Profit & Loss |
Date of Accounts |
2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 60 591 | 1 353 685 | 734 671 | 839 465 |
Current Assets | 3 902 680 | 4 273 832 | 4 948 021 | 4 774 034 |
Debtors | 3 754 505 | 2 422 767 | 3 314 120 | 3 004 721 |
Net Assets Liabilities | 3 038 015 | 2 977 156 | 3 209 463 | 3 462 475 |
Other Debtors | 471 204 | 471 731 | 451 166 | 452 764 |
Property Plant Equipment | 3 111 155 | 3 086 739 | 2 525 425 | 2 129 189 |
Total Inventories | 87 584 | 497 380 | 899 230 | 929 848 |
|
Other Financial Data |
Audit Fees Expenses | 3 650 | 4 650 | 5 750 | 5 750 |
Accrued Liabilities Deferred Income | 73 913 | 6 900 | 6 900 | 6 900 |
Accumulated Amortisation Impairment Intangible Assets | 200 000 | 220 000 | 260 000 | 300 000 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 400 201 | 2 949 682 | 3 609 384 | 4 113 933 |
Additional Provisions Increase From New Provisions Recognised | | -66 982 | -33 055 | -49 906 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 525 064 | 98 389 | 159 305 |
Administration Support Average Number Employees | 8 | 8 | 8 | 8 |
Administrative Expenses | 1 344 179 | 1 640 827 | 1 967 259 | 1 817 381 |
Amortisation Expense Intangible Assets | 20 000 | 20 000 | 40 000 | 40 000 |
Amortisation Rate Used For Intangible Assets | | 5 | 10 | 10 |
Amounts Owed To Directors | 403 | | | 4 368 |
Amounts Owed To Group Undertakings | 340 667 | 330 805 | 336 448 | 78 386 |
Applicable Tax Rate | | 19 | 19 | 19 |
Average Number Employees During Period | 66 | 89 | 110 | 119 |
Bank Borrowings Overdrafts | 209 617 | 208 670 | 211 054 | 201 494 |
Bank Overdrafts | 2 640 | 1 693 | 211 054 | 201 494 |
Cash Cash Equivalents Cash Flow Value | 57 951 | 1 351 992 | 523 617 | 637 971 |
Corporation Tax Payable | 8 661 | -21 | 12 591 | 24 498 |
Cost Inventories Recognised As Expense Gross | 3 624 222 | 4 195 234 | 5 422 695 | 4 437 721 |
Cost Sales | 6 404 340 | 7 941 013 | 10 174 567 | 9 214 576 |
Creditors | 2 905 302 | 3 446 954 | 3 641 117 | 3 052 074 |
Current Tax For Period | 8 679 | | 12 612 | 24 519 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | -33 055 | -49 906 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -17 524 | -66 982 | -33 055 | -49 906 |
Deferred Tax Liabilities | 153 876 | 86 894 | 53 839 | 3 933 |
Depreciation Expense Property Plant Equipment | 461 545 | 549 480 | 659 701 | 555 541 |
Depreciation Rate Used For Property Plant Equipment | | 25 | 25 | 25 |
Dividends Paid | 278 000 | 341 729 | 65 445 | 16 798 |
Dividends Paid Classified As Financing Activities | 278 000 | 341 729 | 65 445 | 16 798 |
Dividends Paid On Shares | 278 000 | 341 729 | 65 445 | 16 798 |
Finance Lease Liabilities Present Value Total | 128 437 | 173 559 | 159 033 | 146 004 |
Financial Assets | 3 806 828 | 3 768 199 | 4 040 523 | 3 835 918 |
Financial Liabilities | 3 755 225 | 4 185 235 | 3 925 178 | 3 067 324 |
Finished Goods | | 497 380 | 899 230 | 929 848 |
Fixed Assets | 3 311 155 | 3 266 739 | 2 665 425 | 2 229 189 |
Gain Loss In Cash Flows From Change In Accrued Items | -35 432 | -67 013 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 629 756 | 583 437 | 188 050 | -324 667 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -1 534 313 | 1 331 738 | -891 351 | 309 399 |
Gain Loss In Cash Flows From Change In Inventories | -11 557 | -409 796 | -401 850 | -30 618 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | -1 | | | -7 |
Gross Profit Loss | 1 821 417 | 1 896 003 | 2 285 821 | 2 104 077 |
Income Taxes Paid Refund Classified As Operating Activities | 121 662 | 8 682 | | 12 612 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -336 190 | 1 294 041 | -621 398 | 114 354 |
Increase From Amortisation Charge For Year Intangible Assets | | 20 000 | 40 000 | 40 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 549 480 | 608 710 | 555 541 |
Intangible Assets | 200 000 | 180 000 | 140 000 | 100 000 |
Intangible Assets Gross Cost | 400 000 | 400 000 | 400 000 | 400 000 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 60 120 | 21 308 | 20 684 | 18 477 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 34 302 | 19 984 | 20 569 | 23 796 |
Interest Income On Bank Deposits | | 2 | | |
Interest Paid Classified As Operating Activities | 94 422 | 41 292 | 41 253 | 42 273 |
Interest Payable Similar Charges Finance Costs | 94 422 | 41 292 | 41 253 | 42 273 |
Interest Received Classified As Operating Activities | 18 | 4 | | |
Net Cash Flows From Used In Financing Activities | 409 927 | -393 947 | -394 868 | -507 807 |
Net Cash Flows From Used In Investing Activities | -537 288 | -525 064 | -98 389 | -159 305 |
Net Cash Flows From Used In Operating Activities | -208 829 | 2 213 052 | -128 141 | 781 466 |
Net Cash Generated From Operations | 7 237 | 2 263 022 | -86 888 | 836 351 |
Net Current Assets Liabilities | 997 378 | 826 878 | 1 306 904 | 1 721 960 |
Net Deferred Tax Liability Asset | 153 876 | 86 894 | 53 839 | 3 933 |
Operating Profit Loss | 477 238 | 255 176 | 318 562 | 286 696 |
Other Cash Inflow Outflow Classified As Financing Activities | | | | 8 057 |
Other Creditors | 901 256 | 7 982 | 534 260 | 340 802 |
Other Departments Average Number Employees | 2 | 2 | 2 | 2 |
Other Finance Income | | 2 | 2 | |
Other Interest Receivable Similar Income Finance Income | 18 | 4 | | |
Other Revenue | 1 500 | 288 | 30 956 | |
Other Taxation Social Security Payable | 259 081 | 293 846 | 416 595 | 449 326 |
Par Value Share | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -87 128 | -143 716 | 153 739 | 43 857 |
Pension Costs Defined Contribution Plan | 23 122 | 26 633 | 96 147 | 126 131 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 23 122 | 26 633 | 96 147 | 126 131 |
Proceeds From Borrowings Classified As Financing Activities | 578 195 | -186 072 | -181 327 | -197 147 |
Proceeds From Loans Advances To Group Undertakings Classified As Financing Activities | 22 604 | -9 862 | 5 643 | -258 062 |
Production Average Number Employees | 56 | 79 | 100 | 109 |
Profit Loss | 391 679 | 280 870 | 297 752 | 269 810 |
Profit Loss On Ordinary Activities Before Tax | 382 834 | 213 888 | 277 309 | 244 423 |
Property Plant Equipment Gross Cost | 5 511 356 | 6 036 420 | 6 083 817 | 6 243 122 |
Provisions | 153 876 | 86 894 | 53 839 | 3 933 |
Provisions For Liabilities Balance Sheet Subtotal | 153 876 | 86 894 | 53 839 | 3 933 |
Purchase Property Plant Equipment | 537 288 | 525 064 | 98 389 | 159 305 |
Raw Materials | 87 584 | 148 580 | | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | 50 992 | |
Revenue Arising From Exchanges Goods Or Services Rendering Services | 72 951 | 59 831 | 53 625 | 28 548 |
Revenue From Sale Goods | 8 114 538 | 9 776 897 | 12 375 807 | 11 290 105 |
Staff Costs Employee Benefits Expense | 1 784 972 | 2 388 459 | 3 168 184 | 3 433 233 |
Tax Expense Credit Applicable Tax Rate | 76 567 | 40 639 | 52 689 | 46 440 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -103 727 | -92 747 | -79 427 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 21 592 | 32 458 | 83 300 | 57 506 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | 30 630 | 30 630 | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | -89 480 | -103 727 | -33 055 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -8 845 | -66 982 | -20 443 | -25 387 |
Total Assets Less Current Liabilities | 4 308 533 | 4 093 617 | 3 972 329 | 3 951 149 |
Trade Creditors Trade Payables | 1 884 523 | 2 425 213 | 2 498 496 | 2 141 098 |
Trade Debtors Trade Receivables | 3 283 301 | 1 951 036 | 2 862 954 | 2 551 957 |
Turnover Revenue | 8 225 757 | 9 837 016 | 12 460 388 | 11 318 653 |
Wages Salaries | 1 761 850 | 2 361 826 | 3 072 037 | 3 307 102 |
Work In Progress | | 348 800 | | |
Advances Credits Directors | 403 | | | 4 368 |
Advances Credits Made In Period Directors | 281 080 | | | |
Advances Credits Repaid In Period Directors | 281 485 | 403 | | |
Company Contributions To Money Purchase Plans Directors | | | 1 272 | 1 861 |
Director Remuneration | 86 059 | 84 492 | 83 776 | 82 193 |
Director Remuneration Benefits Excluding Payments To Third Parties | | 84 492 | 85 048 | 84 054 |