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 | 82 997 | 3 643 363 | 3 200 136 | 4 526 479 | 5 133 042 |
Current Assets | 17 970 261 | 18 404 286 | 17 288 091 | 26 577 633 | 24 484 032 |
Debtors | 14 066 036 | 10 252 268 | 11 891 313 | 19 269 961 | 15 638 004 |
Net Assets Liabilities | 4 482 672 | 5 572 106 | 6 273 586 | 8 123 886 | 9 929 127 |
Other Debtors | 2 184 | 19 933 | 23 294 | 5 000 | 7 532 |
Property Plant Equipment | 1 282 907 | 1 315 881 | 1 316 642 | 1 310 311 | 1 350 346 |
Total Inventories | 3 821 228 | 4 508 655 | 2 196 642 | 2 781 193 | |
|
Other Financial Data |
Audit Fees Expenses | 2 000 | 2 500 | 3 000 | 4 000 | 4 000 |
Accrued Liabilities Deferred Income | 119 174 | 458 033 | 3 557 562 | 13 119 609 | 10 345 311 |
Accumulated Depreciation Impairment Property Plant Equipment | 408 783 | 443 801 | 480 261 | 515 799 | 532 974 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 67 990 | 37 220 | 29 209 | 91 087 |
Administrative Expenses | 1 203 971 | 1 598 866 | 1 703 171 | 2 424 525 | 3 512 687 |
Average Number Employees During Period | 109 | 146 | 148 | 156 | 187 |
Bank Borrowings Overdrafts | 2 125 441 | | 949 227 | 1 958 695 | |
Banking Arrangements Classified As Cash Cash Equivalents | -2 125 441 | | -949 227 | -1 958 695 | |
Bank Overdrafts | 2 125 441 | | 949 227 | 1 958 695 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | -78 473 | 1 100 000 | -78 473 | 1 100 000 |
Cash Cash Equivalents Cash Flow Value | -2 042 444 | 3 643 363 | 2 250 909 | 2 567 784 | 5 133 042 |
Corporation Tax Payable | 216 532 | 256 272 | 137 128 | 558 082 | 378 067 |
Cost Sales | 69 531 563 | 92 841 029 | 78 299 020 | 103 924 625 | 149 147 747 |
Creditors | 24 904 | 16 686 | 7 573 | 19 674 288 | 15 815 481 |
Current Tax For Period | 216 532 | 256 272 | 194 012 | 531 071 | 484 847 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | -1 731 | 3 340 | -5 610 | | |
Depreciation Expense Property Plant Equipment | 22 839 | 35 018 | 36 459 | 35 539 | |
Depreciation Impairment Expense Property Plant Equipment | 22 839 | 35 018 | 36 459 | 35 539 | 41 490 |
Dividends Paid | 601 176 | 676 323 | 100 000 | 406 500 | 201 000 |
Dividends Paid Classified As Financing Activities | -601 176 | -676 323 | -100 000 | -406 500 | -201 000 |
Dividends Paid On Shares Interim | 601 176 | 676 323 | 100 000 | 406 500 | 201 000 |
Finance Lease Liabilities Present Value Total | 24 904 | 16 686 | 7 573 | | |
Finance Lease Payments Owing Minimum Gross | 24 904 | 16 686 | 7 573 | | |
Further Item Interest Expense Component Total Interest Expense | 243 | 213 | 2 062 | | 1 008 |
Further Item Tax Increase Decrease Component Adjusting Items | 270 | 6 653 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 562 594 | -1 468 144 | 2 632 273 | -6 010 063 | 1 720 097 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -3 813 768 | 1 639 045 | 7 378 648 | -3 631 957 |
Gain Loss In Cash Flows From Change In Inventories | 3 059 762 | 1 374 854 | -2 312 013 | 584 551 | 931 793 |
Gross Profit Loss | 2 358 879 | 2 999 889 | 2 697 671 | 5 219 616 | |
Income Taxes Paid Refund Classified As Operating Activities | | -216 318 | -313 157 | -110 117 | -664 862 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 509 908 | -5 685 807 | 1 392 454 | -316 875 | -2 565 258 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 1 | -214 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 35 018 | 36 459 | 35 539 | 41 490 |
Interest Expense On Debt Securities In Issue Other Similar Loans | 58 903 | 51 764 | 1 918 | 3 549 | 3 749 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 639 | 4 817 | |
Interest Income On Bank Deposits | | | | 1 146 | 14 593 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | 1 146 | 14 593 |
Interest Paid Classified As Operating Activities | | | -4 619 | -8 366 | |
Interest Payable Similar Charges Finance Costs | 59 146 | 51 977 | 4 619 | 8 366 | 4 757 |
Interest Received Classified As Investing Activities | | | | -1 146 | -14 593 |
Investment Property Fair Value Model | | 1 021 527 | 1 021 527 | 1 021 527 | 1 021 527 |
Net Cash Flows From Used In Financing Activities | 576 272 | 684 541 | | 414 073 | 201 000 |
Net Cash Flows From Used In Investing Activities | | | | 28 063 | 60 494 |
Net Cash Flows From Used In Operating Activities | 933 636 | -6 370 348 | | -759 011 | -2 826 752 |
Net Cash Generated From Operations | 2 496 517 | -11 276 208 | 928 345 | -877 494 | -3 496 371 |
Net Current Assets Liabilities | 3 316 710 | 4 368 292 | 5 054 287 | 6 903 345 | 8 668 551 |
Net Finance Income Costs | | | | 1 146 | 14 593 |
Net Interest Paid Received Classified As Operating Activities | -59 146 | -51 977 | -4 619 | -8 366 | -4 757 |
Operating Profit Loss | 1 154 908 | 1 401 023 | 994 501 | 2 795 091 | |
Other Creditors | 151 083 | 255 580 | 19 086 | 67 958 | 396 137 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 24 315 |
Other Disposals Property Plant Equipment | | | | | 33 879 |
Other Interest Receivable Similar Income Finance Income | | | | 1 146 | 14 593 |
Other Taxation Social Security Payable | 535 770 | 121 973 | 414 422 | 3 896 061 | 4 622 747 |
Payments Finance Lease Liabilities Classified As Financing Activities | 24 904 | -8 218 | -9 113 | -7 573 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 20 049 | 51 794 | 42 074 | 140 931 | 255 659 |
Prepayments Accrued Income | 1 718 | 3 480 | 1 824 | 21 736 | 32 833 |
Proceeds From Sales Property Plant Equipment | | | | | -16 000 |
Profit Loss | 880 960 | 1 089 648 | 801 480 | 2 256 800 | 2 006 241 |
Profit Loss On Ordinary Activities Before Tax | 1 095 762 | 1 349 046 | 989 882 | 2 787 871 | 2 491 088 |
Property Plant Equipment Gross Cost | 1 691 692 | 1 759 682 | 1 796 902 | 1 826 111 | 1 883 320 |
Purchase Property Plant Equipment | | | -37 220 | -29 209 | -91 087 |
Social Security Costs | 71 141 | 102 318 | 158 711 | 167 136 | |
Staff Costs Employee Benefits Expense | 696 587 | 1 032 609 | 1 083 629 | 1 652 108 | 2 239 680 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 92 041 | 95 381 | 89 770 | 89 770 | 89 770 |
Tax Expense Credit Applicable Tax Rate | 208 195 | 256 319 | 188 078 | 529 695 | 473 307 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -2 189 | -14 190 | -4 106 | 1 376 | 10 892 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 4 187 | 7 489 | 4 430 | | 648 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 214 802 | 259 398 | 188 402 | 531 071 | 484 847 |
Total Assets Less Current Liabilities | 4 599 617 | 5 684 173 | 6 370 929 | 8 213 656 | 10 018 897 |
Total Borrowings | 2 125 441 | | 949 227 | 1 958 695 | |
Total Current Tax Expense Credit | 216 533 | 256 058 | 194 012 | | |
Total Increase Decrease In Provisions | | 73 574 | | | |
Trade Creditors Trade Payables | 11 505 551 | 12 944 136 | 7 156 379 | 73 883 | 73 219 |
Trade Debtors Trade Receivables | 14 062 134 | 10 228 855 | 11 866 195 | 19 243 225 | 15 597 639 |
Transfers To From Retained Earnings Increase Decrease In Equity | | 676 109 | | | |
Turnover Revenue | 71 890 442 | 95 840 918 | 80 996 691 | 109 144 240 | |
Wages Salaries | 605 397 | 878 497 | 882 844 | 1 344 041 | 1 730 621 |
Work In Progress | 3 821 228 | 4 508 655 | 2 196 642 | 2 781 193 | |
Director Remuneration | | 288 000 | 254 880 | | |