Profit & Loss |
Date of Accounts |
2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 594 358 | 1 989 573 | 2 876 366 | 3 451 146 | 3 631 218 |
Current Assets | 2 388 120 | 3 456 682 | 4 263 214 | 4 945 890 | 6 015 046 |
Debtors | 1 783 512 | 1 456 859 | 1 376 598 | 1 484 494 | 2 373 284 |
Net Assets Liabilities | 6 224 561 | 6 421 783 | 6 919 162 | 9 356 760 | 11 419 784 |
Other Debtors | 1 688 | 11 688 | 10 216 | 492 483 | 439 471 |
Property Plant Equipment | 6 237 415 | 5 648 964 | 5 284 331 | 9 425 741 | 11 416 376 |
Total Inventories | 10 250 | 10 250 | 10 250 | 10 250 | |
|
Other Financial Data |
Audit Fees Expenses | 10 165 | 12 000 | 15 150 | 12 000 | |
Accrued Liabilities Deferred Income | 18 600 | 23 650 | 27 271 | 80 602 | |
Accumulated Amortisation Impairment Intangible Assets | 119 952 | 133 525 | 133 525 | 133 525 | |
Accumulated Depreciation Impairment Property Plant Equipment | 6 222 880 | 6 794 613 | 6 800 134 | 3 880 441 | 3 555 456 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 4 759 594 | |
Administrative Expenses | 1 182 918 | 1 243 380 | 972 415 | 1 016 367 | |
Amounts Owed To Associates Joint Ventures Participating Interests | | | 1 868 | 1 868 | |
Amounts Owed To Group Undertakings | 2 | 2 | 2 | 2 | 1 870 |
Average Number Employees During Period | 60 | 61 | 52 | 44 | 49 |
Cash Cash Equivalents Cash Flow Value | 594 358 | 1 989 573 | 2 876 366 | 3 451 146 | |
Comprehensive Income Expense | 224 623 | 242 222 | 512 379 | 609 276 | |
Corporation Tax Recoverable | 54 923 | 65 458 | 65 459 | 65 459 | |
Cost Sales | 4 689 665 | 4 423 590 | 2 723 427 | 3 525 192 | |
Creditors | 309 647 | 908 270 | 1 013 936 | 1 798 314 | 2 139 669 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 127 063 | 347 468 | |
Depreciation Expense Property Plant Equipment | 987 679 | 1 024 789 | 858 640 | 459 117 | |
Depreciation Impairment Expense Property Plant Equipment | | | 826 209 | 969 164 | |
Dividends Paid | 15 000 | 45 000 | 15 000 | | |
Dividends Paid Classified As Financing Activities | -15 000 | -45 000 | -15 000 | | |
Dividends Paid On Shares Interim | 15 000 | 45 000 | 15 000 | | |
Finance Lease Liabilities Present Value Total | 309 647 | 908 270 | 1 013 936 | 1 798 314 | |
Finance Lease Payments Owing Minimum Gross | | | 1 554 216 | 2 959 110 | |
Fixed Assets | 6 335 990 | 5 733 966 | 5 369 333 | 9 453 525 | 11 444 160 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 367 269 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -111 | 6 567 | 37 382 | 30 270 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 77 878 | 99 527 | -369 052 | -50 541 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -111 130 | 137 188 | 80 262 | 107 899 | |
Gain Loss On Disposals Property Plant Equipment | 147 826 | 173 345 | 648 263 | 153 824 | |
Government Grant Income | | | 404 519 | 8 973 | |
Gross Profit Loss | 1 485 966 | 1 587 126 | 1 149 189 | 2 075 392 | |
Impairment Loss Reversal On Investments | | | | 57 218 | |
Income Taxes Paid Refund Classified As Operating Activities | -85 492 | -115 200 | -1 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 350 601 | 1 102 170 | 969 164 | 1 144 675 |
Intangible Assets Gross Cost | 133 525 | 133 525 | 133 525 | 133 525 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 20 374 | 51 953 | 32 976 | 55 732 | |
Interest Income On Bank Deposits | | | 115 | 117 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 115 | 117 | |
Interest Payable Similar Charges Finance Costs | 20 374 | 53 764 | 32 976 | 55 732 | |
Interest Received Classified As Investing Activities | | | -115 | -117 | |
Investments | | | 85 002 | 27 784 | |
Investments Fixed Assets | 85 002 | 85 002 | 85 002 | 27 784 | 27 784 |
Investments In Associates | | | 85 000 | 27 782 | |
Investments In Group Undertakings Participating Interests | | | | 27 784 | 27 784 |
Investments In Subsidiaries | | | 2 | 2 | |
Net Cash Flows From Used In Operating Activities | -1 521 822 | -1 607 849 | -763 639 | -1 771 827 | |
Net Cash Generated From Operations | -1 627 688 | -1 776 813 | -796 616 | -1 827 559 | |
Net Current Assets Liabilities | 704 585 | 2 166 275 | 3 220 214 | 3 231 836 | 3 240 003 |
Net Finance Income Costs | | | 115 | 117 | |
Net Interest Paid Received Classified As Operating Activities | | | -32 976 | -55 732 | |
Operating Profit Loss | 303 048 | 349 266 | 631 501 | 1 069 577 | |
Other Creditors | 117 121 | 43 805 | 42 166 | 1 798 314 | 2 139 669 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 1 534 165 | 1 469 660 |
Other Disposals Property Plant Equipment | | | | 3 537 877 | 3 334 676 |
Other Interest Receivable Similar Income Finance Income | 3 | 5 | 115 | 117 | |
Other Operating Income Format1 | | 5 520 | 454 727 | 10 552 | |
Other Taxation Social Security Payable | 68 904 | 73 991 | 46 630 | 57 627 | 191 728 |
Payments Finance Lease Liabilities Classified As Financing Activities | -1 137 189 | -635 316 | -439 587 | -1 795 065 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 66 442 | 69 377 | 61 207 | 46 987 | |
Percentage Class Share Held In Associate | | 50 | 50 | 50 | |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | |
Prepayments Accrued Income | 161 072 | 143 267 | 177 414 | 203 696 | |
Proceeds From Sales Property Plant Equipment | -290 785 | -548 711 | -1 254 172 | -2 157 536 | |
Profit Loss | 224 623 | 242 222 | 512 379 | 609 276 | |
Profit Loss On Ordinary Activities Before Tax | 282 677 | 295 507 | 598 640 | 956 744 | |
Property Plant Equipment Gross Cost | 12 460 295 | 12 443 577 | 12 084 465 | 13 306 182 | 14 971 832 |
Provisions For Liabilities Balance Sheet Subtotal | 506 367 | 570 188 | 656 449 | 1 530 287 | 1 124 710 |
Purchase Property Plant Equipment | -514 069 | -281 034 | -676 546 | -1 559 635 | |
Raw Materials Consumables | | | 10 250 | 10 250 | |
Social Security Costs | 262 366 | 263 778 | 206 752 | 230 698 | |
Staff Costs Employee Benefits Expense | 2 717 094 | 2 713 950 | 2 207 962 | 2 331 314 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 1 182 819 | 1 530 287 | |
Tax Decrease From Utilisation Tax Losses | | | -50 315 | | |
Tax Expense Credit Applicable Tax Rate | 53 709 | 56 146 | 113 742 | 181 781 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 556 | 4 774 | 203 | 10 961 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 58 054 | 53 285 | 86 261 | 347 468 | |
Total Additions Including From Business Combinations Property Plant Equipment | | 1 137 516 | 1 343 446 | | 5 000 326 |
Total Assets Less Current Liabilities | 7 040 575 | 7 900 241 | 8 589 547 | 12 685 361 | 14 684 163 |
Trade Creditors Trade Payables | 493 075 | 469 722 | 384 783 | 368 054 | 991 782 |
Trade Debtors Trade Receivables | 1 145 829 | 1 016 446 | 771 909 | 926 552 | 1 933 813 |
Turnover Revenue | 6 175 631 | 6 010 716 | 3 872 616 | 5 600 584 | |
Wages Salaries | 2 388 286 | 2 380 795 | 1 940 003 | 2 053 629 | |
Company Contributions To Defined Benefit Plans Directors | | | 22 000 | 5 114 | |
Director Remuneration | 170 648 | 180 701 | 179 273 | 186 894 | |
Director Remuneration Benefits Including Payments To Third Parties | | | 201 273 | 192 008 | |
Amount Specific Advance Or Credit Directors | 420 000 | 220 000 | | | |
Amount Specific Advance Or Credit Made In Period Directors | 200 000 | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | 200 000 | | | |
Company Contributions To Money Purchase Plans Directors | 18 000 | 20 000 | 22 000 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | | |
Additional Provisions Increase From New Provisions Recognised | | 63 821 | 86 261 | | |
Amortisation Expense Intangible Assets | 26 500 | 13 573 | | | |
Applicable Tax Rate | 19 | 19 | 19 | | |
Corporation Tax Payable | 115 200 | | | | |
Current Tax For Period | 115 200 | -10 536 | | | |
Depreciation Amortisation Expense | 1 505 718 | 1 364 177 | 1 102 168 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 778 868 | 1 096 649 | | |
Disposals Property Plant Equipment | | 1 154 234 | 1 702 558 | | |
Finished Goods | 10 250 | 10 250 | 10 250 | | |
Gain Loss On Disposal Assets Income Statement Subtotal | 147 826 | 173 345 | 648 263 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -53 648 | 1 395 215 | 886 793 | | |
Increase Decrease In Property Plant Equipment | | 964 010 | 741 523 | | |
Increase From Amortisation Charge For Year Intangible Assets | | 13 573 | | | |
Intangible Assets | 13 573 | | | | |
Interest Expense On Loan Capital | | 1 811 | | | |
Interest Paid Classified As Operating Activities | | -1 811 | | | |
Investments In Group Undertakings | 2 | 2 | 2 | | |
Investments In Joint Ventures | 85 000 | 85 000 | 85 000 | | |
Loans Owed To Related Parties | -1 870 | -1 870 | -1 870 | | |
Net Assets Liabilities Subsidiaries | -1 | -1 | -1 | | |
Net Cash Flows From Used In Financing Activities | 1 352 189 | 480 316 | 454 587 | | |
Net Cash Flows From Used In Investing Activities | 223 281 | -267 682 | -577 741 | | |
Net Interest Received Paid Classified As Investing Activities | -3 | -5 | -115 | | |
Number Shares Issued Fully Paid | | 500 | 500 | | |
Other Deferred Tax Expense Credit | -57 146 | 63 821 | 86 261 | | |
Par Value Share | | 1 | 1 | | |
Provisions | 506 367 | 570 188 | 656 449 | | |
Recoverable Value-added Tax | | | 131 600 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 89 022 | -38 520 | -36 340 | | |