | | | |
Depreciation Expense Property Plant Equipment | 192 643 | 490 315 | 491 063 | 440 216 | 494 491 | 500 427 | 661 420 | 797 250 |
Dividends Paid | 104 000 | 104 000 | 104 000 | 104 000 | 78 000 | 52 000 | 52 000 | 52 000 |
Dividends Paid Classified As Financing Activities | -104 000 | -104 000 | -104 000 | -104 000 | -78 000 | -52 000 | -52 000 | -52 000 |
Finance Lease Liabilities Present Value Total | 478 028 | 426 550 | 383 933 | 380 204 | 566 446 | 367 464 | 568 022 | 836 240 |
Finance Lease Payments Owing Minimum Gross | 938 542 | 775 233 | | | | | | |
Fixed Assets | 2 374 359 | 2 119 615 | 2 040 530 | 1 948 554 | 2 135 059 | 2 353 894 | 2 925 120 | 4 006 579 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 37 746 | 38 862 | | | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | 13 332 | 1 094 | | | | | | |
Gain Loss On Disposals Property Plant Equipment | -16 770 | 22 314 | 13 587 | 21 441 | 7 801 | 50 587 | 43 559 | 46 967 |
Gain Loss On Reclassification Cash Flow Hedges To Profit Or Loss From Equity Before Tax | -20 605 | 419 | | | | | | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | 110 272 | | | | | | | |
Gross Profit Loss | 1 895 095 | 1 868 883 | 1 842 979 | 1 560 503 | 1 400 159 | 1 917 962 | 1 886 363 | 1 848 712 |
Income Taxes Paid Refund Classified As Operating Activities | -11 643 | -65 589 | -80 104 | -67 441 | 19 327 | | | |
Income Tax Expense Credit On Components Other Comprehensive Income | 20 605 | -419 | | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | 66 667 | 66 667 | 66 667 | 11 110 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 490 315 | 491 063 | 440 216 | 494 491 | 500 427 | 661 420 | 797 250 |
Intangible Assets | 211 110 | 144 444 | 77 777 | 11 110 | | | | |
Intangible Assets Gross Cost | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 2 714 | 778 | | | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 39 491 | 36 614 | 26 712 | 17 372 | 24 113 | 23 500 | 32 644 | 58 658 |
Interest Payable Similar Charges Finance Costs | 42 205 | 37 392 | 26 744 | 17 372 | 24 113 | 23 500 | 32 644 | 58 658 |
Investments Fixed Assets | 38 725 | 38 924 | 39 132 | 39 132 | 39 132 | 64 132 | 64 132 | 64 132 |
Net Cash Flows From Used In Operating Activities | -1 107 320 | -582 871 | -816 811 | -97 515 | -857 958 | -1 195 381 | -920 022 | -755 766 |
Net Cash Generated From Operations | -1 161 168 | -685 852 | -923 659 | -182 328 | -862 744 | -1 218 881 | -952 666 | -814 424 |
Net Current Assets Liabilities | 878 432 | 1 066 749 | 1 065 599 | 946 722 | 600 906 | 1 023 295 | 1 020 371 | 361 187 |
Net Interest Paid Received Classified As Operating Activities | -42 205 | -37 392 | | | | | | |
Operating Profit Loss | 355 548 | 258 908 | 205 126 | -40 311 | -217 767 | 621 241 | 353 292 | 94 745 |
Other Comprehensive Income Expense Before Tax | 89 667 | 419 | | | | | | |
Other Creditors | 223 210 | 40 717 | 45 056 | 48 655 | 44 539 | 59 112 | 59 677 | 215 778 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 496 630 | | | | | | |
Other Disposals Property Plant Equipment | | 624 132 | | | | | | |
Other Operating Income Format1 | 6 876 | | | 24 995 | 42 759 | 253 881 | 75 292 | 18 626 |
Other Taxation Social Security Payable | 398 242 | 379 187 | 403 633 | 381 690 | 362 214 | 382 650 | 479 744 | 423 075 |
Payments Finance Lease Liabilities Classified As Financing Activities | -186 262 | -183 489 | -435 394 | -365 539 | -617 522 | -369 544 | -704 020 | -1 175 819 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 69 605 | 64 222 | 74 568 | 78 815 | 102 538 | 107 299 | 110 395 | 127 135 |
Prepayments Accrued Income | 236 276 | 357 479 | | | | | | |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | | 1 220 | | | | | | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | 1 196 | 199 | | | | | | |
Proceeds From Sales Property Plant Equipment | -61 719 | -149 816 | -23 722 | -204 377 | -46 690 | -98 869 | -68 818 | -65 945 |
Profit Loss | 231 217 | 156 470 | 133 457 | -48 590 | -218 769 | 484 910 | -92 988 | 130 792 |
Profit Loss On Ordinary Activities Before Tax | 313 343 | 221 516 | 178 382 | -57 683 | -241 880 | 597 741 | -91 575 | 36 087 |
Property Plant Equipment Gross Cost | 5 202 582 | 5 007 989 | 5 322 624 | 5 285 567 | 5 676 536 | 5 920 249 | 6 864 556 | 8 400 778 |
Provisions For Liabilities Balance Sheet Subtotal | 199 799 | 184 322 | 162 247 | 152 713 | 148 929 | 261 760 | 675 396 | 168 468 |
Purchase Property Plant Equipment | -511 675 | -429 539 | -488 572 | -597 843 | -730 996 | -742 544 | -1 257 905 | -1 897 687 |
Raw Materials Consumables | 6 133 | 8 000 | | | | | | |
Redemption Shares Decrease In Equity | -225 | -225 | | | | | | |
Social Security Costs | 481 400 | 420 354 | 501 815 | 487 580 | 483 940 | 481 773 | 535 871 | 605 373 |
Staff Costs Employee Benefits Expense | 5 582 422 | 5 609 872 | 5 884 236 | 5 892 272 | 5 854 229 | 5 859 127 | 6 280 818 | 6 734 211 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 199 799 | 184 322 | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 5 031 | 20 743 | 4 820 | 3 829 | 5 837 | 237 | 79 929 | 6 406 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 82 126 | 65 046 | 44 925 | -9 093 | -23 111 | 112 831 | 1 413 | -94 705 |
Total Assets Less Current Liabilities | 3 252 791 | 3 186 364 | 3 106 129 | 2 895 276 | 2 735 965 | 3 377 189 | 3 945 491 | 4 367 766 |
Total Borrowings | 7 361 | 781 771 | 636 566 | 958 858 | 967 280 | 1 081 501 | 1 584 291 | 2 487 388 |
Total Operating Lease Payments | 833 945 | 69 996 | 69 996 | 69 996 | 69 996 | 69 996 | 69 996 | 69 996 |
Trade Creditors Trade Payables | 576 654 | 440 928 | 613 613 | 549 942 | 343 845 | 480 852 | 516 608 | 611 715 |
Trade Debtors Trade Receivables | 2 375 198 | 2 201 236 | 2 330 695 | 2 594 542 | 1 732 978 | 1 616 190 | 1 793 086 | 1 786 001 |
Turnover Revenue | 13 779 090 | 13 472 793 | 13 858 069 | 13 663 073 | 13 051 668 | 13 090 032 | 13 925 372 | 14 887 158 |
Wages Salaries | 5 031 417 | 5 125 296 | 5 307 853 | 5 325 877 | 5 267 751 | 5 270 055 | 5 634 552 | 6 001 703 |
Director Remuneration | | 83 500 | 94 803 | 95 254 | 97 802 | 96 359 | 107 225 | 116 083 |
Accrued Liabilities | | 476 295 | 395 901 | 476 010 | 466 726 | 392 325 | 440 656 | 448 417 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | -22 075 | -9 534 | -3 784 | 112 831 | 1 413 | -94 705 |
Applicable Tax Rate | | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Bank Overdrafts | | | | 248 856 | | | | |
Cash Cash Equivalents Cash Flow Value | | 89 615 | | -244 329 | 89 601 | 631 725 | 810 641 | |
Deferred Tax Liabilities | | | 142 480 | -19 322 | -108 729 | -71 312 | -203 452 | -523 594 |
Depreciation Amortisation Expense | | 556 982 | 557 730 | 506 883 | 505 601 | 500 427 | 661 420 | 797 250 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 163 802 | 451 964 | 301 137 | 450 549 | 288 339 | 342 487 |
Disposals Property Plant Equipment | | | 173 937 | 634 900 | 340 027 | 498 831 | 313 598 | 361 465 |
Dividends Paid On Shares Interim | | 104 000 | 104 000 | 104 000 | 78 000 | 52 000 | 52 000 | 52 000 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | -1 220 | | | | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | 419 | | | | | | |
Further Operating Expense Item Component Total Operating Expenses | | 719 283 | 749 749 | 844 993 | 789 948 | 694 421 | 624 825 | 437 104 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 715 414 | 882 347 | 988 148 | 874 990 | 694 579 | 532 199 | 247 609 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -142 386 | 121 076 | -1 906 | -238 973 | 97 615 | 181 746 | 36 854 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 36 529 | 53 314 | -260 897 | 821 683 | 50 185 | -200 233 | 73 942 |
Gain Loss On Disposal Assets Income Statement Subtotal | | 22 314 | 13 587 | 21 441 | 7 800 | 50 587 | 43 559 | 46 967 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -69 622 | 37 207 | -371 151 | 333 930 | 542 124 | 178 916 | -232 897 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | 1 867 | | | | | | 27 400 |
Interest Expense On Bank Loans Similar Borrowings | | 28 | | | | | | |
Interest Expense On Bank Overdrafts | | 750 | 32 | | | | | |
Interest Paid Classified As Operating Activities | | -37 392 | -26 744 | -17 372 | | | | |
Merchandise | | 8 000 | 8 000 | 8 000 | 8 000 | 8 000 | 8 000 | 35 400 |
Net Cash Flows From Used In Financing Activities | | 371 351 | 314 546 | 75 200 | -160 278 | -15 418 | -447 981 | -843 079 |
Net Cash Flows From Used In Investing Activities | | 281 142 | 465 058 | 393 466 | 684 306 | 668 675 | 1 189 087 | 1 831 742 |
Number Shares Issued Fully Paid | | | 675 | 675 | 225 | 225 | 4 000 | 4 000 |
Other Comprehensive Income Expense Net Tax | | 419 | | | | | | |
Other Deferred Tax Expense Credit | | -15 058 | -22 075 | -9 534 | -3 784 | 112 831 | 1 413 | -94 705 |
Other Investments Other Than Loans | | 38 924 | 39 132 | 39 132 | 39 132 | 64 132 | 64 132 | 64 132 |
Par Value Share | | | 1 | 1 | 1 | 1 | 1 | 1 |
Payments To Redeem Own Shares | | -45 000 | -45 000 | -45 000 | -45 000 | -45 000 | | |
Prepayments | | 357 479 | 171 866 | 146 908 | 171 321 | 225 451 | 226 369 | 125 775 |
Proceeds From Borrowings Classified As Financing Activities | | | -296 727 | -438 975 | -874 800 | -483 765 | -1 206 810 | -2 078 916 |
Provisions | | 184 322 | 162 247 | 152 713 | 148 929 | 261 760 | 412 223 | 168 468 |
Repayments Borrowings Classified As Financing Activities | | -38 862 | -6 538 | | | | | |
Tax Expense Credit Applicable Tax Rate | | 44 303 | 33 893 | -10 960 | -45 957 | 113 571 | -17 399 | 6 857 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 488 572 | 597 843 | 730 996 | 742 544 | 1 257 905 | 1 897 687 |
Total Current Tax Expense Credit | | | 67 000 | 441 | | | | |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 412 223 | |
Gain Loss Before Tax On Sale Discontinued Operations | | | | | | | -412 223 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -19 327 | | | |
Payments To Related Parties | | | | 20 400 | 18 100 | 16 817 | 18 000 | 18 000 |
Tax Decrease From Utilisation Tax Losses | | | | | | 977 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 36 336 | 3 867 | | |