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 | 748 797 | 1 614 311 | 1 469 658 | 3 357 876 | 3 081 175 | 1 603 474 |
Current Assets | 6 550 667 | 9 428 982 | 7 228 229 | 7 361 143 | 6 741 014 | 6 282 809 |
Debtors | 3 365 430 | 4 262 007 | 1 903 986 | 1 086 237 | 1 054 710 | 2 245 016 |
Net Assets Liabilities | 3 286 480 | 3 427 662 | 3 445 153 | 3 617 053 | 3 560 987 | 1 961 043 |
Other Debtors | 811 672 | 1 258 310 | 451 303 | 100 | 271 958 | 179 484 |
Property Plant Equipment | 1 071 298 | 1 045 634 | 1 076 889 | 1 546 237 | 1 518 735 | 24 517 |
Total Inventories | 2 436 440 | 3 552 664 | 3 854 585 | 2 917 030 | 2 605 129 | 2 434 319 |
|
Other Financial Data |
Audit Fees Expenses | 8 000 | 8 000 | 8 000 | 8 000 | 8 000 | 8 000 |
Amount Specific Advance Or Credit Directors | 100 948 | 113 040 | 132 103 | 149 115 | 79 294 | 110 668 |
Amount Specific Advance Or Credit Made In Period Directors | 58 685 | 113 040 | 19 063 | 149 115 | 79 294 | 110 668 |
Amount Specific Advance Or Credit Repaid In Period Directors | 113 233 | 100 948 | 5 833 | 132 103 | 149 115 | 79 294 |
Company Contributions To Money Purchase Plans Directors | 444 | 1 059 | 1 581 | 143 189 | 41 589 | 41 720 |
Director Remuneration | 188 488 | 190 216 | 193 395 | 189 170 | 192 696 | 233 971 |
Dividend Recommended By Directors | | 198 750 | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 2 | 2 | 2 |
Accrued Liabilities Deferred Income | 1 445 279 | 2 519 164 | 1 318 033 | 2 085 570 | 1 358 650 | 2 448 633 |
Accumulated Depreciation Impairment Property Plant Equipment | 264 414 | 293 022 | 320 513 | 361 587 | 406 671 | 239 399 |
Administrative Expenses | 1 041 634 | 950 916 | 999 640 | 992 459 | 1 087 697 | 985 048 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 19 |
Bank Borrowings | 70 379 | 70 379 | 77 417 | 409 232 | 406 180 | 388 889 |
Bank Borrowings Overdrafts | 448 507 | 378 305 | 303 943 | 1 679 819 | 1 397 099 | 875 000 |
Comprehensive Income Expense | 159 422 | 339 932 | 229 273 | 486 983 | 293 025 | 627 364 |
Corporation Tax Payable | 47 673 | 93 336 | 53 805 | 23 628 | 76 280 | 84 659 |
Cost Sales | 18 614 639 | 22 959 247 | 19 026 447 | 12 157 239 | 16 153 400 | 20 359 910 |
Creditors | 448 507 | 378 305 | 303 943 | 1 679 819 | 1 397 099 | 875 000 |
Current Tax For Period | 51 238 | 93 341 | 53 810 | 23 633 | 76 280 | 84 659 |
Deferred Tax Asset Debtors | 392 | 392 | | | | |
Depreciation Amortisation Expense | 24 937 | 28 608 | 27 493 | 41 074 | 45 084 | 21 221 |
Depreciation Expense Property Plant Equipment | 24 937 | 28 608 | 27 491 | 41 074 | 45 084 | 21 221 |
Dividend Per Share Interim | | 10 | | | | |
Dividends Paid | 102 360 | 198 750 | 211 782 | 315 083 | 349 091 | 2 227 308 |
Dividends Paid Classified As Financing Activities | -102 360 | -198 750 | -211 782 | -315 083 | -349 091 | -2 227 308 |
Dividends Paid On Shares | 102 360 | 198 750 | 211 782 | 315 083 | 349 091 | 2 227 308 |
Dividends Paid On Shares Interim | 21 000 | 21 000 | 21 000 | 22 000 | 22 000 | 1 750 |
Dividends Received Classified As Investing Activities | -20 000 | | | | | |
Finished Goods | 2 288 110 | 3 385 369 | 3 648 420 | 2 775 096 | 2 506 254 | 2 195 885 |
Fixed Assets | 1 480 455 | 1 454 791 | 1 330 413 | 1 748 917 | 1 685 571 | 171 174 |
Further Operating Expense Item Component Total Operating Expenses | -5 124 | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -508 985 | 2 744 108 | -2 235 498 | -1 361 669 | -408 086 | 38 286 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -1 015 674 | -884 484 | 2 376 691 | 834 760 | -38 293 | -831 575 |
Gross Profit Loss | 1 269 792 | 1 420 334 | 1 322 826 | 1 021 933 | 1 455 697 | 1 621 399 |
Income From Associates Joint Ventures Participating Interests | 20 000 | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | -89 351 | -47 155 | -93 341 | -53 810 | -23 628 | -76 279 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -145 314 | 865 514 | -144 653 | 1 888 218 | -276 701 | -1 477 701 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 3 566 | -523 | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -1 502 402 | 1 116 224 | 301 921 | -937 555 | -311 901 | -170 810 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 28 608 | 27 491 | 41 074 | 45 084 | 21 221 |
Interest Expense On Bank Overdrafts | 37 818 | 36 668 | 34 146 | 20 864 | 67 969 | 73 892 |
Interest Paid Classified As Operating Activities | -37 818 | -36 668 | -34 146 | -20 864 | -67 969 | -73 892 |
Interest Payable Similar Charges Finance Costs | 37 818 | 36 668 | 34 146 | 20 864 | 67 969 | 73 892 |
Investments Fixed Assets | 409 157 | 409 157 | 253 524 | 202 680 | 166 836 | 146 657 |
Net Cash Flows From Used In Financing Activities | 150 679 | 289 145 | 304 004 | -1 350 076 | 558 432 | 2 907 731 |
Net Cash Flows From Used In Investing Activities | 98 304 | 2 944 | -96 887 | -49 267 | -91 389 | -1 735 289 |
Net Cash Flows From Used In Operating Activities | -103 669 | -1 157 603 | -62 464 | -488 875 | -190 342 | 305 259 |
Net Cash Generated From Operations | -230 838 | -1 241 426 | -189 951 | -563 549 | -281 939 | 155 088 |
Net Current Assets Liabilities | 2 254 532 | 2 351 176 | 2 424 248 | 3 642 714 | 3 374 460 | 2 669 183 |
Net Interest Received Paid Classified As Investing Activities | -320 | | | -3 145 | -73 127 | -51 932 |
Number Shares Issued Fully Paid | | 2 125 | 2 125 | 2 125 | 2 125 | 2 125 |
Operating Profit Loss | 228 158 | 469 418 | 323 186 | 111 829 | 371 333 | 636 351 |
Other Creditors | 1 435 434 | 2 534 234 | 1 895 437 | 967 808 | 1 168 529 | 277 848 |
Other Interest Receivable Similar Income Finance Income | 320 | | | 3 145 | 73 127 | 51 932 |
Other Taxation Social Security Payable | 10 961 | 19 304 | 10 859 | 20 357 | 27 264 | 27 485 |
Par Value Share | | 0 | 0 | 0 | 0 | 0 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 1 130 | 2 644 | 4 058 | 145 429 | 44 071 | 43 779 |
Prepayments Accrued Income | 480 595 | 187 674 | 388 507 | 149 177 | 105 940 | 201 427 |
Profit Loss | 159 422 | 339 932 | 229 273 | 77 366 | 293 025 | 627 364 |
Profit Loss On Ordinary Activities Before Tax | 210 660 | 432 750 | 289 040 | 94 110 | 376 491 | 614 391 |
Property Plant Equipment Gross Cost | 1 335 712 | 1 338 656 | 1 397 402 | 1 907 824 | 1 925 406 | 263 916 |
Provisions | -392 | -392 | 5 565 | 94 759 | 101 945 | 4 314 |
Purchase Property Plant Equipment | -6 124 | -2 944 | -58 746 | -16 112 | -17 582 | -13 510 |
Recoverable Value-added Tax | 57 067 | 161 346 | 3 467 | 122 656 | | 133 404 |
Repayments Borrowings Classified As Financing Activities | -62 867 | -63 803 | -67 326 | -42 309 | -285 772 | -539 390 |
Social Security Costs | 32 949 | 33 171 | 33 614 | 32 444 | 41 028 | 47 932 |
Staff Costs Employee Benefits Expense | 471 004 | 481 698 | 499 567 | 627 944 | 579 823 | 609 968 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 3 800 | | | | | 37 582 |
Tax Expense Credit Applicable Tax Rate | 40 025 | 82 223 | 54 918 | 17 881 | 71 533 | 116 734 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 4 708 | 4 848 | -5 957 | 4 730 | 4 206 | 2 811 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 6 739 | 6 270 | 4 849 | 1 022 | 541 | 2 695 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 51 238 | 92 818 | 59 767 | 16 744 | 83 466 | -12 973 |
Total Additions Including From Business Combinations Property Plant Equipment | | 2 944 | 58 746 | 16 112 | 17 582 | 13 510 |
Total Assets Less Current Liabilities | 3 734 987 | 3 805 967 | 3 754 661 | 5 391 631 | 5 060 031 | 2 840 357 |
Total Operating Lease Payments | 6 692 | 11 065 | 3 807 | 14 279 | 10 266 | 132 664 |
Trade Creditors Trade Payables | 1 219 575 | 1 782 655 | 1 395 530 | 184 455 | 234 232 | 386 112 |
Trade Debtors Trade Receivables | 1 914 756 | 2 541 244 | 928 606 | 665 190 | 407 418 | 1 102 576 |
Turnover Revenue | 19 884 431 | 24 379 581 | 20 349 273 | 13 179 172 | 17 609 097 | 21 981 309 |
Wages Salaries | 436 925 | 445 883 | 461 895 | 450 071 | 494 724 | 518 257 |
Work In Progress | 148 330 | 167 295 | 206 165 | 141 934 | 98 875 | 238 434 |
Additional Provisions Increase From New Provisions Recognised | | | 5 957 | -6 889 | 7 186 | -97 631 |
Amounts Owed By Group Undertakings | | | | | | 251 688 |
Average Number Employees During Period | | 9 | 9 | 10 | 10 | 10 |
Cash Cash Equivalents Cash Flow Value | | 1 614 311 | 1 469 658 | 3 357 876 | 3 081 175 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 188 493 |
Disposals Property Plant Equipment | | | | 11 390 | | 1 675 000 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | 505 700 | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | -205 633 | -50 844 | -35 844 | -20 179 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | 190 181 |
Gain Loss On Disposals Property Plant Equipment | | | | | | 190 181 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | 96 083 | | |
Other Comprehensive Income Expense Net Tax | | | | 409 617 | | |
Other Deferred Tax Expense Credit | | | 5 957 | -6 889 | 7 186 | -97 631 |
Other Operating Income Format1 | | | | 82 355 | 3 333 | |
Proceeds From Borrowings Classified As Financing Activities | | | | -1 750 000 | | |
Proceeds From Sales Property Plant Equipment | | | | -11 390 | | -1 676 688 |
Provisions For Liabilities Balance Sheet Subtotal | | | 5 565 | 94 759 | 101 945 | 4 314 |
Total Current Tax Expense Credit | | 92 818 | 53 810 | | 76 280 | 84 658 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | 505 700 | | |